GURUFOCUS.COM » STOCK LIST » Industrials » Construction » Guizhou Transportation Planning Survey & Design Academe Co Ltd (SHSE:603458) » Definitions » Beneish M-Score

Guizhou Transportation Planning Survey & Design Academe Co (SHSE:603458) Beneish M-Score : -2.78 (As of May. 26, 2024)


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

What is Guizhou Transportation Planning Survey & Design Academe 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 -2.78 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Guizhou Transportation Planning Survey & Design Academe Co's Beneish M-Score or its related term are showing as below:

SHSE:603458' s Beneish M-Score Range Over the Past 10 Years
Min: -2.89   Med: -1.99   Max: -0.79
Current: -2.78

During the past 12 years, the highest Beneish M-Score of Guizhou Transportation Planning Survey & Design Academe Co was -0.79. The lowest was -2.89. And the median was -1.99.


Guizhou Transportation Planning Survey & Design Academe Co Beneish M-Score Historical Data

The historical data trend for Guizhou Transportation Planning Survey & Design Academe 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.

Guizhou Transportation Planning Survey & Design Academe Co Beneish M-Score Chart

Guizhou Transportation Planning Survey & Design Academe Co 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 -0.79 -2.13 -2.45 -2.38 -2.87

Guizhou Transportation Planning Survey & Design Academe Co 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 -2.62 -2.68 -2.89 -2.87 -2.78

Competitive Comparison of Guizhou Transportation Planning Survey & Design Academe Co's Beneish M-Score

For the Engineering & Construction subindustry, Guizhou Transportation Planning Survey & Design Academe 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.


Guizhou Transportation Planning Survey & Design Academe Co's Beneish M-Score Distribution in the Construction Industry

For the Construction industry and Industrials sector, Guizhou Transportation Planning Survey & Design Academe Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Guizhou Transportation Planning Survey & Design Academe Co's Beneish M-Score falls into.



Guizhou Transportation Planning Survey & Design Academe 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 Guizhou Transportation Planning Survey & Design Academe 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 * 1.0211+0.528 * 0.9748+0.404 * 0.8831+0.892 * 0.9177+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2519+4.679 * -0.030655-0.327 * 1.0083
=-2.78

* 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 ¥3,709 Mil.
Revenue was 262.477 + 732.525 + 333.231 + 616.561 = ¥1,945 Mil.
Gross Profit was 61.966 + 273.887 + 120.613 + 175.092 = ¥632 Mil.
Total Current Assets was ¥5,009 Mil.
Total Assets was ¥6,585 Mil.
Property, Plant and Equipment(Net PPE) was ¥419 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥120 Mil.
Total Current Liabilities was ¥3,079 Mil.
Long-Term Debt & Capital Lease Obligation was ¥69 Mil.
Net Income was -29.132 + -20.046 + 6.448 + 38.298 = ¥-4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -193.095 + 335.906 + 60.881 + -6.266 = ¥197 Mil.
Total Receivables was ¥3,958 Mil.
Revenue was 338.612 + 720.219 + 345.784 + 714.516 = ¥2,119 Mil.
Gross Profit was 77.447 + 193.315 + 145.072 + 254.989 = ¥671 Mil.
Total Current Assets was ¥5,242 Mil.
Total Assets was ¥7,075 Mil.
Property, Plant and Equipment(Net PPE) was ¥425 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥104 Mil.
Total Current Liabilities was ¥3,297 Mil.
Long-Term Debt & Capital Lease Obligation was ¥58 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)
=(3708.619 / 1944.794) / (3957.522 / 2119.131)
=1.906947 / 1.867521
=1.0211

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)
=(670.823 / 2119.131) / (631.558 / 1944.794)
=0.316556 / 0.324743
=0.9748

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 - (5009.048 + 418.546) / 6584.742) / (1 - (5241.973 + 425.414) / 7075.343)
=0.175732 / 0.198995
=0.8831

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
=1944.794 / 2119.131
=0.9177

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 + 425.414)) / (0 / (0 + 418.546))
=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)
=(119.853 / 1944.794) / (104.321 / 2119.131)
=0.061628 / 0.049228
=1.2519

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)
=((69.469 + 3079.193) / 6584.742) / ((58.453 + 3296.848) / 7075.343)
=0.478175 / 0.474225
=1.0083

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
=(-4.432 - 0 - 197.426) / 6584.742
=-0.030655

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.

Guizhou Transportation Planning Survey & Design Academe Co has a M-score of -2.78 suggests that the company is unlikely to be a manipulator.


Guizhou Transportation Planning Survey & Design Academe Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Guizhou Transportation Planning Survey & Design Academe Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Guizhou Transportation Planning Survey & Design Academe Co (SHSE:603458) Business Description

Traded in Other Exchanges
N/A
Address
Guiyang National High-tech Industrial Development Zone, No. 100, Yangguan Avenue, Guizhou Province, Guiyang, CHN, 550081
Guizhou Transportation Planning Survey & Design Academe Co Ltd is an engineering consulting and contracting company. It mainly provides survey, design, consulting, test and inspection, supervision, construction, general contracting and other projects in the fields of highways, bridges, tunnels, geotechnical, electromechanical, municipal, construction, port and waterway.
Executives
Huang Guo Jian Directors, senior managers
Yang Jian senior management
Li Ying Hong senior management

Guizhou Transportation Planning Survey & Design Academe Co (SHSE:603458) Headlines

No Headlines