GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Dongguan Tarry Electronics Co Ltd (SZSE:300976) » Definitions » Beneish M-Score

Dongguan Tarry Electronics Co (SZSE:300976) Beneish M-Score : -1.89 (As of May. 30, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Dongguan Tarry Electronics 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.

Good Sign:

Beneish M-Score -1.89 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Dongguan Tarry Electronics Co's Beneish M-Score or its related term are showing as below:

SZSE:300976' s Beneish M-Score Range Over the Past 10 Years
Min: -2.74   Med: -1.97   Max: -1.41
Current: -1.89

During the past 9 years, the highest Beneish M-Score of Dongguan Tarry Electronics Co was -1.41. The lowest was -2.74. And the median was -1.97.


Dongguan Tarry Electronics Co Beneish M-Score Historical Data

The historical data trend for Dongguan Tarry Electronics 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.

Dongguan Tarry Electronics Co Beneish M-Score Chart

Dongguan Tarry Electronics Co Annual Data
Trend Dec13 Dec14 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only - -1.97 -2.74 -1.41 -2.43

Dongguan Tarry Electronics Co Quarterly Data
Dec18 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 -2.10 -1.97 -2.31 -2.43 -1.89

Competitive Comparison of Dongguan Tarry Electronics Co's Beneish M-Score

For the Metal Fabrication subindustry, Dongguan Tarry Electronics 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.


Dongguan Tarry Electronics Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Dongguan Tarry Electronics Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Dongguan Tarry Electronics Co's Beneish M-Score falls into.



Dongguan Tarry Electronics 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 Dongguan Tarry Electronics 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 * 1.277+0.528 * 1.3708+0.404 * 1.5255+0.892 * 1.0577+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6649+4.679 * 0.000855-0.327 * 1.5576
=-1.89

* 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 ¥436 Mil.
Revenue was 452.901 + 472.768 + 360.057 + 290.92 = ¥1,577 Mil.
Gross Profit was 99.946 + 99.516 + 93.62 + 79.662 = ¥373 Mil.
Total Current Assets was ¥2,480 Mil.
Total Assets was ¥3,721 Mil.
Property, Plant and Equipment(Net PPE) was ¥827 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥100 Mil.
Total Current Liabilities was ¥474 Mil.
Long-Term Debt & Capital Lease Obligation was ¥10 Mil.
Net Income was 31.036 + 25.593 + 30.221 + 15.035 = ¥102 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 8.978 + 54.394 + 25.377 + 9.953 = ¥99 Mil.
Total Receivables was ¥323 Mil.
Revenue was 274.087 + 552.506 + 353.823 + 310.198 = ¥1,491 Mil.
Gross Profit was 70.968 + 217.095 + 110.239 + 84.769 = ¥483 Mil.
Total Current Assets was ¥2,546 Mil.
Total Assets was ¥3,494 Mil.
Property, Plant and Equipment(Net PPE) was ¥693 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥142 Mil.
Total Current Liabilities was ¥281 Mil.
Long-Term Debt & Capital Lease Obligation was ¥10 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)
=(435.919 / 1576.646) / (322.746 / 1490.614)
=0.276485 / 0.216519
=1.277

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)
=(483.071 / 1490.614) / (372.744 / 1576.646)
=0.324075 / 0.236416
=1.3708

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 - (2480.425 + 826.899) / 3721.254) / (1 - (2546.222 + 692.722) / 3493.696)
=0.111234 / 0.072918
=1.5255

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
=1576.646 / 1490.614
=1.0577

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 + 692.722)) / (0 / (0 + 826.899))
=0 / 0
=1

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)
=(100.1 / 1576.646) / (142.342 / 1490.614)
=0.063489 / 0.095492
=0.6649

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)
=((9.667 + 473.77) / 3721.254) / ((9.923 + 281.473) / 3493.696)
=0.129912 / 0.083406
=1.5576

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
=(101.885 - 0 - 98.702) / 3721.254
=0.000855

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.

Dongguan Tarry Electronics Co has a M-score of -1.89 suggests that the company is unlikely to be a manipulator.


Dongguan Tarry Electronics Co Beneish M-Score Related Terms

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


Dongguan Tarry Electronics Co (SZSE:300976) Business Description

Traded in Other Exchanges
N/A
Address
Tongsha Science and Technology Park, 3rd Floor, Area B, Building 5, Guanghui Industrial Zone, Dongcheng District, Guangdong Province, Dongguan, CHN, 523127
Dongguan Tarry Electronics Co Ltd is engaged in the research and development, production and sales of functional and structural devices for consumer electronics. It specializes in the production of precision die-cutting products, foam protective film tape, insulating and thermally conductive products, EMI shielding products, sewing and high-frequency earmuffs, head cushion products, assembly automation equipment and many other product series. Products are widely used in FPC flexible circuit boards, OLED backlight display modules, plastic shells, solar photovoltaics, power batteries, audio headsets, VR/AR and other electronic and electrical industries.

Dongguan Tarry Electronics Co (SZSE:300976) Headlines

No Headlines