GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Shandong Denghai Seeds Co Ltd (SZSE:002041) » Definitions » Beneish M-Score

Shandong Denghai Seeds Co (SZSE:002041) Beneish M-Score : -2.27 (As of Nov. 07, 2024)


View and export this data going back to 2005. Start your Free Trial

What is Shandong Denghai Seeds 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 -2.27 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SZSE:002041' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Med: -2.5   Max: -0.84
Current: -2.27

During the past 13 years, the highest Beneish M-Score of Shandong Denghai Seeds Co was -0.84. The lowest was -3.23. And the median was -2.50.


Shandong Denghai Seeds Co Beneish M-Score Historical Data

The historical data trend for Shandong Denghai Seeds 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 Denghai Seeds Co Beneish M-Score Chart

Shandong Denghai Seeds 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 -2.82 -2.83 -2.83 -2.21 -1.74

Shandong Denghai Seeds Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -1.90 -1.74 -2.57 -2.63 -2.27

Competitive Comparison of Shandong Denghai Seeds Co's Beneish M-Score

For the Farm Products subindustry, Shandong Denghai Seeds 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 Denghai Seeds Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Shandong Denghai Seeds Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shandong Denghai Seeds Co's Beneish M-Score falls into.



Shandong Denghai Seeds 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 Denghai Seeds 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 * 0.76+0.528 * 1.125+0.404 * 1.218+0.892 * 1.0427+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9742+4.679 * 0.040031-0.327 * 0.8665
=-2.27

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ¥41 Mil.
Revenue was 170.551 + 175.195 + 232.498 + 898.252 = ¥1,476 Mil.
Gross Profit was 54.463 + 42.843 + 60.622 + 246.275 = ¥404 Mil.
Total Current Assets was ¥4,263 Mil.
Total Assets was ¥5,100 Mil.
Property, Plant and Equipment(Net PPE) was ¥643 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥84 Mil.
Total Current Liabilities was ¥1,107 Mil.
Long-Term Debt & Capital Lease Obligation was ¥10 Mil.
Net Income was 5.848 + 22.602 + 30.134 + 160.422 = ¥219 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 246.635 + -44.972 + -81.827 + -104.988 = ¥15 Mil.
Total Receivables was ¥51 Mil.
Revenue was 170.526 + 220.265 + 262.932 + 762.287 = ¥1,416 Mil.
Gross Profit was 60.564 + 54.625 + 85.059 + 235.853 = ¥436 Mil.
Total Current Assets was ¥4,297 Mil.
Total Assets was ¥5,067 Mil.
Property, Plant and Equipment(Net PPE) was ¥612 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥83 Mil.
Total Current Liabilities was ¥1,274 Mil.
Long-Term Debt & Capital Lease Obligation was ¥7 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)
=(40.537 / 1476.496) / (51.155 / 1416.01)
=0.027455 / 0.036126
=0.76

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)
=(436.101 / 1416.01) / (404.203 / 1476.496)
=0.307979 / 0.273758
=1.125

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 - (4263.449 + 643.207) / 5099.987) / (1 - (4297.178 + 612.302) / 5067.18)
=0.037908 / 0.031122
=1.218

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
=1476.496 / 1416.01
=1.0427

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 + 612.302)) / (0 / (0 + 643.207))
=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)
=(84.128 / 1476.496) / (82.82 / 1416.01)
=0.056978 / 0.058488
=0.9742

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)
=((9.846 + 1106.786) / 5099.987) / ((6.57 + 1273.771) / 5067.18)
=0.218948 / 0.252673
=0.8665

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
=(219.006 - 0 - 14.848) / 5099.987
=0.040031

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 Denghai Seeds Co has a M-score of -2.27 suggests that the company is unlikely to be a manipulator.


Shandong Denghai Seeds Co Beneish M-Score Related Terms

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


Shandong Denghai Seeds Co Business Description

Traded in Other Exchanges
N/A
Address
Chengshan Road West, Agricultural Science Institute of Laizhou City, Shandong Province, Laizhou, CHN, 261448
Shandong Denghai Seeds Co Ltd is a Chinese company engaged in the production and distribution of crop seeds. The company's products are Chinese cabbages, radish seeds, zucchini varieties, watermelon seeds, melon seeds, cabbage seeds, beans seeds, onion seeds, eggplant seeds, pepper seeds and others. It sells the products in China and other international countries.
Executives
Deng Li Executives
Zhang Xi Quan Director
Wu Shu Ke Executives
Cheng Li Executives
Li Hong Ling Supervisors
Mao Shu Ling Executives
Yan Li Xiang Executives
Li Xu Hua Director
Wang Ning Director
Mao Li Hua Director
Tang Shi Wei Supervisors
Wang Long Xiang Executives
Zhao Jiu Ran Director
Li Deng Sui Director
Wang Yu Ling Supervisors

Shandong Denghai Seeds Co Headlines

No Headlines