GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Zhejiang Xinao Textiles Inc (SHSE:603889) » Definitions » Beneish M-Score

Zhejiang Xinao Textiles (SHSE:603889) Beneish M-Score : -2.00 (As of May. 27, 2024)


View and export this data going back to 2014. Start your Free Trial

What is Zhejiang Xinao Textiles 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 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Zhejiang Xinao Textiles's Beneish M-Score or its related term are showing as below:

SHSE:603889' s Beneish M-Score Range Over the Past 10 Years
Min: -12.97   Med: -2.21   Max: -1.12
Current: -2

During the past 13 years, the highest Beneish M-Score of Zhejiang Xinao Textiles was -1.12. The lowest was -12.97. And the median was -2.21.


Zhejiang Xinao Textiles Beneish M-Score Historical Data

The historical data trend for Zhejiang Xinao Textiles'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.

Zhejiang Xinao Textiles Beneish M-Score Chart

Zhejiang Xinao Textiles 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 -9.81 -2.35 -2.46 -2.13 -1.99

Zhejiang Xinao Textiles 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 -1.99 -1.98 -1.65 -1.99 -2.00

Competitive Comparison of Zhejiang Xinao Textiles's Beneish M-Score

For the Textile Manufacturing subindustry, Zhejiang Xinao Textiles'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.


Zhejiang Xinao Textiles's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Zhejiang Xinao Textiles's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Zhejiang Xinao Textiles's Beneish M-Score falls into.



Zhejiang Xinao Textiles 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 Zhejiang Xinao Textiles 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 * 0.9002+0.528 * 1.0186+0.404 * 2.4702+0.892 * 1.1304+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0359+4.679 * -0.021712-0.327 * 1.1251
=-2.00

* 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 ¥652 Mil.
Revenue was 1099.71 + 927.675 + 1189.651 + 1343.336 = ¥4,560 Mil.
Gross Profit was 218.963 + 144.967 + 209.618 + 283.773 = ¥857 Mil.
Total Current Assets was ¥3,352 Mil.
Total Assets was ¥5,536 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,818 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥132 Mil.
Total Current Liabilities was ¥1,588 Mil.
Long-Term Debt & Capital Lease Obligation was ¥531 Mil.
Net Income was 96.051 + 53.145 + 96.393 + 164.567 = ¥410 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -290.676 + 463.454 + 290.102 + 67.47 = ¥530 Mil.
Total Receivables was ¥641 Mil.
Revenue was 977.655 + 824.915 + 1005.489 + 1226.154 = ¥4,034 Mil.
Gross Profit was 188.36 + 142.078 + 197.532 + 244.514 = ¥772 Mil.
Total Current Assets was ¥3,461 Mil.
Total Assets was ¥4,799 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,210 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥113 Mil.
Total Current Liabilities was ¥1,448 Mil.
Long-Term Debt & Capital Lease Obligation was ¥184 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)
=(652.047 / 4560.372) / (640.762 / 4034.213)
=0.142981 / 0.158832
=0.9002

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)
=(772.484 / 4034.213) / (857.321 / 4560.372)
=0.191483 / 0.187994
=1.0186

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 - (3351.967 + 1818.38) / 5535.783) / (1 - (3460.868 + 1209.984) / 4799.105)
=0.066013 / 0.026724
=2.4702

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
=4560.372 / 4034.213
=1.1304

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 + 1209.984)) / (0 / (0 + 1818.38))
=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)
=(132.336 / 4560.372) / (113.007 / 4034.213)
=0.029019 / 0.028012
=1.0359

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)
=((531.171 + 1587.945) / 5535.783) / ((184.377 + 1448.465) / 4799.105)
=0.382803 / 0.340239
=1.1251

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
=(410.156 - 0 - 530.35) / 5535.783
=-0.021712

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.

Zhejiang Xinao Textiles has a M-score of -2.00 suggests that the company is unlikely to be a manipulator.


Zhejiang Xinao Textiles Beneish M-Score Related Terms

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


Zhejiang Xinao Textiles (SHSE:603889) Business Description

Traded in Other Exchanges
N/A
Address
Guanzhuang Bridge, Chongfu Town, Zhejiang Province, Tongxiang City, CHN, 314511
Zhejiang Xinao Textiles Inc along with its subsidiaries is engaged in research, development, production & sales of worsted yarn. Its products are worsted yarn & intermediate products of wool tops used in the downstream textile & clothing sector.
Executives
Liu Pei Yi Directors, senior managers
Hua Xin Zhong Directors, senior managers
Shen Jian Bo Directors, senior managers
Chen Xing senior management
Wang Ling Hua Directors, senior managers
Yu Xiao Lu senior management
Shen Jian Hua Director
Ping Fen Supervisors
Chen Xue Ming Supervisors
Zhou Xiao Tian Director
Li Xin Xue Director
Zhu Gen Ming Director
Wang Ru Ming Supervisors
Tan Lian Gen senior management
Shen Juan Fen Director

Zhejiang Xinao Textiles (SHSE:603889) Headlines

No Headlines