GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Min Fu International Holding Ltd (HKSE:08511) » Definitions » Beneish M-Score

Min Fu International Holding (HKSE:08511) Beneish M-Score : -4.43 (As of May. 24, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Min Fu International Holding Beneish M-Score?

The zones of discrimination for M-Score is as such:

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator.
An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Good Sign:

Beneish M-Score -4.43 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Min Fu International Holding's Beneish M-Score or its related term are showing as below:

HKSE:08511' s Beneish M-Score Range Over the Past 10 Years
Min: -4.43   Med: -1.14   Max: 0.77
Current: -4.43

During the past 8 years, the highest Beneish M-Score of Min Fu International Holding was 0.77. The lowest was -4.43. And the median was -1.14.


Min Fu International Holding Beneish M-Score Historical Data

The historical data trend for Min Fu International Holding's Beneish M-Score can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Min Fu International Holding Beneish M-Score Chart

Min Fu International Holding Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Beneish M-Score
Get a 7-Day Free Trial 0.77 -1.88 -1.00 -4.23 -4.43

Min Fu International Holding Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - -4.43 - -

Competitive Comparison of Min Fu International Holding's Beneish M-Score

For the Scientific & Technical Instruments subindustry, Min Fu International Holding's Beneish M-Score, along with its competitors' market caps and Beneish M-Score data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Min Fu International Holding's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Min Fu International Holding's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Min Fu International Holding's Beneish M-Score falls into.



Min Fu International Holding Beneish M-Score Calculation

The M-score was created by Professor Messod Beneish. Instead of measuring the bankruptcy risk (Altman Z-Score) or business trend (Piotroski F-Score), M-score can be used to detect the risk of earnings manipulation. This is the original research paper on M-score.

The M-Score Variables:

The M-score of Min Fu International Holding for today is based on a combination of the following eight different indices:

M=-4.84+0.92 * DSRI+0.528 * GMI+0.404 * AQI+0.892 * SGI+0.115 * DEPI
=-4.84+0.92 * 0.763+0.528 * 1.3142+0.404 * 1.1038+0.892 * 1.0146+0.115 * 0.7988
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1758+4.679 * -0.310502-0.327 * 2.377
=-4.43

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

This Year (Mar23) TTM:Last Year (Mar22) TTM:
Total Receivables was HK$12.58 Mil.
Revenue was HK$31.97 Mil.
Gross Profit was HK$9.70 Mil.
Total Current Assets was HK$31.40 Mil.
Total Assets was HK$61.95 Mil.
Property, Plant and Equipment(Net PPE) was HK$17.13 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$6.94 Mil.
Selling, General, & Admin. Expense(SGA) was HK$27.06 Mil.
Total Current Liabilities was HK$25.83 Mil.
Long-Term Debt & Capital Lease Obligation was HK$4.95 Mil.
Net Income was HK$-28.41 Mil.
Gross Profit was HK$0.00 Mil.
Cash Flow from Operations was HK$-9.18 Mil.
Total Receivables was HK$16.25 Mil.
Revenue was HK$31.51 Mil.
Gross Profit was HK$12.57 Mil.
Total Current Assets was HK$47.50 Mil.
Total Assets was HK$71.76 Mil.
Property, Plant and Equipment(Net PPE) was HK$10.18 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$3.04 Mil.
Selling, General, & Admin. Expense(SGA) was HK$22.68 Mil.
Total Current Liabilities was HK$15.00 Mil.
Long-Term Debt & Capital Lease Obligation was HK$0.00 Mil.




1. DSRI = Days Sales in Receivables Index

Measured as the ratio of Revenue in Total Receivables in year t to year t-1.

A large increase in DSR could be indicative of revenue inflation.

DSRI=(Receivables_t / Revenue_t) / (Receivables_t-1 / Revenue_t-1)
=(12.579 / 31.974) / (16.249 / 31.514)
=0.393413 / 0.515612
=0.763

2. GMI = Gross Margin Index

Measured as the ratio of gross margin in year t-1 to gross margin in year t.

Gross margin has deteriorated when this index is above 1. A firm with poorer prospects is more likely to manipulate earnings.

GMI=GrossMargin_t-1 / GrossMargin_t
=(GrossProfit_t-1 / Revenue_t-1) / (GrossProfit_t / Revenue_t)
=(12.568 / 31.514) / (9.703 / 31.974)
=0.398807 / 0.303465
=1.3142

3. AQI = Asset Quality Index

AQI is the ratio of asset quality in year t to year t-1.

