GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Guangdong Hongming Intelligent Joint Stock Co Ltd (SZSE:301105) » Definitions » Beneish M-Score

Guangdong Hongming Intelligent Joint Stock Co (SZSE:301105) Beneish M-Score : -2.60 (As of May. 29, 2024)


View and export this data going back to 2022. Start your Free Trial

What is Guangdong Hongming Intelligent Joint Stock 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Guangdong Hongming Intelligent Joint Stock Co's Beneish M-Score or its related term are showing as below:

SZSE:301105' s Beneish M-Score Range Over the Past 10 Years
Min: -3.31   Med: -2.54   Max: -2.17
Current: -2.6

During the past 7 years, the highest Beneish M-Score of Guangdong Hongming Intelligent Joint Stock Co was -2.17. The lowest was -3.31. And the median was -2.54.


Guangdong Hongming Intelligent Joint Stock Co Beneish M-Score Historical Data

The historical data trend for Guangdong Hongming Intelligent Joint Stock 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.

Guangdong Hongming Intelligent Joint Stock Co Beneish M-Score Chart

Guangdong Hongming Intelligent Joint Stock Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -2.17 -2.54

Guangdong Hongming Intelligent Joint Stock Co Quarterly Data
Dec17 Dec18 Dec19 Jun20 Dec20 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 - -2.49 -3.31 -2.54 -2.60

Competitive Comparison of Guangdong Hongming Intelligent Joint Stock Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Guangdong Hongming Intelligent Joint Stock 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.


Guangdong Hongming Intelligent Joint Stock Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Guangdong Hongming Intelligent Joint Stock Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Guangdong Hongming Intelligent Joint Stock Co's Beneish M-Score falls into.



Guangdong Hongming Intelligent Joint Stock 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 Guangdong Hongming Intelligent Joint Stock 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 * 0.809+0.528 * 1.2622+0.404 * 2.0656+0.892 * 0.8767+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.7489+4.679 * -0.055167-0.327 * 1.0405
=-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 ¥77.1 Mil.
Revenue was 46.981 + 30.333 + 46.144 + 53.721 = ¥177.2 Mil.
Gross Profit was 16.991 + 3.992 + 16.228 + 15.216 = ¥52.4 Mil.
Total Current Assets was ¥659.3 Mil.
Total Assets was ¥971.9 Mil.
Property, Plant and Equipment(Net PPE) was ¥256.7 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥45.5 Mil.
Total Current Liabilities was ¥91.7 Mil.
Long-Term Debt & Capital Lease Obligation was ¥15.0 Mil.
Net Income was 4.345 + -18.031 + -0.748 + 0.668 = ¥-13.8 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was 13.322 + 2.334 + 12.637 + 11.56 = ¥39.9 Mil.
Total Receivables was ¥108.7 Mil.
Revenue was 44.642 + 18.417 + 46.106 + 92.94 = ¥202.1 Mil.
Gross Profit was 13.101 + 5.791 + 17.525 + 39.067 = ¥75.5 Mil.
Total Current Assets was ¥759.4 Mil.
Total Assets was ¥1,032.6 Mil.
Property, Plant and Equipment(Net PPE) was ¥244.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥29.7 Mil.
Total Current Liabilities was ¥86.8 Mil.
Long-Term Debt & Capital Lease Obligation was ¥22.1 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)
=(77.106 / 177.179) / (108.72 / 202.105)
=0.435187 / 0.537938
=0.809

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)
=(75.484 / 202.105) / (52.427 / 177.179)
=0.373489 / 0.295898
=1.2622

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 - (659.344 + 256.712) / 971.945) / (1 - (759.411 + 244.42) / 1032.576)
=0.057502 / 0.027838
=2.0656

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
=177.179 / 202.105
=0.8767

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 + 244.42)) / (0 / (0 + 256.712))
=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)
=(45.496 / 177.179) / (29.673 / 202.105)
=0.25678 / 0.14682
=1.7489

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)
=((15.029 + 91.696) / 971.945) / ((22.143 + 86.822) / 1032.576)
=0.109806 / 0.105527
=1.0405

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
=(-13.766 - 0 - 39.853) / 971.945
=-0.055167

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.

Guangdong Hongming Intelligent Joint Stock Co has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.


Guangdong Hongming Intelligent Joint Stock Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Guangdong Hongming Intelligent Joint Stock Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Guangdong Hongming Intelligent Joint Stock Co (SZSE:301105) Business Description

Traded in Other Exchanges
N/A
Address
New Industrial Zone, Niushan Cutou, Dongcheng District, Guangdong Province, Dongguan, CHN, 523128
Guangdong Hongming Intelligent Joint Stock Co Ltd is an enterprise specializing in providing high-quality box packaging, intelligent equipment for paper and plastic equipment, and complete line automation solutions.

Guangdong Hongming Intelligent Joint Stock Co (SZSE:301105) Headlines

No Headlines