GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Shandong Dongyue Organosilicon Materials Co Ltd (SZSE:300821) » Definitions » Beneish M-Score

Shandong Dongyue Organosilicon Materials Co (SZSE:300821) Beneish M-Score : -1.10 (As of May. 27, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Shandong Dongyue Organosilicon Materials 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.

Warning Sign:

Beneish M-Score -1.1 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Shandong Dongyue Organosilicon Materials Co's Beneish M-Score or its related term are showing as below:

SZSE:300821' s Beneish M-Score Range Over the Past 10 Years
Min: -30.86   Med: -1.16   Max: 6.1
Current: -1.1

During the past 9 years, the highest Beneish M-Score of Shandong Dongyue Organosilicon Materials Co was 6.10. The lowest was -30.86. And the median was -1.16.


Shandong Dongyue Organosilicon Materials Co Beneish M-Score Historical Data

The historical data trend for Shandong Dongyue Organosilicon Materials 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.

Shandong Dongyue Organosilicon Materials Co Beneish M-Score Chart

Shandong Dongyue Organosilicon Materials 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 - -2.07 -1.16 -0.35 6.10

Shandong Dongyue Organosilicon Materials 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 0.27 2.30 -30.86 6.10 -1.10

Competitive Comparison of Shandong Dongyue Organosilicon Materials Co's Beneish M-Score

For the Specialty Chemicals subindustry, Shandong Dongyue Organosilicon Materials 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.


Shandong Dongyue Organosilicon Materials Co's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Shandong Dongyue Organosilicon Materials Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shandong Dongyue Organosilicon Materials Co's Beneish M-Score falls into.



Shandong Dongyue Organosilicon Materials 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 Shandong Dongyue Organosilicon Materials 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 * 1.3363+0.528 * 3.7949+0.404 * 1.0113+0.892 * 0.7105+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2291+4.679 * -0.029745-0.327 * 0.9152
=-1.10

* 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 ¥1,506 Mil.
Revenue was 1425.466 + 1193.006 + 1124.557 + 1080.384 = ¥4,823 Mil.
Gross Profit was 113.57 + 42.158 + -16.839 + -24.253 = ¥115 Mil.
Total Current Assets was ¥2,337 Mil.
Total Assets was ¥6,229 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,394 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥32 Mil.
Total Current Liabilities was ¥1,262 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0 Mil.
Net Income was 45.863 + 14.056 + -93.642 + -122.084 = ¥-156 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -251.563 + -134.939 + 197.758 + 218.22 = ¥29 Mil.
Total Receivables was ¥1,586 Mil.
Revenue was 1403.521 + 1554.506 + 1676.625 + 2154.014 = ¥6,789 Mil.
Gross Profit was 37.077 + -14.458 + 171.666 + 418.005 = ¥612 Mil.
Total Current Assets was ¥2,782 Mil.
Total Assets was ¥6,715 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,403 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥37 Mil.
Total Current Liabilities was ¥1,486 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0 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)
=(1506.186 / 4823.413) / (1586.432 / 6788.666)
=0.312266 / 0.233688
=1.3363

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)
=(612.29 / 6788.666) / (114.636 / 4823.413)
=0.090193 / 0.023767
=3.7949

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 - (2336.596 + 3394.432) / 6229.042) / (1 - (2781.605 + 3402.901) / 6715.402)
=0.07995 / 0.079056
=1.0113

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
=4823.413 / 6788.666
=0.7105

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 + 3402.901)) / (0 / (0 + 3394.432))
=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)
=(32.197 / 4823.413) / (36.871 / 6788.666)
=0.006675 / 0.005431
=1.2291

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 + 1261.899) / 6229.042) / ((0 + 1486.499) / 6715.402)
=0.202583 / 0.221357
=0.9152

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
=(-155.807 - 0 - 29.476) / 6229.042
=-0.029745

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.

Shandong Dongyue Organosilicon Materials Co has a M-score of -1.10 signals that the company is likely to be a manipulator.


Shandong Dongyue Organosilicon Materials Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Shandong Dongyue Organosilicon Materials Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Shandong Dongyue Organosilicon Materials Co (SZSE:300821) Business Description

Traded in Other Exchanges
N/A
Address
Lizhai Village, Tangshan Town, Huantai County, Shandong Province, Zibo, CHN, 256401
Shandong Dongyue Organosilicon Materials Co Ltd specializes in the research and development and sales of silicone materials. The company's products include silicone downstream processing products such as silicone rubber, silicone oil, fumed silica, and silicone intermediates. Its products include Monomer, Intermediate, Silicone Rubber, Silicone Oil, Silicone and Fumed Silica.
Executives
Wang Wei Dong Secretary, Director
Yi Gang Directors, executives
Yu Yuan Executives
Zheng Jian Qing Directors, executives
Zhang Zhe Feng Director

Shandong Dongyue Organosilicon Materials Co (SZSE:300821) Headlines

No Headlines