GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Qianhe Condiment and Food Co Ltd (SHSE:603027) » Definitions » Beneish M-Score

Qianhe Condiment and Food Co (SHSE:603027) Beneish M-Score : -2.42 (As of Apr. 27, 2024)


View and export this data going back to 2016. Start your Free Trial

What is Qianhe Condiment and Food 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 -2.42 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Qianhe Condiment and Food Co's Beneish M-Score or its related term are showing as below:

SHSE:603027' s Beneish M-Score Range Over the Past 10 Years
Min: -3.37   Med: -2.53   Max: -0.98
Current: -2.42

During the past 12 years, the highest Beneish M-Score of Qianhe Condiment and Food Co was -0.98. The lowest was -3.37. And the median was -2.53.


Qianhe Condiment and Food Co Beneish M-Score Historical Data

The historical data trend for Qianhe Condiment and Food 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.

Qianhe Condiment and Food Co Beneish M-Score Chart

Qianhe Condiment and Food 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 -3.33 -0.98 -2.85 -2.37 -3.15

Qianhe Condiment and Food 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 -2.87 -3.15 -3.01 -2.61 -2.42

Competitive Comparison of Qianhe Condiment and Food Co's Beneish M-Score

For the Packaged Foods subindustry, Qianhe Condiment and Food 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.


Qianhe Condiment and Food Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Qianhe Condiment and Food Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Qianhe Condiment and Food Co's Beneish M-Score falls into.



Qianhe Condiment and Food 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 Qianhe Condiment and Food 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 * 0.7556+0.528 * 0.928+0.404 * 0.8496+0.892 * 1.5135+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9737+4.679 * -0.032032-0.327 * 0.7824
=-2.42

* 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 ¥173 Mil.
Revenue was 800.499 + 712.285 + 818.63 + 882.633 = ¥3,214 Mil.
Gross Profit was 295.18 + 266.628 + 319.498 + 350.957 = ¥1,232 Mil.
Total Current Assets was ¥2,493 Mil.
Total Assets was ¥4,079 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,420 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥465 Mil.
Total Current Liabilities was ¥554 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0 Mil.
Net Income was 130.52 + 111.377 + 145.232 + 156.582 = ¥544 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 180.23 + 130.976 + 3.074 + 360.096 = ¥674 Mil.
Total Receivables was ¥151 Mil.
Revenue was 539.245 + 532.506 + 482.088 + 569.721 = ¥2,124 Mil.
Gross Profit was 180.893 + 190.223 + 168.628 + 215.792 = ¥756 Mil.
Total Current Assets was ¥1,366 Mil.
Total Assets was ¥2,708 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,213 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥316 Mil.
Total Current Liabilities was ¥470 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0 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)
=(172.606 / 3214.047) / (150.926 / 2123.56)
=0.053704 / 0.071072
=0.7556

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)
=(755.536 / 2123.56) / (1232.263 / 3214.047)
=0.355787 / 0.383399
=0.928

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 - (2492.986 + 1420.36) / 4079.182) / (1 - (1365.841 + 1213.048) / 2708.498)
=0.040654 / 0.047853
=0.8496

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
=3214.047 / 2123.56
=1.5135

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 + 1213.048)) / (0 / (0 + 1420.36))
=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)
=(465.01 / 3214.047) / (315.54 / 2123.56)
=0.144681 / 0.14859
=0.9737

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)
=((0.079 + 553.978) / 4079.182) / ((0.446 + 469.76) / 2708.498)
=0.135826 / 0.173604
=0.7824

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
=(543.711 - 0 - 674.376) / 4079.182
=-0.032032

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.

Qianhe Condiment and Food Co has a M-score of -2.42 suggests that the company is unlikely to be a manipulator.


Qianhe Condiment and Food Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Qianhe Condiment and Food Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Qianhe Condiment and Food Co (SHSE:603027) Business Description

Traded in Other Exchanges
N/A
Address
South China Min Hongjiadu, Dongpo District, Sichuan, Meishan, CHN
Qianhe Condiment and Food Co Ltd manufacture and sells various food additives in China. It provides soy sauce, rice vinegar and wine, onion ginger and cooking wine, and other spices.

Qianhe Condiment and Food Co (SHSE:603027) Headlines

No Headlines