GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Jiaozuo Wanfang Aluminum Manufacturing Co Ltd (SZSE:000612) » Definitions » Beneish M-Score

Jiaozuo Wanfang Aluminum Manufacturing Co (SZSE:000612) Beneish M-Score : -1.41 (As of Jun. 06, 2024)


View and export this data going back to 1996. Start your Free Trial

What is Jiaozuo Wanfang Aluminum Manufacturing 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 -1.41 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Jiaozuo Wanfang Aluminum Manufacturing Co's Beneish M-Score or its related term are showing as below:

SZSE:000612' s Beneish M-Score Range Over the Past 10 Years
Min: -55.48   Med: -2.86   Max: 9.81
Current: -1.41

During the past 13 years, the highest Beneish M-Score of Jiaozuo Wanfang Aluminum Manufacturing Co was 9.81. The lowest was -55.48. And the median was -2.86.


Jiaozuo Wanfang Aluminum Manufacturing Co Beneish M-Score Historical Data

The historical data trend for Jiaozuo Wanfang Aluminum Manufacturing 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.

Jiaozuo Wanfang Aluminum Manufacturing Co Beneish M-Score Chart

Jiaozuo Wanfang Aluminum Manufacturing 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 -4.41 -3.82 1.04 3.05 -0.33

Jiaozuo Wanfang Aluminum Manufacturing 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 -5.18 -3.24 0.10 -0.33 -1.41

Competitive Comparison of Jiaozuo Wanfang Aluminum Manufacturing Co's Beneish M-Score

For the Aluminum subindustry, Jiaozuo Wanfang Aluminum Manufacturing 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.


Jiaozuo Wanfang Aluminum Manufacturing Co's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Jiaozuo Wanfang Aluminum Manufacturing Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Jiaozuo Wanfang Aluminum Manufacturing Co's Beneish M-Score falls into.



Jiaozuo Wanfang Aluminum Manufacturing 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 Jiaozuo Wanfang Aluminum Manufacturing 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 * 3.2282+0.528 * -0.1665+0.404 * 0.9718+0.892 * 1.0502+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.247+4.679 * -0.09128-0.327 * 0.7754
=-1.41

* 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 ¥324 Mil.
Revenue was 1324.395 + 1524.366 + 1579.415 + 1975.442 = ¥6,404 Mil.
Gross Profit was 165.028 + 215.474 + 272.841 + 165.167 = ¥819 Mil.
Total Current Assets was ¥2,643 Mil.
Total Assets was ¥8,071 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,848 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥57 Mil.
Total Current Liabilities was ¥1,933 Mil.
Long-Term Debt & Capital Lease Obligation was ¥169 Mil.
Net Income was 140.799 + 239.676 + 221.454 + 108.327 = ¥710 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -15.882 + 247.41 + 370.517 + 844.975 = ¥1,447 Mil.
Total Receivables was ¥96 Mil.
Revenue was 1107.331 + 1724.109 + 1472.282 + 1793.615 = ¥6,097 Mil.
Gross Profit was -50.461 + -138.121 + -79.032 + 137.888 = ¥-130 Mil.
Total Current Assets was ¥2,221 Mil.
Total Assets was ¥8,044 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,152 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥44 Mil.
Total Current Liabilities was ¥1,951 Mil.
Long-Term Debt & Capital Lease Obligation was ¥752 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)
=(323.974 / 6403.618) / (95.559 / 6097.337)
=0.050592 / 0.015672
=3.2282

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)
=(-129.726 / 6097.337) / (818.51 / 6403.618)
=-0.021276 / 0.12782
=-0.1665

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 - (2643.099 + 1848.307) / 8071.433) / (1 - (2220.501 + 2152.255) / 8044.283)
=0.443543 / 0.456414
=0.9718

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
=6403.618 / 6097.337
=1.0502

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 + 2152.255)) / (0 / (0 + 1848.307))
=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)
=(57.289 / 6403.618) / (43.74 / 6097.337)
=0.008946 / 0.007174
=1.247

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)
=((169.167 + 1933.443) / 8071.433) / ((751.739 + 1950.606) / 8044.283)
=0.2605 / 0.335934
=0.7754

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
=(710.256 - 0 - 1447.02) / 8071.433
=-0.09128

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.

Jiaozuo Wanfang Aluminum Manufacturing Co has a M-score of -1.41 signals that the company is likely to be a manipulator.


Jiaozuo Wanfang Aluminum Manufacturing Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Jiaozuo Wanfang Aluminum Manufacturing Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Jiaozuo Wanfang Aluminum Manufacturing Co (SZSE:000612) Business Description

Traded in Other Exchanges
N/A
Address
South of Jiaoxin Road, Wang Town, Ma Village, Henan Province, Jiaozuo, CHN, 454005
Jiaozuo Wanfang Aluminum Manufacturing Co Ltd is engaged in the manufacturing and distribution of aluminum in China. Its products are sold in domestic markets and are also exported to the USA, Japan, Korea, Hong Kong, and Taiwan.
Executives
Ma Dong Yang Supervisors
Wang Shao Peng Executives
Si Hai Bin Executives
Wang Kai Li Supervisors
Li Yong Executives
Yang Min Ping Directors, executives
Zhao Yuan Sheng Directors, executives
Song Zhi Bian Director
Yang Bao Quan Director
Zhou Chuan Liang Directors, executives
Lu Dong Liang Director
Huang Zhen Bin Director
Li Gang Supervisors
Ou Xiao Wu Director
Song Xiao Hong Supervisors

Jiaozuo Wanfang Aluminum Manufacturing Co (SZSE:000612) Headlines

No Headlines