Asset quality is measured as the ratio of non-current assets other than Property, Plant and Equipment to Total Assets.

AQI=(1 - (CurrentAssets_t + PPE_t) / TotalAssets_t) / (1 - (CurrentAssets_t-1 + PPE_t-1) / TotalAssets_t-1)
=(1 - (31.397 + 17.127) / 61.948) / (1 - (47.497 + 10.178) / 71.763)
=0.216698 / 0.196313
=1.1038

4. SGI = Sales Growth Index

Ratio of Revenue in year t to sales in year t-1.

Sales growth is not itself a measure of manipulation. However, growth companies are likely to find themselves under pressure to manipulate in order to keep up appearances.

SGI=Sales_t / Sales_t-1
=Revenue_t / Revenue_t-1
=31.974 / 31.514
=1.0146

5. DEPI = Depreciation Index

Measured as the ratio of the rate of Depreciation, Depletion and Amortization in year t-1 to the corresponding rate in year t.

DEPI greater than 1 indicates that assets are being depreciated at a slower rate. This suggests that the firm might be revising useful asset life assumptions upwards, or adopting a new method that is income friendly.

DEPI=(Depreciation_t-1 / (Depreciaton_t-1 + PPE_t-1)) / (Depreciation_t / (Depreciaton_t + PPE_t))
=(3.044 / (3.044 + 10.178)) / (6.935 / (6.935 + 17.127))
=0.230222 / 0.288214
=0.7988

Note: If the Depreciation, Depletion and Amortization data is not available, we assume that the depreciation rate is constant and set the Depreciation Index to 1.

6. SGAI = Sales, General and Administrative expenses Index

The ratio of Selling, General, & Admin. Expense(SGA) to Sales in year t relative to year t-1.

SGA expenses index > 1 means that the company is becoming less efficient in generate sales.

SGAI=(SGA_t / Sales_t) / (SGA_t-1 /Sales_t-1)
=(27.061 / 31.974) / (22.683 / 31.514)
=0.846344 / 0.719775
=1.1758

7. LVGI = Leverage Index

The ratio of total debt to Total Assets in year t relative to yeat t-1.

An LVGI > 1 indicates an increase in leverage

LVGI=((LTD_t + CurrentLiabilities_t) / TotalAssets_t) / ((LTD_t-1 + CurrentLiabilities_t-1) / TotalAssets_t-1)
=((4.949 + 25.834) / 61.948) / ((0 + 15.002) / 71.763)
=0.496917 / 0.209049
=2.377

8. TATA = Total Accruals to Total Assets

Total accruals calculated as the change in working capital accounts other than cash less depreciation.

TATA=(IncomefromContinuingOperations_t - CashFlowsfromOperations_t) / TotalAssets_t
=(NetIncome_t - NonOperatingIncome_t - CashFlowsfromOperations_t) / TotalAssets_t
=(-28.412 - 0 - -9.177) / 61.948
=-0.310502

An M-Score of equal or less than -1.78 suggests that the company is unlikely to be a manipulator. An M-Score of greater than -1.78 signals that the company is likely to be a manipulator.

Min Fu International Holding has a M-score of -4.43 suggests that the company is unlikely to be a manipulator.


Min Fu International Holding Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Min Fu International Holding's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Min Fu International Holding (HKSE:08511) Business Description

Traded in Other Exchanges
N/A
Address
Room 1, 16/F, Financial Centre, 22 Taizi Road, Nanshan district, Shenzhen, CHN
Min Fu International Holding Ltd is an investment holding company. The company is engaged in the provision of smart manufacturing solution provider focusing on precision 3D testing solutions and precision machining solutions in China. It generates maximum revenue from Precision 3D testing solutions. The company products portfolio includes Non-contact optical measurement and Non-contact three-dimensional dynamic measurement.
Executives
Huang Minzhi 2101 Beneficial owner
Huang Minfu 2101 Beneficial owner
Ho Chun Kit Gregory 2201 Interest of corporation controlled by you
Tecway Technology Limited 2101 Beneficial owner
Ifg Swans Holding Ltd. 2101 Beneficial owner
Wu Di 2201 Interest of corporation controlled by you
Theia Vision Capital Limited 2101 Beneficial owner
Theia Vision Capital Limited 2101 Beneficial owner

Min Fu International Holding (HKSE:08511) Headlines

No Headlines