GURUFOCUS.COM » STOCK LIST » Healthcare » Biotechnology » Shan Dong Kexing Bioproducts Co Ltd (SHSE:688136) » Definitions » Beneish M-Score

Shan Dong Kexing Bioproducts Co (SHSE:688136) Beneish M-Score : -2.59 (As of May. 27, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Shan Dong Kexing Bioproducts 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 -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shan Dong Kexing Bioproducts Co's Beneish M-Score or its related term are showing as below:

SHSE:688136' s Beneish M-Score Range Over the Past 10 Years
Min: -2.69   Med: -2.33   Max: -1.72
Current: -2.59

During the past 7 years, the highest Beneish M-Score of Shan Dong Kexing Bioproducts Co was -1.72. The lowest was -2.69. And the median was -2.33.


Shan Dong Kexing Bioproducts Co Beneish M-Score Historical Data

The historical data trend for Shan Dong Kexing Bioproducts 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.

Shan Dong Kexing Bioproducts Co Beneish M-Score Chart

Shan Dong Kexing Bioproducts Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - -2.12 -2.05 -2.39 -2.69

Shan Dong Kexing Bioproducts 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 -2.32 -2.36 -2.35 -2.69 -2.59

Competitive Comparison of Shan Dong Kexing Bioproducts Co's Beneish M-Score

For the Biotechnology subindustry, Shan Dong Kexing Bioproducts 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.


Shan Dong Kexing Bioproducts Co's Beneish M-Score Distribution in the Biotechnology Industry

For the Biotechnology industry and Healthcare sector, Shan Dong Kexing Bioproducts Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shan Dong Kexing Bioproducts Co's Beneish M-Score falls into.



Shan Dong Kexing Bioproducts 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 Shan Dong Kexing Bioproducts 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 * 1.1132+0.528 * 1.0496+0.404 * 1.0009+0.892 * 0.9476+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8345+4.679 * -0.039936-0.327 * 1.1056
=-2.59

* 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 ¥406 Mil.
Revenue was 360.664 + 290.038 + 320.034 + 326.327 = ¥1,297 Mil.
Gross Profit was 261.98 + 198.338 + 226.497 + 232.071 = ¥919 Mil.
Total Current Assets was ¥1,161 Mil.
Total Assets was ¥3,064 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,222 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥715 Mil.
Total Current Liabilities was ¥767 Mil.
Long-Term Debt & Capital Lease Obligation was ¥655 Mil.
Net Income was 12.403 + -135.976 + -6.753 + -38.795 = ¥-169 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -6.224 + -12.641 + 12.645 + -40.542 = ¥-47 Mil.
Total Receivables was ¥385 Mil.
Revenue was 322.637 + 371.868 + 314.629 + 359.665 = ¥1,369 Mil.
Gross Profit was 234.378 + 281.12 + 228.489 + 273.811 = ¥1,018 Mil.
Total Current Assets was ¥1,372 Mil.
Total Assets was ¥3,118 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,054 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥905 Mil.
Total Current Liabilities was ¥450 Mil.
Long-Term Debt & Capital Lease Obligation was ¥859 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)
=(405.689 / 1297.063) / (384.579 / 1368.799)
=0.312775 / 0.280961
=1.1132

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)
=(1017.798 / 1368.799) / (918.886 / 1297.063)
=0.74357 / 0.708436
=1.0496

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 - (1160.747 + 1222.083) / 3063.871) / (1 - (1371.502 + 1053.759) / 3117.664)
=0.222281 / 0.22209
=1.0009

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
=1297.063 / 1368.799
=0.9476

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 + 1053.759)) / (0 / (0 + 1222.083))
=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)
=(715.257 / 1297.063) / (904.524 / 1368.799)
=0.551444 / 0.660816
=0.8345

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)
=((655.045 + 766.641) / 3063.871) / ((858.818 + 449.705) / 3117.664)
=0.464016 / 0.419713
=1.1056

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
=(-169.121 - 0 - -46.762) / 3063.871
=-0.039936

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.

Shan Dong Kexing Bioproducts Co has a M-score of -2.59 suggests that the company is unlikely to be a manipulator.


Shan Dong Kexing Bioproducts Co Beneish M-Score Related Terms

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


Shan Dong Kexing Bioproducts Co (SHSE:688136) Business Description

Traded in Other Exchanges
N/A
Address
No. 2666, Chuangye Road, Mingshui Development Zone, Zhangqiu District, Shandong Province, Jinan, CHN, 250200
Shan Dong Kexing Bioproducts Co Ltd formerly Kexing Biopharmaceutical Co Ltd is an innovative biopharmaceutical company. It is engaged in the production and sales of recombinant protein drugs and probiotics. The company use the drugs in the fields of antiviral, hematology, tumor and immunity, and degenerative diseases.
Executives
Wang Xiao Qin Directors, senior managers
Cui Ning Directors, senior managers
Ma Hong Jie senior management
Shao Ke senior management
Deng Xue Qin Director
Zhao Yan Qing Directors, senior managers

Shan Dong Kexing Bioproducts Co (SHSE:688136) Headlines

No Headlines