GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Independent Power Producers » Ningxia Jiaze Renewables Corp Ltd (SHSE:601619) » Definitions » Beneish M-Score

Ningxia Jiaze Renewables (SHSE:601619) Beneish M-Score : -2.36 (As of Jun. 06, 2024)


View and export this data going back to 2017. Start your Free Trial

What is Ningxia Jiaze Renewables 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 -2.36 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Ningxia Jiaze Renewables's Beneish M-Score or its related term are showing as below:

SHSE:601619' s Beneish M-Score Range Over the Past 10 Years
Min: -20.99   Med: -2.29   Max: 4.29
Current: -2.36

During the past 12 years, the highest Beneish M-Score of Ningxia Jiaze Renewables was 4.29. The lowest was -20.99. And the median was -2.29.


Ningxia Jiaze Renewables Beneish M-Score Historical Data

The historical data trend for Ningxia Jiaze Renewables'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.

Ningxia Jiaze Renewables Beneish M-Score Chart

Ningxia Jiaze Renewables 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 -1.84 -2.07 -20.99 -2.40 -2.32

Ningxia Jiaze Renewables 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 -2.29 -1.65 -2.45 -2.32 -2.36

Competitive Comparison of Ningxia Jiaze Renewables's Beneish M-Score

For the Utilities - Renewable subindustry, Ningxia Jiaze Renewables'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.


Ningxia Jiaze Renewables's Beneish M-Score Distribution in the Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Ningxia Jiaze Renewables's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Ningxia Jiaze Renewables's Beneish M-Score falls into.



Ningxia Jiaze Renewables 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 Ningxia Jiaze Renewables 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 * 1.1544+0.528 * 1.0303+0.404 * 1.0202+0.892 * 1.0655+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9643+4.679 * -0.028996-0.327 * 0.927
=-2.36

* 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 ¥3,544 Mil.
Revenue was 595.333 + 573.816 + 537.451 + 649.559 = ¥2,356 Mil.
Gross Profit was 367.383 + 350.968 + 302.241 + 424.463 = ¥1,445 Mil.
Total Current Assets was ¥4,495 Mil.
Total Assets was ¥20,871 Mil.
Property, Plant and Equipment(Net PPE) was ¥13,483 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥110 Mil.
Total Current Liabilities was ¥2,018 Mil.
Long-Term Debt & Capital Lease Obligation was ¥6,187 Mil.
Net Income was 197.104 + 153.862 + 130.421 + 272.854 = ¥754 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 227.294 + 442.377 + 333.043 + 356.71 = ¥1,359 Mil.
Total Receivables was ¥2,881 Mil.
Revenue was 642.217 + 570.06 + 517.173 + 481.95 = ¥2,211 Mil.
Gross Profit was 417.481 + 358.754 + 316.153 + 304.926 = ¥1,397 Mil.
Total Current Assets was ¥3,785 Mil.
Total Assets was ¥18,877 Mil.
Property, Plant and Equipment(Net PPE) was ¥12,527 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥107 Mil.
Total Current Liabilities was ¥2,281 Mil.
Long-Term Debt & Capital Lease Obligation was ¥5,725 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)
=(3543.702 / 2356.159) / (2881.014 / 2211.4)
=1.504016 / 1.302801
=1.1544

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)
=(1397.314 / 2211.4) / (1445.055 / 2356.159)
=0.631868 / 0.61331
=1.0303

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 - (4494.981 + 13482.713) / 20870.968) / (1 - (3785.214 + 12527.119) / 18877.36)
=0.138627 / 0.135878
=1.0202

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
=2356.159 / 2211.4
=1.0655

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 + 12527.119)) / (0 / (0 + 13482.713))
=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)
=(109.585 / 2356.159) / (106.657 / 2211.4)
=0.04651 / 0.048231
=0.9643

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)
=((6187.288 + 2017.805) / 20870.968) / ((5724.566 + 2281.331) / 18877.36)
=0.393134 / 0.4241
=0.927

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
=(754.241 - 0 - 1359.424) / 20870.968
=-0.028996

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.

Ningxia Jiaze Renewables has a M-score of -2.36 suggests that the company is unlikely to be a manipulator.


Ningxia Jiaze Renewables Beneish M-Score Related Terms

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


Ningxia Jiaze Renewables (SHSE:601619) Business Description

Traded in Other Exchanges
N/A
Address
Ningxia Hui Autonomous Region, Hongsipu District, Dahe Township, Xunzi, Wuzhong, CHN, 751999
Ningxia Jiaze Renewables Corp Ltd is engaged in the utility business. Its business includes the construction and operation of power plants for solar energy, wind energy, and bio-energy.
Executives
Chen Bo Director
Han Xiao Dong senior management
Zhao Ji Wei Director
Zhang Jian Jun Director
Ju Xin Tuan senior management
Wang Qiang senior management
Yang Ning senior management
Yang Jie Supervisors
Zhang Song Supervisors
Yang Fan Supervisors
An Zhen Min senior management

Ningxia Jiaze Renewables (SHSE:601619) Headlines

No Headlines