GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Beijing Jiuzhouyigui Environmental Technology Co Ltd (SHSE:688485) » Definitions » Beneish M-Score

Beijing Jiuzhouyigui Environmental Technology Co (SHSE:688485) Beneish M-Score : -2.05 (As of May. 23, 2024)


View and export this data going back to 2023. Start your Free Trial

What is Beijing Jiuzhouyigui Environmental Technology 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 -2.05 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Beijing Jiuzhouyigui Environmental Technology Co's Beneish M-Score or its related term are showing as below:

SHSE:688485' s Beneish M-Score Range Over the Past 10 Years
Min: -2.6   Med: -2.2   Max: -0.7
Current: -2.05

During the past 6 years, the highest Beneish M-Score of Beijing Jiuzhouyigui Environmental Technology Co was -0.70. The lowest was -2.60. And the median was -2.20.


Beijing Jiuzhouyigui Environmental Technology Co Beneish M-Score Historical Data

The historical data trend for Beijing Jiuzhouyigui Environmental Technology 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.

Beijing Jiuzhouyigui Environmental Technology Co Beneish M-Score Chart

Beijing Jiuzhouyigui Environmental Technology Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -2.19 -2.56

Beijing Jiuzhouyigui Environmental Technology Co Quarterly Data
Dec18 Dec19 Sep20 Dec20 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 - -2.20 -2.60 -2.56 -2.05

Competitive Comparison of Beijing Jiuzhouyigui Environmental Technology Co's Beneish M-Score

For the Specialty Business Services subindustry, Beijing Jiuzhouyigui Environmental Technology 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.


Beijing Jiuzhouyigui Environmental Technology Co's Beneish M-Score Distribution in the Business Services Industry

For the Business Services industry and Industrials sector, Beijing Jiuzhouyigui Environmental Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Beijing Jiuzhouyigui Environmental Technology Co's Beneish M-Score falls into.



Beijing Jiuzhouyigui Environmental Technology 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 Beijing Jiuzhouyigui Environmental Technology 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 * 1.3157+0.528 * 1.3675+0.404 * 1.051+0.892 * 0.7494+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9097+4.679 * 0.005772-0.327 * 0.6827
=-2.05

* 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 ¥444.8 Mil.
Revenue was 46.924 + 89.932 + 76.499 + 83.924 = ¥297.3 Mil.
Gross Profit was 9.6 + 22.378 + 27.044 + 31.202 = ¥90.2 Mil.
Total Current Assets was ¥1,245.8 Mil.
Total Assets was ¥1,490.6 Mil.
Property, Plant and Equipment(Net PPE) was ¥115.9 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥26.6 Mil.
Total Current Liabilities was ¥157.5 Mil.
Long-Term Debt & Capital Lease Obligation was ¥5.2 Mil.
Net Income was -6.684 + 7.604 + 2.592 + 5.754 = ¥9.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -54.93 + 77.12 + -29.17 + 7.642 = ¥0.7 Mil.
Total Receivables was ¥451.2 Mil.
Revenue was 24.384 + 168.862 + 179.398 + 24.07 = ¥396.7 Mil.
Gross Profit was 8.368 + 63.421 + 82.049 + 10.813 = ¥164.7 Mil.
Total Current Assets was ¥1,375.2 Mil.
Total Assets was ¥1,612.3 Mil.
Property, Plant and Equipment(Net PPE) was ¥104.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥39.0 Mil.
Total Current Liabilities was ¥252.6 Mil.
Long-Term Debt & Capital Lease Obligation was ¥5.2 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)
=(444.825 / 297.279) / (451.171 / 396.714)
=1.496322 / 1.13727
=1.3157

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)
=(164.651 / 396.714) / (90.224 / 297.279)
=0.415037 / 0.303499
=1.3675

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 - (1245.825 + 115.868) / 1490.561) / (1 - (1375.226 + 104.413) / 1612.266)
=0.086456 / 0.082261
=1.051

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
=297.279 / 396.714
=0.7494

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 + 104.413)) / (0 / (0 + 115.868))
=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)
=(26.605 / 297.279) / (39.027 / 396.714)
=0.089495 / 0.098376
=0.9097

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)
=((5.227 + 157.481) / 1490.561) / ((5.22 + 252.584) / 1612.266)
=0.109159 / 0.159902
=0.6827

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
=(9.266 - 0 - 0.662) / 1490.561
=0.005772

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.

Beijing Jiuzhouyigui Environmental Technology Co has a M-score of -2.05 suggests that the company is unlikely to be a manipulator.


Beijing Jiuzhouyigui Environmental Technology Co Beneish M-Score Related Terms

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


Beijing Jiuzhouyigui Environmental Technology Co (SHSE:688485) Business Description

Traded in Other Exchanges
N/A
Address
No. 32, Guangmao Road, Doudian Town, Fangshan District, Beijing, CHN, 100070
Beijing Jiuzhouyigui Environmental Technology Co Ltd is a comprehensive service provider in the field of rail transit vibration and noise reduction.

Beijing Jiuzhouyigui Environmental Technology Co (SHSE:688485) Headlines

No Headlines