GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Shanghai Realway Capital Assets Management Co Ltd (HKSE:01835) » Definitions » Beneish M-Score

Shanghai Realway Capital Assets Management Co (HKSE:01835) Beneish M-Score : -3.15 (As of May. 26, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Shanghai Realway Capital Assets Management 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 -3.15 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shanghai Realway Capital Assets Management Co's Beneish M-Score or its related term are showing as below:

HKSE:01835' s Beneish M-Score Range Over the Past 10 Years
Min: -3.19   Med: -2.75   Max: 10.42
Current: -3.15

During the past 9 years, the highest Beneish M-Score of Shanghai Realway Capital Assets Management Co was 10.42. The lowest was -3.19. And the median was -2.75.


Shanghai Realway Capital Assets Management Co Beneish M-Score Historical Data

The historical data trend for Shanghai Realway Capital Assets Management 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.

Shanghai Realway Capital Assets Management Co Beneish M-Score Chart

Shanghai Realway Capital Assets Management Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -1.92 -1.27 -3.03 -3.19 -3.15

Shanghai Realway Capital Assets Management Co Semi-Annual Data
Dec15 Dec16 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23
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 -3.03 - -3.19 - -3.15

Competitive Comparison of Shanghai Realway Capital Assets Management Co's Beneish M-Score

For the Asset Management subindustry, Shanghai Realway Capital Assets Management 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.


Shanghai Realway Capital Assets Management Co's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Shanghai Realway Capital Assets Management Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai Realway Capital Assets Management Co's Beneish M-Score falls into.



Shanghai Realway Capital Assets Management 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 Shanghai Realway Capital Assets Management 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 * 1.9156+0.528 * 1+0.404 * 1.5403+0.892 * 0.4763+0.115 * 1.9881
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.7568+4.679 * -0.192861-0.327 * 2.0677
=-3.15

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was HK$96.17 Mil.
Revenue was HK$19.55 Mil.
Gross Profit was HK$19.55 Mil.
Total Current Assets was HK$262.24 Mil.
Total Assets was HK$365.49 Mil.
Property, Plant and Equipment(Net PPE) was HK$7.82 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$2.43 Mil.
Selling, General, & Admin. Expense(SGA) was HK$41.81 Mil.
Total Current Liabilities was HK$61.96 Mil.
Long-Term Debt & Capital Lease Obligation was HK$4.59 Mil.
Net Income was HK$-62.05 Mil.
Gross Profit was HK$0.00 Mil.
Cash Flow from Operations was HK$8.44 Mil.
Total Receivables was HK$105.40 Mil.
Revenue was HK$41.04 Mil.
Gross Profit was HK$41.04 Mil.
Total Current Assets was HK$332.94 Mil.
Total Assets was HK$404.68 Mil.
Property, Plant and Equipment(Net PPE) was HK$3.15 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$2.80 Mil.
Selling, General, & Admin. Expense(SGA) was HK$49.97 Mil.
Total Current Liabilities was HK$35.11 Mil.
Long-Term Debt & Capital Lease Obligation was HK$0.53 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)
=(96.166 / 19.548) / (105.403 / 41.043)
=4.91948 / 2.568111
=1.9156

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)
=(41.043 / 41.043) / (19.548 / 19.548)
=1 / 1
=1

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 - (262.239 + 7.821) / 365.486) / (1 - (332.935 + 3.148) / 404.681)
=0.261093 / 0.169511
=1.5403

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
=19.548 / 41.043
=0.4763

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))
=(2.801 / (2.801 + 3.148)) / (2.427 / (2.427 + 7.821))
=0.470835 / 0.236827
=1.9881

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)
=(41.814 / 19.548) / (49.974 / 41.043)
=2.139042 / 1.217601
=1.7568

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)
=((4.586 + 61.959) / 365.486) / ((0.529 + 35.105) / 404.681)
=0.182073 / 0.088055
=2.0677

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
=(-62.053 - 0 - 8.435) / 365.486
=-0.192861

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.

Shanghai Realway Capital Assets Management Co has a M-score of -3.15 suggests that the company is unlikely to be a manipulator.


Shanghai Realway Capital Assets Management Co Beneish M-Score Related Terms

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


Shanghai Realway Capital Assets Management Co (HKSE:01835) Business Description

Traded in Other Exchanges
N/A
Address
No. 1198 Century Avenue, Unit 706-707, 7th Floor, Century Link Tower 1, Pudong New District, Shanghai, CHN, 200122
Shanghai Realway Capital Assets Management Co Ltd is an asset management company. It is a private fund manager specialising in the management of real estate and distressed asset investment funds in the PRC. The company manages two broad types of funds, namely fund(s) structured and managed for the purpose of directly investing in a specific real estate investment project and distressed asset project (Project Fund(s)); and flexible funds structured and managed, or co-managed, by the group which may invest in designated types of funds under the group's portfolio instead of making direct investment into investment projects and are permitted to invest in multiple investment projects indirectly through a number of funds at the same time (FOF(s)).
Executives
Zhu Lei 2101 Beneficial owner
Sun Jinyong 2101 Beneficial owner
Dai Yanmin 2101 Beneficial owner
Great Rainbow Investment Fund Series Spc (acting For And On Behalf Of Great Rainbow Series 1 Sp) 2101 Beneficial owner
Wu Jie
Yao Peifang
Gao Yue 2101 Beneficial owner
Yin Bo 2101 Beneficial owner
Wang Qiong 2101 Beneficial owner
Zhong Guo Guang Da Ji Tuan Gu Fen Gong Si
Wang Youlin 2101 Beneficial owner
Honorich Holdings Limited
Everbright Focused Value Fund
Everbright Absolute Return Investment Holdings Limited
Datten Investments Limited

Shanghai Realway Capital Assets Management Co (HKSE:01835) Headlines

No Headlines