GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » KenMec Mechanical Engineering Co Ltd (ROCO:6125) » Definitions » Beneish M-Score

KenMec Mechanical Engineering Co (ROCO:6125) Beneish M-Score : -1.59 (As of May. 24, 2024)


View and export this data going back to 2002. Start your Free Trial

What is KenMec Mechanical Engineering Co 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.

Warning Sign:

Beneish M-Score -1.59 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for KenMec Mechanical Engineering Co's Beneish M-Score or its related term are showing as below:

ROCO:6125' s Beneish M-Score Range Over the Past 10 Years
Min: -13.95   Med: -2.83   Max: -0.63
Current: -1.59

During the past 13 years, the highest Beneish M-Score of KenMec Mechanical Engineering Co was -0.63. The lowest was -13.95. And the median was -2.83.


KenMec Mechanical Engineering Co Beneish M-Score Historical Data

The historical data trend for KenMec Mechanical Engineering Co'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.

KenMec Mechanical Engineering Co Beneish M-Score Chart

KenMec Mechanical Engineering Co 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 -2.82 -3.26 -2.19 -2.96 -1.77

KenMec Mechanical Engineering Co 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 -2.83 -2.52 -1.84 -1.77 -1.59

Competitive Comparison of KenMec Mechanical Engineering Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, KenMec Mechanical Engineering Co'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.


KenMec Mechanical Engineering Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, KenMec Mechanical Engineering Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where KenMec Mechanical Engineering Co's Beneish M-Score falls into.



KenMec Mechanical Engineering Co 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 KenMec Mechanical Engineering Co 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 * 1.4491+0.528 * 0.9407+0.404 * 0.9468+0.892 * 0.875+0.115 * 1.3335
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3245+4.679 * 0.148326-0.327 * 1.0948
=-1.59

* 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$1,091 Mil.
Revenue was 609.542 + 967.98 + 1533.517 + 1711.004 = NT$4,822 Mil.
Gross Profit was 91.953 + 92.2 + 348.617 + 436.115 = NT$969 Mil.
Total Current Assets was NT$4,893 Mil.
Total Assets was NT$11,973 Mil.
Property, Plant and Equipment(Net PPE) was NT$4,666 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$412 Mil.
Selling, General, & Admin. Expense(SGA) was NT$811 Mil.
Total Current Liabilities was NT$3,954 Mil.
Long-Term Debt & Capital Lease Obligation was NT$2,502 Mil.
Net Income was 13.725 + 475.381 + 49.912 + 198.657 = NT$738 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was -168.217 + -896.679 + -129.06 + 155.787 = NT$-1,038 Mil.
Total Receivables was NT$861 Mil.
Revenue was 1338.989 + 1339.224 + 1481.434 + 1350.986 = NT$5,511 Mil.
Gross Profit was 272.39 + 254.311 + 283.162 + 231.725 = NT$1,042 Mil.
Total Current Assets was NT$5,415 Mil.
Total Assets was NT$10,683 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,993 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$363 Mil.
Selling, General, & Admin. Expense(SGA) was NT$700 Mil.
Total Current Liabilities was NT$4,068 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,193 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)
=(1091.438 / 4822.043) / (860.733 / 5510.633)
=0.226343 / 0.156195
=1.4491

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)
=(1041.588 / 5510.633) / (968.885 / 4822.043)
=0.189014 / 0.200928
=0.9407

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 - (4892.858 + 4666.146) / 11972.536) / (1 - (5415.017 + 2993.089) / 10682.523)
=0.201589 / 0.21291
=0.9468

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
=4822.043 / 5510.633
=0.875

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))
=(362.832 / (362.832 + 2993.089)) / (411.714 / (411.714 + 4666.146))
=0.108117 / 0.08108
=1.3335

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)
=(811.19 / 4822.043) / (699.917 / 5510.633)
=0.168225 / 0.127012
=1.3245

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)
=((2501.524 + 3954.084) / 11972.536) / ((1193.139 + 4068.345) / 10682.523)
=0.539201 / 0.492532
=1.0948

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
=(737.675 - 0 - -1038.169) / 11972.536
=0.148326

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.

KenMec Mechanical Engineering Co has a M-score of -1.59 signals that the company is likely to be a manipulator.


KenMec Mechanical Engineering Co Beneish M-Score Related Terms

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


KenMec Mechanical Engineering Co (ROCO:6125) Business Description

Traded in Other Exchanges
N/A
Address
Dingping Road, Ruifang District, 1st Floor, No. 69, Ruifang Industrial Park, New Taipei, TWN, 115
KenMec Mechanical Engineering Co Ltd manufactures and markets whole factory automated production line systems. The company's segment includes Automation 1; Automation 2; Solar power system, parts and components; Electronic parts and components, and Others. It generates maximum revenue from the Automation 1 segment. Automation segment is responsible for automated flow line equipment and supporting equipment for T.F.T. process equipment, semiconductor process equipment, industrial conveying machinery, and automated storage equipment; parking tower and mechanical parking equipment, incinerator and other environmental facilities; electronic anti-static products; production, sale, installation, and lease of window-cleaning equipment and hanging platforms.

KenMec Mechanical Engineering Co (ROCO:6125) Headlines

No Headlines