GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Shanghai Research Institute of Building Sciences Group Co Ltd (SHSE:603153) » Definitions » Beneish M-Score

Shanghai Research Institute of Building Sciences Group Co (SHSE:603153) Beneish M-Score : -2.51 (As of Jun. 03, 2024)


View and export this data going back to 2023. Start your Free Trial

What is Shanghai Research Institute of Building Sciences 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 -2.51 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shanghai Research Institute of Building Sciences Group Co's Beneish M-Score or its related term are showing as below:

SHSE:603153' s Beneish M-Score Range Over the Past 10 Years
Min: -2.51   Med: -2.47   Max: -1.39
Current: -2.51

During the past 6 years, the highest Beneish M-Score of Shanghai Research Institute of Building Sciences Group Co was -1.39. The lowest was -2.51. And the median was -2.47.


Shanghai Research Institute of Building Sciences Group Co Beneish M-Score Historical Data

The historical data trend for Shanghai Research Institute of Building Sciences 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.

Shanghai Research Institute of Building Sciences Group Co Beneish M-Score Chart

Shanghai Research Institute of Building Sciences Group Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - - -2.47

Shanghai Research Institute of Building Sciences Group Co Quarterly Data
Dec18 Dec19 Dec20 Jun21 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 - -1.39 - -2.47 -2.51

Competitive Comparison of Shanghai Research Institute of Building Sciences Group Co's Beneish M-Score

For the Engineering & Construction subindustry, Shanghai Research Institute of Building Sciences 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.


Shanghai Research Institute of Building Sciences Group Co's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Shanghai Research Institute of Building Sciences Group Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai Research Institute of Building Sciences Group Co's Beneish M-Score falls into.



Shanghai Research Institute of Building Sciences 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 Shanghai Research Institute of Building Sciences 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 * 0.9442+0.528 * 1.0075+0.404 * 0.9655+0.892 * 1.0972+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.994+4.679 * -0.017484-0.327 * 0.9302
=-2.51

* 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 ¥1,326 Mil.
Revenue was 774.397 + 1488.705 + 937.081 + 817.318 = ¥4,018 Mil.
Gross Profit was 190.81 + 621.751 + 298.488 + 235.632 = ¥1,347 Mil.
Total Current Assets was ¥3,066 Mil.
Total Assets was ¥4,543 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,008 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥211 Mil.
Total Current Liabilities was ¥734 Mil.
Long-Term Debt & Capital Lease Obligation was ¥36 Mil.
Net Income was 20.816 + 185.038 + 64.571 + 46.427 = ¥317 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -415.289 + 672.724 + 160.635 + -21.79 = ¥396 Mil.
Total Receivables was ¥1,280 Mil.
Revenue was 766.395 + 1398.39 + 840.415 + 656.266 = ¥3,661 Mil.
Gross Profit was 197.067 + 550.593 + 264.492 + 224.407 = ¥1,237 Mil.
Total Current Assets was ¥2,944 Mil.
Total Assets was ¥4,288 Mil.
Property, Plant and Equipment(Net PPE) was ¥886 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥193 Mil.
Total Current Liabilities was ¥752 Mil.
Long-Term Debt & Capital Lease Obligation was ¥28 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)
=(1326.335 / 4017.501) / (1280.245 / 3661.466)
=0.330139 / 0.349654
=0.9442

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)
=(1236.559 / 3661.466) / (1346.681 / 4017.501)
=0.337722 / 0.335204
=1.0075

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 - (3065.594 + 1008.286) / 4542.956) / (1 - (2943.963 + 885.618) / 4288.155)
=0.103253 / 0.10694
=0.9655

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
=4017.501 / 3661.466
=1.0972

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 + 885.618)) / (0 / (0 + 1008.286))
=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)
=(210.873 / 4017.501) / (193.35 / 3661.466)
=0.052489 / 0.052807
=0.994

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)
=((35.559 + 733.836) / 4542.956) / ((28.395 + 752.334) / 4288.155)
=0.16936 / 0.182066
=0.9302

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
=(316.852 - 0 - 396.28) / 4542.956
=-0.017484

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.

Shanghai Research Institute of Building Sciences Group Co has a M-score of -2.51 suggests that the company is unlikely to be a manipulator.


Shanghai Research Institute of Building Sciences Group Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Shanghai Research Institute of Building Sciences Group Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Shanghai Research Institute of Building Sciences Group Co (SHSE:603153) Business Description

Traded in Other Exchanges
N/A
Address
No. 75, Wanping South Road, Xuhui, Shanghai, CHN, 200032
Shanghai Research Institute of Building Sciences Group Co Ltd is engaged in providing services of engineering consulting, testing and design in building, transportation and the environment. The company is undertaking generic technologies research and development in building, transportation and the environment. SRIBS operates a State Enterprise Research & Development Center, two state engineering test centers, over eight ministry-level R&D platforms, and several standardization committees and service platforms as well. The services of the company include Engineering Consulting, Engineering services, Construction, and Smart manufacturing. The company's Project portfolio includes the Shanghai center tower, the nine-star city, the Pudong football stadium, and others.

Shanghai Research Institute of Building Sciences Group Co (SHSE:603153) Headlines

No Headlines