GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Chengdu Sino Microelectronics Tech Co Ltd (SHSE:688709) » Definitions » Beneish M-Score

Chengdu Sino Microelectronics Tech Co (SHSE:688709) Beneish M-Score : 0.00 (As of May. 10, 2024)


View and export this data going back to 2024. Start your Free Trial

What is Chengdu Sino Microelectronics Tech 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.

The historical rank and industry rank for Chengdu Sino Microelectronics Tech Co's Beneish M-Score or its related term are showing as below:

During the past 6 years, the highest Beneish M-Score of Chengdu Sino Microelectronics Tech Co was 2.39. The lowest was -1.54. And the median was 0.84.


Chengdu Sino Microelectronics Tech Co Beneish M-Score Historical Data

The historical data trend for Chengdu Sino Microelectronics Tech 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.

Chengdu Sino Microelectronics Tech Co Beneish M-Score Chart

Chengdu Sino Microelectronics Tech Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - - -1.54

Chengdu Sino Microelectronics Tech Co Quarterly Data
Dec18 Dec19 Dec20 Sep21 Dec21 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 0.84 2.39 - -1.54 -

Competitive Comparison of Chengdu Sino Microelectronics Tech Co's Beneish M-Score

For the Electronic Components subindustry, Chengdu Sino Microelectronics Tech 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.


Chengdu Sino Microelectronics Tech Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Chengdu Sino Microelectronics Tech Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Chengdu Sino Microelectronics Tech Co's Beneish M-Score falls into.



Chengdu Sino Microelectronics Tech 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 Chengdu Sino Microelectronics Tech 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 ¥1,171.9 Mil.
Revenue was 139.164 + 297.188 + 173.815 + 236.302 = ¥846.5 Mil.
Gross Profit was 110.334 + 213.183 + 138.226 + 179.217 = ¥641.0 Mil.
Total Current Assets was ¥3,178.6 Mil.
Total Assets was ¥3,792.5 Mil.
Property, Plant and Equipment(Net PPE) was ¥437.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥77.4 Mil.
Total Current Liabilities was ¥690.9 Mil.
Long-Term Debt & Capital Lease Obligation was ¥294.7 Mil.
Net Income was 58.627 + 115.675 + 48.181 + 72.245 = ¥294.7 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -46.145 + 95.093 + -17.833 + 53.677 = ¥84.8 Mil.
Total Receivables was ¥0.0 Mil.
Revenue was 218.748 + 294.723 + 137.045 + 0 = ¥650.5 Mil.
Gross Profit was 174.598 + 225.033 + 105.681 + 0 = ¥505.3 Mil.
Total Current Assets was ¥0.0 Mil.
Total Assets was ¥0.0 Mil.
Property, Plant and Equipment(Net PPE) was ¥0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥75.8 Mil.
Total Current Liabilities was ¥0.0 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0.0 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)
=(1171.899 / 846.469) / (0 / 650.516)
=1.384456 / 0
=

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)
=(505.312 / 650.516) / (640.96 / 846.469)
=0.776786 / 0.757216
=

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 - (3178.647 + 437.284) / 3792.482) / (1 - (0 + 0) / 0)
=0.046553 /
=

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
=846.469 / 650.516
=

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))
=(0 / (0 + 0)) / (0 / (0 + 437.284))
= / 0
=

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)
=(77.37 / 846.469) / (75.812 / 650.516)
=0.091403 / 0.116541
=

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)
=((294.742 + 690.949) / 3792.482) / ((0 + 0) / 0)
=0.259907 /
=

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
=(294.728 - 0 - 84.792) / 3792.482
=0.055356

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.


Chengdu Sino Microelectronics Tech Co Beneish M-Score Related Terms

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


Chengdu Sino Microelectronics Tech Co (SHSE:688709) Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
Website
Chengdu Sino Microelectronics Tech Co Ltd is engaged in research and development, design, testing and sales of special integrated circuits.

Chengdu Sino Microelectronics Tech Co (SHSE:688709) Headlines

No Headlines