GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » Shih Her Technologies Inc (ROCO:3551) » Definitions » Beneish M-Score

Shih Her Technologies (ROCO:3551) Beneish M-Score : -2.58 (As of May. 27, 2024)


View and export this data going back to 2008. Start your Free Trial

What is Shih Her Technologies 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 -2.58 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shih Her Technologies's Beneish M-Score or its related term are showing as below:

ROCO:3551' s Beneish M-Score Range Over the Past 10 Years
Min: -3.2   Med: -2.67   Max: -2.33
Current: -2.58

During the past 13 years, the highest Beneish M-Score of Shih Her Technologies was -2.33. The lowest was -3.20. And the median was -2.67.


Shih Her Technologies Beneish M-Score Historical Data

The historical data trend for Shih Her Technologies'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.

Shih Her Technologies Beneish M-Score Chart

Shih Her Technologies Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.66 -3.20 -2.61 -2.82 -2.63

Shih Her Technologies Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.77 -2.55 -2.52 -2.63 -2.58

Competitive Comparison of Shih Her Technologies's Beneish M-Score

For the Semiconductor Equipment & Materials subindustry, Shih Her Technologies'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.


Shih Her Technologies's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, Shih Her Technologies's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shih Her Technologies's Beneish M-Score falls into.



Shih Her Technologies 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 Shih Her Technologies 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 * 1.019+0.528 * 1.0338+0.404 * 0.9078+0.892 * 0.9716+0.115 * 0.874
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0252+4.679 * -0.019012-0.327 * 0.9019
=-2.58

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was NT$449 Mil.
Revenue was 609.517 + 582.22 + 552.268 + 579.566 = NT$2,324 Mil.
Gross Profit was 211.663 + 210.013 + 190.541 + 230.208 = NT$842 Mil.
Total Current Assets was NT$1,645 Mil.
Total Assets was NT$4,800 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,735 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$280 Mil.
Selling, General, & Admin. Expense(SGA) was NT$393 Mil.
Total Current Liabilities was NT$732 Mil.
Long-Term Debt & Capital Lease Obligation was NT$423 Mil.
Net Income was 82.492 + 73.795 + 66.415 + 92.973 = NT$316 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 96.025 + 145.467 + 159.067 + 6.367 = NT$407 Mil.
Total Receivables was NT$454 Mil.
Revenue was 574.507 + 608.588 + 611.665 + 596.804 = NT$2,392 Mil.
Gross Profit was 225.252 + 235.667 + 211.641 + 223.824 = NT$896 Mil.
Total Current Assets was NT$1,714 Mil.
Total Assets was NT$4,795 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,619 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$232 Mil.
Selling, General, & Admin. Expense(SGA) was NT$394 Mil.
Total Current Liabilities was NT$730 Mil.
Long-Term Debt & Capital Lease Obligation was NT$550 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)
=(449.244 / 2323.571) / (453.755 / 2391.564)
=0.193342 / 0.189731
=1.019

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)
=(896.384 / 2391.564) / (842.425 / 2323.571)
=0.374811 / 0.362556
=1.0338

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 - (1644.721 + 2735.09) / 4799.634) / (1 - (1713.637 + 2619.285) / 4794.945)
=0.08747 / 0.096356
=0.9078

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
=2323.571 / 2391.564
=0.9716

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))
=(231.568 / (231.568 + 2619.285)) / (280.234 / (280.234 + 2735.09))
=0.081228 / 0.092937
=0.874

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)
=(392.95 / 2323.571) / (394.494 / 2391.564)
=0.169115 / 0.164952
=1.0252

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)
=((423.367 + 731.871) / 4799.634) / ((549.733 + 729.859) / 4794.945)
=0.240693 / 0.266863
=0.9019

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
=(315.675 - 0 - 406.926) / 4799.634
=-0.019012

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.

Shih Her Technologies has a M-score of -2.58 suggests that the company is unlikely to be a manipulator.


Shih Her Technologies Beneish M-Score Related Terms

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


Shih Her Technologies (ROCO:3551) Business Description

Traded in Other Exchanges
N/A
Address
No.18,, Renjheng Road, Hukou, Hsin-Chu, TWN, 30352
Shih Her Technologies Inc is a Taiwan-based company that engages in precision cleaning and professional reborn treatment for semiconductor, photo-electricity, and solar energy manufacturing equipment parts.

Shih Her Technologies (ROCO:3551) Headlines

No Headlines