GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Xiamen Zhongchuang Environmental Technology Co Ltd (SZSE:300056) » Definitions » Beneish M-Score

Xiamen Zhongchuang Environmental Technology Co (SZSE:300056) Beneish M-Score : -1.83 (As of Jun. 03, 2024)


View and export this data going back to 2010. Start your Free Trial

What is Xiamen Zhongchuang 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 -1.83 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SZSE:300056' s Beneish M-Score Range Over the Past 10 Years
Min: -10.48   Med: -2.26   Max: 72.78
Current: -1.83

During the past 13 years, the highest Beneish M-Score of Xiamen Zhongchuang Environmental Technology Co was 72.78. The lowest was -10.48. And the median was -2.26.


Xiamen Zhongchuang Environmental Technology Co Beneish M-Score Historical Data

The historical data trend for Xiamen Zhongchuang 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.

Xiamen Zhongchuang Environmental Technology Co Beneish M-Score Chart

Xiamen Zhongchuang Environmental Technology 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 -2.41 -1.56 -5.10 -2.83 -2.52

Xiamen Zhongchuang Environmental Technology 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 -3.14 -3.00 -2.88 -2.52 -1.83

Competitive Comparison of Xiamen Zhongchuang Environmental Technology Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Xiamen Zhongchuang 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.


Xiamen Zhongchuang Environmental Technology Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Xiamen Zhongchuang Environmental Technology Co's Beneish M-Score distribution charts can be found below:

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



Xiamen Zhongchuang 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 Xiamen Zhongchuang 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 * 1.4753+0.528 * 1.6897+0.404 * 0.9316+0.892 * 0.7213+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.809+4.679 * 0.025099-0.327 * 1.0895
=-1.83

* 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 ¥270.7 Mil.
Revenue was 99.124 + 186.76 + 136.751 + 128.901 = ¥551.5 Mil.
Gross Profit was 17.166 + -9.093 + 16.602 + 18.412 = ¥43.1 Mil.
Total Current Assets was ¥506.0 Mil.
Total Assets was ¥973.2 Mil.
Property, Plant and Equipment(Net PPE) was ¥274.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥52.3 Mil.
Total Current Liabilities was ¥600.3 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1.0 Mil.
Net Income was 17.444 + -88.113 + -20.555 + -36.563 = ¥-127.8 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -91.397 + -64.329 + 2.207 + 1.306 = ¥-152.2 Mil.
Total Receivables was ¥254.3 Mil.
Revenue was 62.718 + 244.432 + 183.157 + 274.358 = ¥764.7 Mil.
Gross Profit was 12.631 + 20.576 + 22.014 + 45.719 = ¥100.9 Mil.
Total Current Assets was ¥608.7 Mil.
Total Assets was ¥1,276.8 Mil.
Property, Plant and Equipment(Net PPE) was ¥396.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥89.7 Mil.
Total Current Liabilities was ¥693.8 Mil.
Long-Term Debt & Capital Lease Obligation was ¥30.3 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)
=(270.652 / 551.536) / (254.344 / 764.665)
=0.490724 / 0.332621
=1.4753

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)
=(100.94 / 764.665) / (43.087 / 551.536)
=0.132006 / 0.078122
=1.6897

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 - (505.981 + 274.332) / 973.173) / (1 - (608.727 + 396.471) / 1276.806)
=0.198176 / 0.212725
=0.9316

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
=551.536 / 764.665
=0.7213

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 + 396.471)) / (0 / (0 + 274.332))
=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)
=(52.32 / 551.536) / (89.659 / 764.665)
=0.094862 / 0.117253
=0.809

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)
=((0.996 + 600.31) / 973.173) / ((30.295 + 693.837) / 1276.806)
=0.617882 / 0.567143
=1.0895

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
=(-127.787 - 0 - -152.213) / 973.173
=0.025099

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.

Xiamen Zhongchuang Environmental Technology Co has a M-score of -1.83 suggests that the company is unlikely to be a manipulator.


Xiamen Zhongchuang Environmental Technology Co Beneish M-Score Related Terms

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


Xiamen Zhongchuang Environmental Technology Co (SZSE:300056) Business Description

Traded in Other Exchanges
N/A
Address
No. 1178-1182, Chunguang Road, Industrial Zone, Torch High-tech Zone, Xiang Ming, Xiamen, CHN, 361101
Xiamen Zhongchuang Environmental Technology Co Ltd is engaged in the research and development, production, sales, and service of high-performance high-temperature dust removing filter materials. The business of the company includes flue gas island control, bulk material storage system, third party environmental service, and import and export service.
Executives
Xu Xiu Li Director
Zhang Hong Liang Secretary, Director
Ran Chang Director
Geng Zhan Ji Directors, executives
Liu Yong Director
Wang Zhi Yong Independent director
Luo Hong Hua Director
Li Liang Liang Executives
Qiu Guo Qiang Director
Liu Ming Hui Director

Xiamen Zhongchuang Environmental Technology Co (SZSE:300056) Headlines

No Headlines