GURUFOCUS.COM » STOCK LIST » Industrials » Waste Management » Hunan Junxin Environmental Protection Co Ltd (SZSE:301109) » Definitions » Beneish M-Score

Hunan Junxin Environmental Protection Co (SZSE:301109) Beneish M-Score : -2.48 (As of May. 15, 2024)


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

What is Hunan Junxin Environmental Protection 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 -2.48 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Hunan Junxin Environmental Protection Co's Beneish M-Score or its related term are showing as below:

SZSE:301109' s Beneish M-Score Range Over the Past 10 Years
Min: -2.61   Med: -2.32   Max: -1.29
Current: -2.48

During the past 7 years, the highest Beneish M-Score of Hunan Junxin Environmental Protection Co was -1.29. The lowest was -2.61. And the median was -2.32.


Hunan Junxin Environmental Protection Co Beneish M-Score Historical Data

The historical data trend for Hunan Junxin Environmental Protection 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.

Hunan Junxin Environmental Protection Co Beneish M-Score Chart

Hunan Junxin Environmental Protection Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -1.29 -1.69 -2.27

Hunan Junxin Environmental Protection Co Quarterly Data
Jun18 Dec18 Jun19 Dec19 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 -2.37 -2.11 -2.41 -2.27 -2.48

Competitive Comparison of Hunan Junxin Environmental Protection Co's Beneish M-Score

For the Waste Management subindustry, Hunan Junxin Environmental Protection 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.


Hunan Junxin Environmental Protection Co's Beneish M-Score Distribution in the Waste Management Industry

For the Waste Management industry and Industrials sector, Hunan Junxin Environmental Protection Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hunan Junxin Environmental Protection Co's Beneish M-Score falls into.



Hunan Junxin Environmental Protection 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 Hunan Junxin Environmental Protection 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 * 0.8445+0.528 * 1.1544+0.404 * 1.0844+0.892 * 1.2709+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0284+4.679 * -0.05144-0.327 * 0.9182
=-2.48

* 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 ¥727 Mil.
Revenue was 497.39 + 483.015 + 603.785 + 410.361 = ¥1,995 Mil.
Gross Profit was 230.023 + 231.831 + 264.573 + 255.596 = ¥982 Mil.
Total Current Assets was ¥2,898 Mil.
Total Assets was ¥9,809 Mil.
Property, Plant and Equipment(Net PPE) was ¥65 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥42 Mil.
Total Current Liabilities was ¥914 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,186 Mil.
Net Income was 123.994 + 110.651 + 160.173 + 131.692 = ¥527 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 284.64 + 204.04 + 274.316 + 268.112 = ¥1,031 Mil.
Total Receivables was ¥677 Mil.
Revenue was 360.289 + 368.668 + 388.318 + 452.114 = ¥1,569 Mil.
Gross Profit was 208.943 + 208.684 + 242.644 + 231.757 = ¥892 Mil.
Total Current Assets was ¥3,451 Mil.
Total Assets was ¥9,802 Mil.
Property, Plant and Equipment(Net PPE) was ¥42 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥32 Mil.
Total Current Liabilities was ¥815 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,559 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)
=(726.7 / 1994.551) / (677.111 / 1569.389)
=0.364343 / 0.431449
=0.8445

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)
=(892.028 / 1569.389) / (982.023 / 1994.551)
=0.568392 / 0.492353
=1.1544

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 - (2897.569 + 64.605) / 9809.423) / (1 - (3450.544 + 41.739) / 9802.281)
=0.698028 / 0.643728
=1.0844

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
=1994.551 / 1569.389
=1.2709

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 + 41.739)) / (0 / (0 + 64.605))
=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)
=(41.952 / 1994.551) / (32.099 / 1569.389)
=0.021033 / 0.020453
=1.0284

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)
=((2185.813 + 913.776) / 9809.423) / ((2558.596 + 814.753) / 9802.281)
=0.315981 / 0.344139
=0.9182

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
=(526.51 - 0 - 1031.108) / 9809.423
=-0.05144

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.

Hunan Junxin Environmental Protection Co has a M-score of -2.48 suggests that the company is unlikely to be a manipulator.


Hunan Junxin Environmental Protection Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Hunan Junxin Environmental Protection Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Hunan Junxin Environmental Protection Co (SZSE:301109) Business Description

Traded in Other Exchanges
N/A
Address
Office Building, Hunan Junxin Environmental Protection, Qiaoyi Town, Wangcheng District, Hunan Province, Changsha, CHN, 410200
Hunan Juxin Enviromental Protection Co Ltd is a professional environmental protection enterprise engaged in the treatment of domestic waste, landfill leachate, municipal sludge, fly ash and other urban solid waste, integrating investment and construction, technology research and development, and operation and management.

Hunan Junxin Environmental Protection Co (SZSE:301109) Headlines

No Headlines