GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Lemtech Holdings Co Ltd (TPE:4912) » Definitions » Beneish M-Score

Lemtech Holdings Co (TPE:4912) Beneish M-Score : -2.48 (As of May. 28, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Lemtech Holdings 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 -2.48 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:4912' s Beneish M-Score Range Over the Past 10 Years
Min: -3.73   Med: -2.4   Max: 0.09
Current: -2.48

During the past 13 years, the highest Beneish M-Score of Lemtech Holdings Co was 0.09. The lowest was -3.73. And the median was -2.40.


Lemtech Holdings Co Beneish M-Score Historical Data

The historical data trend for Lemtech Holdings 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.

Lemtech Holdings Co Beneish M-Score Chart

Lemtech Holdings 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 -3.28 -2.87 -2.71 0.08 -3.34

Lemtech Holdings 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 -3.28 -3.73 -3.44 -3.34 -2.48

Competitive Comparison of Lemtech Holdings Co's Beneish M-Score

For the Metal Fabrication subindustry, Lemtech Holdings 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.


Lemtech Holdings Co's Beneish M-Score Distribution in the Industrial Products Industry

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

* The bar in red indicates where Lemtech Holdings Co's Beneish M-Score falls into.



Lemtech Holdings 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 Lemtech Holdings 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 * 1.3897+0.528 * 0.851+0.404 * 0.9328+0.892 * 0.9211+0.115 * 1.0651
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2555+4.679 * -0.03634-0.327 * 0.9229
=-2.48

* 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$1,605 Mil.
Revenue was 1182.851 + 1203.634 + 1482.351 + 1048.201 = NT$4,917 Mil.
Gross Profit was 267.42 + 380.622 + 372.004 + 233.641 = NT$1,254 Mil.
Total Current Assets was NT$4,113 Mil.
Total Assets was NT$7,472 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,216 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$372 Mil.
Selling, General, & Admin. Expense(SGA) was NT$673 Mil.
Total Current Liabilities was NT$2,379 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,035 Mil.
Net Income was 53.101 + 120.225 + 128.719 + 9.9 = NT$312 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was -118.973 + 339.561 + 143.652 + 219.231 = NT$583 Mil.
Total Receivables was NT$1,254 Mil.
Revenue was 930.038 + 1168.739 + 1321.781 + 1917.582 = NT$5,338 Mil.
Gross Profit was 194.614 + 284.346 + 348.277 + 331.002 = NT$1,158 Mil.
Total Current Assets was NT$4,485 Mil.
Total Assets was NT$7,530 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,811 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$327 Mil.
Selling, General, & Admin. Expense(SGA) was NT$582 Mil.
Total Current Liabilities was NT$3,578 Mil.
Long-Term Debt & Capital Lease Obligation was NT$150 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)
=(1605.448 / 4917.037) / (1254.204 / 5338.14)
=0.326507 / 0.234951
=1.3897

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)
=(1158.239 / 5338.14) / (1253.687 / 4917.037)
=0.216974 / 0.254968
=0.851

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 - (4113.142 + 2216.281) / 7471.858) / (1 - (4485.166 + 1810.776) / 7530.285)
=0.152898 / 0.163917
=0.9328

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
=4917.037 / 5338.14
=0.9211

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))
=(327.29 / (327.29 + 1810.776)) / (371.999 / (371.999 + 2216.281))
=0.153078 / 0.143724
=1.0651

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)
=(672.75 / 4917.037) / (581.716 / 5338.14)
=0.13682 / 0.108974
=1.2555

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)
=((1035.16 + 2378.545) / 7471.858) / ((150.285 + 3577.625) / 7530.285)
=0.456875 / 0.495056
=0.9229

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
=(311.945 - 0 - 583.471) / 7471.858
=-0.03634

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.

Lemtech Holdings Co has a M-score of -2.48 suggests that the company is unlikely to be a manipulator.


Lemtech Holdings Co Beneish M-Score Related Terms

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


Lemtech Holdings Co (TPE:4912) Business Description

Traded in Other Exchanges
N/A
Address
No. 1, Wei Wang Street, Building E032, Shulin District, New Taipei, TWN
Lemtech Holdings Co Ltd. designs, manufactures and sells precision dies and metal stamping parts. The company develops metals for consumer electronics, auto parts, and building materials. Its operating segments include Research and Development Department in Taiwan, Manufacturing Department in China, and Others. The company generates maximum revenue from the Manufacturing Department in China. Geographically, it derives a majority of its revenue from Asia and also has a presence in the Americas and Europe. Its product includes Precision Metal Stamping, Stamping Tools, Heatsinks, Slide Rails, Precision Metal Hinges, and Mechanical Assemblies.

Lemtech Holdings Co (TPE:4912) Headlines

No Headlines