GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Sunonwealth Electric Machine Industry Co Ltd (TPE:2421) » Definitions » Beneish M-Score

Sunonwealth Electric Machine Industry Co (TPE:2421) Beneish M-Score : -2.89 (As of May. 25, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Sunonwealth Electric Machine Industry 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 -2.89 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sunonwealth Electric Machine Industry Co's Beneish M-Score or its related term are showing as below:

TPE:2421' s Beneish M-Score Range Over the Past 10 Years
Min: -3.08   Med: -2.64   Max: -1.99
Current: -2.89

During the past 13 years, the highest Beneish M-Score of Sunonwealth Electric Machine Industry Co was -1.99. The lowest was -3.08. And the median was -2.64.


Sunonwealth Electric Machine Industry Co Beneish M-Score Historical Data

The historical data trend for Sunonwealth Electric Machine Industry 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.

Sunonwealth Electric Machine Industry Co Beneish M-Score Chart

Sunonwealth Electric Machine Industry 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 -2.57 -2.85 -2.15 -2.97 -2.97

Sunonwealth Electric Machine Industry 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 -2.99 -2.84 -3.08 -2.97 -2.89

Competitive Comparison of Sunonwealth Electric Machine Industry Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Sunonwealth Electric Machine Industry 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.


Sunonwealth Electric Machine Industry Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Sunonwealth Electric Machine Industry Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sunonwealth Electric Machine Industry Co's Beneish M-Score falls into.



Sunonwealth Electric Machine Industry 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 Sunonwealth Electric Machine Industry 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 * 1.2078+0.528 * 0.8733+0.404 * 0.8233+0.892 * 0.9204+0.115 * 0.9846
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1171+4.679 * -0.093445-0.327 * 0.7962
=-2.89

* 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 NT$3,315 Mil.
Revenue was 3060.064 + 3265.934 + 3293.604 + 3279.82 = NT$12,899 Mil.
Gross Profit was 799.264 + 910.458 + 954.124 + 923.239 = NT$3,587 Mil.
Total Current Assets was NT$10,213 Mil.
Total Assets was NT$13,292 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,796 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$522 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,321 Mil.
Total Current Liabilities was NT$4,942 Mil.
Long-Term Debt & Capital Lease Obligation was NT$300 Mil.
Net Income was 326.456 + 238.397 + 385.958 + 431.59 = NT$1,382 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 368.886 + 858.945 + 1086.798 + 309.855 = NT$2,624 Mil.
Total Receivables was NT$2,982 Mil.
Revenue was 3075.327 + 3792.829 + 3664.104 + 3483.127 = NT$14,015 Mil.
Gross Profit was 813.537 + 923.811 + 879.501 + 786.847 = NT$3,404 Mil.
Total Current Assets was NT$8,290 Mil.
Total Assets was NT$11,413 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,828 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$518 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,285 Mil.
Total Current Liabilities was NT$5,175 Mil.
Long-Term Debt & Capital Lease Obligation was NT$478 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)
=(3314.648 / 12899.422) / (2981.892 / 14015.387)
=0.256961 / 0.212758
=1.2078

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)
=(3403.696 / 14015.387) / (3587.085 / 12899.422)
=0.242854 / 0.278081
=0.8733

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 - (10213.324 + 2795.965) / 13292.105) / (1 - (8290.004 + 2828.24) / 11413.194)
=0.021277 / 0.025843
=0.8233

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
=12899.422 / 14015.387
=0.9204

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))
=(518.43 / (518.43 + 2828.24)) / (522.002 / (522.002 + 2795.965))
=0.154909 / 0.157326
=0.9846

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)
=(1321.184 / 12899.422) / (1284.963 / 14015.387)
=0.102422 / 0.091682
=1.1171

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)
=((300.006 + 4941.795) / 13292.105) / ((478.286 + 5174.784) / 11413.194)
=0.394354 / 0.49531
=0.7962

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
=(1382.401 - 0 - 2624.484) / 13292.105
=-0.093445

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.

Sunonwealth Electric Machine Industry Co has a M-score of -2.89 suggests that the company is unlikely to be a manipulator.


Sunonwealth Electric Machine Industry Co Beneish M-Score Related Terms

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


Sunonwealth Electric Machine Industry Co (TPE:2421) Business Description

Traded in Other Exchanges
N/A
Address
No. 30, Ln 296, Xinya Road, Qianzhen District, Kaohsiung City, TWN, 806
Sunonwealth Electric Machine Industry Co Ltd is a Taiwan based company that engages in the production and sale of precision motors, AC/DC brushless fans, electric fans and micro cooling fans. Its products include DC fan and blower series; AC fans, EC fans, fan trays, fan accessories and ventilation fans. It serves its products in various industries, such as IT, automobile electronics, optical electronics and network communication industries.

Sunonwealth Electric Machine Industry Co (TPE:2421) Headlines

No Headlines