GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Tongyi Carbon Neutral Energy (Xinjiang) Co Ltd (SHSE:600506) » Definitions » Beneish M-Score

Tongyi Carbon Neutral Energy (Xinjiang) Co (SHSE:600506) Beneish M-Score : -3.32 (As of May. 18, 2024)


View and export this data going back to 2001. Start your Free Trial

What is Tongyi Carbon Neutral Energy (Xinjiang) 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 -3.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Tongyi Carbon Neutral Energy (Xinjiang) Co's Beneish M-Score or its related term are showing as below:

SHSE:600506' s Beneish M-Score Range Over the Past 10 Years
Min: -13.17   Med: -2.2   Max: 3.38
Current: -3.32

During the past 13 years, the highest Beneish M-Score of Tongyi Carbon Neutral Energy (Xinjiang) Co was 3.38. The lowest was -13.17. And the median was -2.20.


Tongyi Carbon Neutral Energy (Xinjiang) Co Beneish M-Score Historical Data

The historical data trend for Tongyi Carbon Neutral Energy (Xinjiang) 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.

Tongyi Carbon Neutral Energy (Xinjiang) Co Beneish M-Score Chart

Tongyi Carbon Neutral Energy (Xinjiang) 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 -4.20 -0.10 -7.97 0.50 -3.22

Tongyi Carbon Neutral Energy (Xinjiang) 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 -2.61 -2.98 -3.14 -3.22 -3.32

Competitive Comparison of Tongyi Carbon Neutral Energy (Xinjiang) Co's Beneish M-Score

For the Farm Products subindustry, Tongyi Carbon Neutral Energy (Xinjiang) 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.


Tongyi Carbon Neutral Energy (Xinjiang) Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Tongyi Carbon Neutral Energy (Xinjiang) Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Tongyi Carbon Neutral Energy (Xinjiang) Co's Beneish M-Score falls into.



Tongyi Carbon Neutral Energy (Xinjiang) 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 Tongyi Carbon Neutral Energy (Xinjiang) 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 * 1.0771+0.528 * 0.8543+0.404 * 1.0293+0.892 * 1.1424+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9062+4.679 * -0.20077-0.327 * 1.1494
=-3.32

* 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 ¥423 Mil.
Revenue was 756.23 + 465.214 + 556.074 + 533.462 = ¥2,311 Mil.
Gross Profit was 151.09 + 82.133 + 92.984 + 84.211 = ¥410 Mil.
Total Current Assets was ¥912 Mil.
Total Assets was ¥2,268 Mil.
Property, Plant and Equipment(Net PPE) was ¥277 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥278 Mil.
Total Current Liabilities was ¥1,183 Mil.
Long-Term Debt & Capital Lease Obligation was ¥543 Mil.
Net Income was 39.459 + -20.46 + -10.901 + -17.856 = ¥-10 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 151.364 + 104.94 + 144.776 + 44.491 = ¥446 Mil.
Total Receivables was ¥344 Mil.
Revenue was 684.119 + 374.765 + 435.231 + 528.855 = ¥2,023 Mil.
Gross Profit was 116.931 + 41.562 + 61.733 + 86.714 = ¥307 Mil.
Total Current Assets was ¥941 Mil.
Total Assets was ¥2,374 Mil.
Property, Plant and Equipment(Net PPE) was ¥336 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥269 Mil.
Total Current Liabilities was ¥880 Mil.
Long-Term Debt & Capital Lease Obligation was ¥692 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)
=(422.975 / 2310.98) / (343.741 / 2022.97)
=0.183028 / 0.169919
=1.0771

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)
=(306.94 / 2022.97) / (410.418 / 2310.98)
=0.151727 / 0.177595
=0.8543

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 - (912.341 + 276.786) / 2267.913) / (1 - (941.107 + 335.892) / 2374.098)
=0.475673 / 0.462112
=1.0293

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
=2310.98 / 2022.97
=1.1424

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 + 335.892)) / (0 / (0 + 276.786))
=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)
=(278.18 / 2310.98) / (268.703 / 2022.97)
=0.120373 / 0.132826
=0.9062

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)
=((543.292 + 1182.8) / 2267.913) / ((692.243 + 879.765) / 2374.098)
=0.761093 / 0.66215
=1.1494

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
=(-9.758 - 0 - 445.571) / 2267.913
=-0.20077

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.

Tongyi Carbon Neutral Energy (Xinjiang) Co has a M-score of -3.32 suggests that the company is unlikely to be a manipulator.


Tongyi Carbon Neutral Energy (Xinjiang) Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Tongyi Carbon Neutral Energy (Xinjiang) Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Tongyi Carbon Neutral Energy (Xinjiang) Co (SHSE:600506) Business Description

Traded in Other Exchanges
N/A
Address
Shengguo Mingyuan, Shengguo Road, Xinjiang, Ku'erle, CHN, 841000
Tongyi Carbon Neutral Energy (Xinjiang) Co Ltd formerly Xinjiang Koerle Pear Co Ltd is an orchard planting company. It produces korla pear and ratafee.

Tongyi Carbon Neutral Energy (Xinjiang) Co (SHSE:600506) Headlines

No Headlines