GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Guangzhou Jiacheng International Logistics Co Ltd (SHSE:603535) » Definitions » Beneish M-Score

Guangzhou Jiacheng International Logistics Co (SHSE:603535) Beneish M-Score : -1.33 (As of Jun. 06, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Guangzhou Jiacheng International Logistics 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 -1.33 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Guangzhou Jiacheng International Logistics Co's Beneish M-Score or its related term are showing as below:

SHSE:603535' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -2.35   Max: -1.15
Current: -1.33

During the past 12 years, the highest Beneish M-Score of Guangzhou Jiacheng International Logistics Co was -1.15. The lowest was -2.83. And the median was -2.35.


Guangzhou Jiacheng International Logistics Co Beneish M-Score Historical Data

The historical data trend for Guangzhou Jiacheng International Logistics 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.

Guangzhou Jiacheng International Logistics Co Beneish M-Score Chart

Guangzhou Jiacheng International Logistics 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 -2.74 -2.05 -2.41 -2.58 -1.23

Guangzhou Jiacheng International Logistics 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 -2.55 -2.43 -1.88 -1.23 -1.33

Competitive Comparison of Guangzhou Jiacheng International Logistics Co's Beneish M-Score

For the Integrated Freight & Logistics subindustry, Guangzhou Jiacheng International Logistics 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.


Guangzhou Jiacheng International Logistics Co's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Guangzhou Jiacheng International Logistics Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Guangzhou Jiacheng International Logistics Co's Beneish M-Score falls into.



Guangzhou Jiacheng International Logistics 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 Guangzhou Jiacheng International Logistics 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 * 1.1198+0.528 * 0.7955+0.404 * 4.0826+0.892 * 0.9537+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2178+4.679 * 0.002373-0.327 * 1.084
=-1.33

* 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 ¥606 Mil.
Revenue was 291.299 + 258.304 + 340.818 + 335.52 = ¥1,226 Mil.
Gross Profit was 115.966 + 75.072 + 109.909 + 103.989 = ¥405 Mil.
Total Current Assets was ¥1,195 Mil.
Total Assets was ¥4,393 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,056 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥56 Mil.
Total Current Liabilities was ¥949 Mil.
Long-Term Debt & Capital Lease Obligation was ¥888 Mil.
Net Income was 65.391 + -4.206 + 61.73 + 63.822 = ¥187 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 29.969 + 50.292 + 56.962 + 39.091 = ¥176 Mil.
Total Receivables was ¥568 Mil.
Revenue was 290.797 + 320.027 + 334.607 + 340.073 = ¥1,286 Mil.
Gross Profit was 77.854 + 50.063 + 103.866 + 106.008 = ¥338 Mil.
Total Current Assets was ¥1,866 Mil.
Total Assets was ¥3,862 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,751 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥48 Mil.
Total Current Liabilities was ¥795 Mil.
Long-Term Debt & Capital Lease Obligation was ¥695 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)
=(606.272 / 1225.941) / (567.703 / 1285.504)
=0.494536 / 0.441619
=1.1198

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)
=(337.791 / 1285.504) / (404.936 / 1225.941)
=0.262769 / 0.330306
=0.7955

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 - (1194.842 + 2055.998) / 4392.592) / (1 - (1865.528 + 1750.686) / 3862.101)
=0.259927 / 0.063667
=4.0826

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
=1225.941 / 1285.504
=0.9537

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 + 1750.686)) / (0 / (0 + 2055.998))
=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)
=(56.277 / 1225.941) / (48.459 / 1285.504)
=0.045905 / 0.037696
=1.2178

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)
=((887.648 + 949.307) / 4392.592) / ((694.979 + 795.035) / 3862.101)
=0.418194 / 0.385804
=1.084

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
=(186.737 - 0 - 176.314) / 4392.592
=0.002373

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.

Guangzhou Jiacheng International Logistics Co has a M-score of -1.33 signals that the company is likely to be a manipulator.


Guangzhou Jiacheng International Logistics Co Beneish M-Score Related Terms

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


Guangzhou Jiacheng International Logistics Co (SHSE:603535) Business Description

Traded in Other Exchanges
N/A
Address
371-375 Huanshi East Road, Room 1602 , South Tower, World Trade Center Building, Guangzhou, CHN, 511442
Guangzhou Jiacheng International Logistics Co Ltd is an integrated shipping and logistics company. Its main business is to provide third-party integrated logistics services such as procurement logistics, production logistics, sales logistics, reverse logistics, distribution processing and global after-sales service. The company also provides extended services such as merchandise distribution, agency procurement, processing and international trade. In addition, the company designs personalized logistics solutions for e-commerce companies, by using automated logistics equipment and advanced logistics information management system. These services include intelligent storage and handling, packaging, transportation and coordinated distribution and logistics information transmission.

Guangzhou Jiacheng International Logistics Co (SHSE:603535) Headlines

No Headlines