GURUFOCUS.COM » STOCK LIST » Energy » Other Energy Sources » Shanxi Lu'an Environmental Energy Development Co Ltd (SHSE:601699) » Definitions » Beneish M-Score

Shanxi Lu'an Environmental Energy Development Co (SHSE:601699) Beneish M-Score : -2.62 (As of May. 07, 2024)


View and export this data going back to 2006. Start your Free Trial

What is Shanxi Lu'an Environmental Energy Development 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 -2.62 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shanxi Lu'an Environmental Energy Development Co's Beneish M-Score or its related term are showing as below:

SHSE:601699' s Beneish M-Score Range Over the Past 10 Years
Min: -3.75   Med: -2.46   Max: -1.07
Current: -2.62

During the past 13 years, the highest Beneish M-Score of Shanxi Lu'an Environmental Energy Development Co was -1.07. The lowest was -3.75. And the median was -2.46.


Shanxi Lu'an Environmental Energy Development Co Beneish M-Score Historical Data

The historical data trend for Shanxi Lu'an Environmental Energy Development 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.

Shanxi Lu'an Environmental Energy Development Co Beneish M-Score Chart

Shanxi Lu'an Environmental Energy Development 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 -2.85 -2.03 -1.22 -3.75 -2.47

Shanxi Lu'an Environmental Energy Development 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 -3.66 -3.42 -2.85 -2.47 -2.62

Competitive Comparison of Shanxi Lu'an Environmental Energy Development Co's Beneish M-Score

For the Thermal Coal subindustry, Shanxi Lu'an Environmental Energy Development 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.


Shanxi Lu'an Environmental Energy Development Co's Beneish M-Score Distribution in the Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, Shanxi Lu'an Environmental Energy Development Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanxi Lu'an Environmental Energy Development Co's Beneish M-Score falls into.



Shanxi Lu'an Environmental Energy Development 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 Shanxi Lu'an Environmental Energy Development 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 * 1.0064+0.528 * 1.3599+0.404 * 1.0849+0.892 * 0.7625+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.7996+4.679 * -0.016908-0.327 * 0.8347
=-2.62

* 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 ¥12,066 Mil.
Revenue was 8659.035 + 10124.008 + 11130.193 + 9990.37 = ¥39,904 Mil.
Gross Profit was 3675.928 + 4098.57 + 4825.663 + 4881.495 = ¥17,482 Mil.
Total Current Assets was ¥38,902 Mil.
Total Assets was ¥83,895 Mil.
Property, Plant and Equipment(Net PPE) was ¥31,715 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥652 Mil.
Total Current Liabilities was ¥24,595 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,054 Mil.
Net Income was 1287.853 + 652.133 + 1973.638 + 1915.403 = ¥5,829 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -1564.883 + -429.787 + 6195.306 + 3046.908 = ¥7,248 Mil.
Total Receivables was ¥15,725 Mil.
Revenue was 11892.459 + 14325.355 + 11685.412 + 14430.814 = ¥52,334 Mil.
Gross Profit was 6776.382 + 9489.807 + 7240.806 + 7672.572 = ¥31,180 Mil.
Total Current Assets was ¥47,762 Mil.
Total Assets was ¥94,992 Mil.
Property, Plant and Equipment(Net PPE) was ¥33,373 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥475 Mil.
Total Current Liabilities was ¥33,781 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,012 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)
=(12066.371 / 39903.606) / (15724.683 / 52334.04)
=0.302388 / 0.300468
=1.0064

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)
=(31179.567 / 52334.04) / (17481.656 / 39903.606)
=0.59578 / 0.438097
=1.3599

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 - (38901.855 + 31714.788) / 83894.515) / (1 - (47762.174 + 33372.502) / 94992.187)
=0.158269 / 0.145881
=1.0849

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
=39903.606 / 52334.04
=0.7625

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 + 33372.502)) / (0 / (0 + 31714.788))
=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)
=(652.043 / 39903.606) / (475.173 / 52334.04)
=0.01634 / 0.00908
=1.7996

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)
=((1053.705 + 24595.235) / 83894.515) / ((1012.178 + 33780.952) / 94992.187)
=0.305728 / 0.366274
=0.8347

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
=(5829.027 - 0 - 7247.544) / 83894.515
=-0.016908

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.

Shanxi Lu'an Environmental Energy Development Co has a M-score of -2.62 suggests that the company is unlikely to be a manipulator.


Shanxi Lu'an Environmental Energy Development Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Shanxi Lu'an Environmental Energy Development Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Shanxi Lu'an Environmental Energy Development Co (SHSE:601699) Business Description

Traded in Other Exchanges
N/A
Address
North Street, No. 65, High - tech Development Zone, Shanxi Province, Changzhi, CHN, 046204
Based in Changzhi City, Shanxi Province, China, Lu'an first listed shares on the A-share market in 2006. As of late 2010, Lu'an Mining Industry Group held a 63.99% stake in Lu'an. Lu'an is mainly engaged in mining, washing, processing and distribution of coal. In 2010, the company produced 33.22 million tons of coals and sold CNY 18.2 billion worth of coal. The company's coal business had a gross margin of 47% in 2010.

Shanxi Lu'an Environmental Energy Development Co (SHSE:601699) Headlines

No Headlines