GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Xinjiang Qingsong Building Materials and Chemicals (Group) Co Ltd (SHSE:600425) » Definitions » Beneish M-Score

Xinjiang Qingsong Building Materials and Chemicals (Group) Co (SHSE:600425) Beneish M-Score : -2.41 (As of May. 16, 2024)


View and export this data going back to 2003. Start your Free Trial

What is Xinjiang Qingsong Building Materials and Chemicals (Group) 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 -2.41 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Xinjiang Qingsong Building Materials and Chemicals (Group) Co's Beneish M-Score or its related term are showing as below:

SHSE:600425' s Beneish M-Score Range Over the Past 10 Years
Min: -4.73   Med: -2.45   Max: 2.27
Current: -2.41

During the past 13 years, the highest Beneish M-Score of Xinjiang Qingsong Building Materials and Chemicals (Group) Co was 2.27. The lowest was -4.73. And the median was -2.45.


Xinjiang Qingsong Building Materials and Chemicals (Group) Co Beneish M-Score Historical Data

The historical data trend for Xinjiang Qingsong Building Materials and Chemicals (Group) 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.

Xinjiang Qingsong Building Materials and Chemicals (Group) Co Beneish M-Score Chart

Xinjiang Qingsong Building Materials and Chemicals (Group) 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 -3.16 -2.48 -4.73 -1.71 -2.12

Xinjiang Qingsong Building Materials and Chemicals (Group) 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 -1.84 -1.82 -1.92 -2.12 -2.41

Competitive Comparison of Xinjiang Qingsong Building Materials and Chemicals (Group) Co's Beneish M-Score

For the Building Materials subindustry, Xinjiang Qingsong Building Materials and Chemicals (Group) 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.


Xinjiang Qingsong Building Materials and Chemicals (Group) Co's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Xinjiang Qingsong Building Materials and Chemicals (Group) Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Xinjiang Qingsong Building Materials and Chemicals (Group) Co's Beneish M-Score falls into.



Xinjiang Qingsong Building Materials and Chemicals (Group) 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 Xinjiang Qingsong Building Materials and Chemicals (Group) 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 * 1.002+0.528 * 1.0113+0.404 * 0.9488+0.892 * 1.1328+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0721+4.679 * 0.000447-0.327 * 1.0654
=-2.41

* 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 ¥1,022 Mil.
Revenue was 491.447 + 916.513 + 1428.096 + 1525.11 = ¥4,361 Mil.
Gross Profit was 65.183 + 177.98 + 446.188 + 410.432 = ¥1,100 Mil.
Total Current Assets was ¥3,753 Mil.
Total Assets was ¥9,658 Mil.
Property, Plant and Equipment(Net PPE) was ¥4,708 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥134 Mil.
Total Current Liabilities was ¥2,372 Mil.
Long-Term Debt & Capital Lease Obligation was ¥710 Mil.
Net Income was -14.015 + -44.983 + 239.773 + 261.51 = ¥442 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -43.329 + 73.423 + 152.397 + 255.48 = ¥438 Mil.
Total Receivables was ¥900 Mil.
Revenue was 620.083 + 386.533 + 1260.455 + 1582.997 = ¥3,850 Mil.
Gross Profit was 78.262 + 184.994 + 300.103 + 418.477 = ¥982 Mil.
Total Current Assets was ¥3,131 Mil.
Total Assets was ¥8,960 Mil.
Property, Plant and Equipment(Net PPE) was ¥4,658 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥110 Mil.
Total Current Liabilities was ¥2,409 Mil.
Long-Term Debt & Capital Lease Obligation was ¥275 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)
=(1021.933 / 4361.166) / (900.406 / 3850.068)
=0.234326 / 0.233868
=1.002

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)
=(981.836 / 3850.068) / (1099.783 / 4361.166)
=0.255018 / 0.252176
=1.0113

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 - (3752.536 + 4707.752) / 9657.589) / (1 - (3131.196 + 4658.007) / 8959.933)
=0.123975 / 0.130663
=0.9488

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
=4361.166 / 3850.068
=1.1328

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 + 4658.007)) / (0 / (0 + 4707.752))
=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)
=(133.708 / 4361.166) / (110.105 / 3850.068)
=0.030659 / 0.028598
=1.0721

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)
=((710.441 + 2371.756) / 9657.589) / ((275.363 + 2408.651) / 8959.933)
=0.319148 / 0.299557
=1.0654

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
=(442.285 - 0 - 437.971) / 9657.589
=0.000447

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.

Xinjiang Qingsong Building Materials and Chemicals (Group) Co has a M-score of -2.41 suggests that the company is unlikely to be a manipulator.


Xinjiang Qingsong Building Materials and Chemicals (Group) Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Xinjiang Qingsong Building Materials and Chemicals (Group) Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Xinjiang Qingsong Building Materials and Chemicals (Group) Co (SHSE:600425) Business Description

Traded in Other Exchanges
N/A
Address
Linyuan, Akesu, Xinjiang, CHN, 843005
Xinjiang Qingsong Building Materials and Chemicals (Group) Co Ltd produces building materials and chemical products in China. Its products include cement, cement products, refined oil, phosphate fertilizers, potassium sulfate, and barite powder compound fertilizers.

Xinjiang Qingsong Building Materials and Chemicals (Group) Co (SHSE:600425) Headlines

No Headlines