GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Nanjing Xinjiekou Department Store Co Ltd (SHSE:600682) » Definitions » Beneish M-Score

Nanjing Xinjiekou Department Store Co (SHSE:600682) Beneish M-Score : -2.61 (As of Apr. 30, 2024)


View and export this data going back to 1993. Start your Free Trial

What is Nanjing Xinjiekou Department Store 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 -2.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Nanjing Xinjiekou Department Store Co's Beneish M-Score or its related term are showing as below:

SHSE:600682' s Beneish M-Score Range Over the Past 10 Years
Min: -3.68   Med: -2.53   Max: 3.26
Current: -2.61

During the past 13 years, the highest Beneish M-Score of Nanjing Xinjiekou Department Store Co was 3.26. The lowest was -3.68. And the median was -2.53.


Nanjing Xinjiekou Department Store Co Beneish M-Score Historical Data

The historical data trend for Nanjing Xinjiekou Department Store 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.

Nanjing Xinjiekou Department Store Co Beneish M-Score Chart

Nanjing Xinjiekou Department Store Co Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.34 -2.26 -3.00 -2.34 -2.79

Nanjing Xinjiekou Department Store Co Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 -2.46 -2.79 -2.72 -2.48 -2.61

Competitive Comparison of Nanjing Xinjiekou Department Store Co's Beneish M-Score

For the Department Stores subindustry, Nanjing Xinjiekou Department Store 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.


Nanjing Xinjiekou Department Store Co's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Nanjing Xinjiekou Department Store Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Nanjing Xinjiekou Department Store Co's Beneish M-Score falls into.



Nanjing Xinjiekou Department Store 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 Nanjing Xinjiekou Department Store 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 * 0.9261+0.528 * 1.1054+0.404 * 0.9633+0.892 * 1.0055+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9873+4.679 * -0.024528-0.327 * 0.9967
=-2.61

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was ¥1,381 Mil.
Revenue was 1518.624 + 1642.439 + 1595.561 + 1767.336 = ¥6,524 Mil.
Gross Profit was 651.033 + 732.244 + 758.906 + 841.854 = ¥2,984 Mil.
Total Current Assets was ¥8,297 Mil.
Total Assets was ¥25,840 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,967 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,154 Mil.
Total Current Liabilities was ¥5,920 Mil.
Long-Term Debt & Capital Lease Obligation was ¥548 Mil.
Net Income was 76.111 + 141.583 + 180.149 + 109.502 = ¥507 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 144.256 + 188.927 + 225.294 + 582.684 = ¥1,141 Mil.
Total Receivables was ¥1,483 Mil.
Revenue was 1648.366 + 1490.086 + 1524.889 + 1824.856 = ¥6,488 Mil.
Gross Profit was 828.359 + 723.996 + 782.384 + 945.822 = ¥3,281 Mil.
Total Current Assets was ¥7,904 Mil.
Total Assets was ¥25,095 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,504 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,162 Mil.
Total Current Liabilities was ¥5,694 Mil.
Long-Term Debt & Capital Lease Obligation was ¥608 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)
=(1381.011 / 6523.96) / (1483.026 / 6488.197)
=0.211683 / 0.228573
=0.9261

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)
=(3280.561 / 6488.197) / (2984.037 / 6523.96)
=0.50562 / 0.457397
=1.1054

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 - (8296.633 + 3967.125) / 25840.412) / (1 - (7903.607 + 3504.091) / 25094.846)
=0.525404 / 0.545417
=0.9633

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
=6523.96 / 6488.197
=1.0055

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 + 3504.091)) / (0 / (0 + 3967.125))
=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)
=(1153.565 / 6523.96) / (1161.958 / 6488.197)
=0.17682 / 0.179088
=0.9873

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)
=((547.688 + 5920.261) / 25840.412) / ((607.981 + 5694.217) / 25094.846)
=0.250304 / 0.251135
=0.9967

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
=(507.345 - 0 - 1141.161) / 25840.412
=-0.024528

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.

Nanjing Xinjiekou Department Store Co has a M-score of -2.61 suggests that the company is unlikely to be a manipulator.


Nanjing Xinjiekou Department Store Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Nanjing Xinjiekou Department Store Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Nanjing Xinjiekou Department Store Co (SHSE:600682) Business Description

Traded in Other Exchanges
N/A
Address
No. 1 Zhongshan South Road, Qinhuai District, Jiangsu District, Nanjing, CHN, 210005
Nanjing Xinjiekou Department Store Co Ltd operates a large-scale and established set of retail and department stores. The company is engaged in pre-packaged food, bulk food, health food, hot and cold beverage sales; Chinese food production and sales; audiovisual products, cigarettes, cigars, cut tobacco, and confiscated foreign tobacco products retail.

Nanjing Xinjiekou Department Store Co (SHSE:600682) Headlines

No Headlines