GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Zhejiang Jiaxin Silk Corp Ltd (SZSE:002404) » Definitions » Beneish M-Score

Zhejiang Jiaxin Silk (SZSE:002404) Beneish M-Score : -2.60 (As of Jun. 05, 2024)


View and export this data going back to 2010. Start your Free Trial

What is Zhejiang Jiaxin Silk 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Zhejiang Jiaxin Silk's Beneish M-Score or its related term are showing as below:

SZSE:002404' s Beneish M-Score Range Over the Past 10 Years
Min: -3.4   Med: -2.37   Max: -1.58
Current: -2.6

During the past 13 years, the highest Beneish M-Score of Zhejiang Jiaxin Silk was -1.58. The lowest was -3.40. And the median was -2.37.


Zhejiang Jiaxin Silk Beneish M-Score Historical Data

The historical data trend for Zhejiang Jiaxin Silk'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.

Zhejiang Jiaxin Silk Beneish M-Score Chart

Zhejiang Jiaxin Silk 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 -2.51 -2.51 -1.76 -2.89 -2.37

Zhejiang Jiaxin Silk 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 -2.89 -2.84 -2.55 -2.37 -2.60

Competitive Comparison of Zhejiang Jiaxin Silk's Beneish M-Score

For the Apparel Manufacturing subindustry, Zhejiang Jiaxin Silk'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.


Zhejiang Jiaxin Silk's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Zhejiang Jiaxin Silk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Zhejiang Jiaxin Silk's Beneish M-Score falls into.



Zhejiang Jiaxin Silk 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 Zhejiang Jiaxin Silk 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 * 1.0142+0.528 * 1.0733+0.404 * 0.9045+0.892 * 1.0629+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0568+4.679 * -0.040599-0.327 * 0.9694
=-2.60

* 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 ¥554 Mil.
Revenue was 1170.236 + 1043.117 + 1078.442 + 1212.204 = ¥4,504 Mil.
Gross Profit was 133.367 + 145.809 + 149.384 + 178.964 = ¥608 Mil.
Total Current Assets was ¥2,650 Mil.
Total Assets was ¥3,618 Mil.
Property, Plant and Equipment(Net PPE) was ¥395 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥200 Mil.
Total Current Liabilities was ¥1,458 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2 Mil.
Net Income was 48.488 + 48.577 + 43.672 + 72.136 = ¥213 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 235.94 + 156.315 + -95.21 + 62.72 = ¥360 Mil.
Total Receivables was ¥513 Mil.
Revenue was 964.859 + 974.181 + 1168.924 + 1129.42 = ¥4,237 Mil.
Gross Profit was 136.682 + 177.413 + 151.148 + 148.225 = ¥613 Mil.
Total Current Assets was ¥2,687 Mil.
Total Assets was ¥3,663 Mil.
Property, Plant and Equipment(Net PPE) was ¥334 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥178 Mil.
Total Current Liabilities was ¥1,523 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1 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)
=(553.525 / 4503.999) / (513.475 / 4237.384)
=0.122896 / 0.121177
=1.0142

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)
=(613.468 / 4237.384) / (607.524 / 4503.999)
=0.144775 / 0.134885
=1.0733

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 - (2649.792 + 394.574) / 3618.149) / (1 - (2686.77 + 334.422) / 3663.497)
=0.158585 / 0.175326
=0.9045

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
=4503.999 / 4237.384
=1.0629

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 + 334.422)) / (0 / (0 + 394.574))
=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)
=(200.357 / 4503.999) / (178.364 / 4237.384)
=0.044484 / 0.042093
=1.0568

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)
=((1.686 + 1457.631) / 3618.149) / ((1.011 + 1523.259) / 3663.497)
=0.403332 / 0.41607
=0.9694

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
=(212.873 - 0 - 359.765) / 3618.149
=-0.040599

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.

Zhejiang Jiaxin Silk has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.


Zhejiang Jiaxin Silk Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Zhejiang Jiaxin Silk's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Zhejiang Jiaxin Silk (SZSE:002404) Business Description

Traded in Other Exchanges
N/A
Address
The Silk Building No. 22, Zhongshan Road, Zhejiang Province, Jiaxing, CHN
Zhejiang Jiaxin Silk Corp Ltd is a Chinese silk house. It is engaged in the manufacture of high-grade silk, silk, and clothing. It produces and sales silkworm cocoons, silk, weaving, printing and dyeing, knitting and garments.
Executives
Zhou Guo Jian Director
Han Shuo Directors, executives
Zhou Qing Rong Supervisors
Gu Qun Director
Feng Jian Ping Executives
Zhang Ning Supervisors
Zhu Jian Yong Supervisors
Zheng Xiao Directors, Directors, and Executives
Shen Yu Qi Executives
Xu Hong Directors, executives
Hu Chuan Guo Director

Zhejiang Jiaxin Silk (SZSE:002404) Headlines

No Headlines