Zhuhai Pilot Technology Co (BJSE:920375) Beneish M-Score: -2.52 (As of Jul. 01, 2026)


BJSE:920375 Zhuhai Pilot Technology Co Ltd BJSE:920375
36 GF Score
Price ¥6.82
! 7 Warning Signs
View Full Analysis

What is Zhuhai Pilot Technology Co Beneish M-Score?

Zhuhai Pilot Technology Co BJSE:920375 36 Beneish M-Score is -2.52 as of Jul. 01, 2026. GuruFocus rates BJSE:920375 with a GF Score™ of 36/100. The stock has 7 warning signs investors should review. Among 2,407 Hardware companies, Zhuhai Pilot Technology Co ranks better than 54.26% on this metric.

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 -2.52 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Zhuhai Pilot Technology Co's Beneish M-Score or its related term are showing as below:

BJSE:920375' s Beneish M-Score Range Over the Past 10 Years
Min: -2.79   Med: -2.05   Max: 1.68
Current: -2.52

During the past 13 years, the highest Beneish M-Score of Zhuhai Pilot Technology Co was 1.68. The lowest was -2.79. And the median was -2.05.


Zhuhai Pilot Technology Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Zhuhai Pilot Technology 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.

Zhuhai Pilot Technology Co Beneish M-Score Chart

Zhuhai Pilot Technology Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.53 -2.25 -2.10 -1.91 -2.65

Zhuhai Pilot Technology Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -2.09 -2.10 -2.64 -2.65 -2.52

BJSE:920375 vs APH, GLW: Beneish M-Score Comparison

For the Electronic Components subindustry, Zhuhai Pilot Technology 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.


Zhuhai Pilot Technology Co Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, Zhuhai Pilot Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Zhuhai Pilot Technology Co's Beneish M-Score falls into.


BJSE:920375
36GF Score
Zhuhai Pilot Technology Co Ltd BJSE:920375
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Zhuhai Pilot Technology 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 Zhuhai Pilot Technology 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 * 0.8733+0.528 * 1.2325+0.404 * 0.9585+0.892 * 1.2683+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0387+4.679 * -0.042926-0.327 * 1.181
=-2.52

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was ¥395.1 Mil.
Revenue was 95.575 + 314.146 + 134.075 + 188.443 = ¥732.2 Mil.
Gross Profit was 34.349 + 86.454 + 45.822 + 65.073 = ¥231.7 Mil.
Total Current Assets was ¥844.1 Mil.
Total Assets was ¥1,216.3 Mil.
Property, Plant and Equipment(Net PPE) was ¥212.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥71.5 Mil.
Total Current Liabilities was ¥440.1 Mil.
Long-Term Debt & Capital Lease Obligation was ¥3.7 Mil.
Net Income was -15.699 + 18.844 + -12.752 + 15.264 = ¥5.7 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -10.644 + 34.194 + 26.407 + 7.91 = ¥57.9 Mil.
Total Receivables was ¥356.8 Mil.
Revenue was 71.279 + 236.49 + 141.145 + 128.422 = ¥577.3 Mil.
Gross Profit was 28.511 + 86.657 + 56.574 + 53.41 = ¥225.2 Mil.
Total Current Assets was ¥762.3 Mil.
Total Assets was ¥1,111.1 Mil.
Property, Plant and Equipment(Net PPE) was ¥196.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥54.3 Mil.
Total Current Liabilities was ¥338.8 Mil.
Long-Term Debt & Capital Lease Obligation was ¥4.5 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)
=(395.145 / 732.239) / (356.753 / 577.336)
=0.539639 / 0.61793
=0.8733

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)
=(225.152 / 577.336) / (231.698 / 732.239)
=0.389984 / 0.316424
=1.2325

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 - (844.068 + 212.471) / 1216.273) / (1 - (762.343 + 196.486) / 1111.063)
=0.131331 / 0.137017
=0.9585

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
=732.239 / 577.336
=1.2683

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 + 196.486)) / (0 / (0 + 212.471))
=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)
=(71.481 / 732.239) / (54.261 / 577.336)
=0.09762 / 0.093985
=1.0387

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)
=((3.652 + 440.079) / 1216.273) / ((4.461 + 338.761) / 1111.063)
=0.364828 / 0.308913
=1.181

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
=(5.657 - 0 - 57.867) / 1216.273
=-0.042926

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.

Zhuhai Pilot Technology Co has a M-score of -2.52 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.52 mean?
Zhuhai Pilot Technology Co (BJSE:920375) has a Beneish M-Score of -2.52 as of Jul. 01, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Zhuhai Pilot Technology Co and its competitors. According to the industry distribution chart, Zhuhai Pilot Technology Co ranks #1101 out of 2407 companies in the Hardware industry, placing it in the top 45.7%.
Is Zhuhai Pilot Technology Co's Beneish M-Score too high?
Zhuhai Pilot Technology Co's current Beneish M-Score is -2.52. Based on the distribution chart, Zhuhai Pilot Technology Co ranks #1101 out of 2407 companies in the Hardware industry, which is above the industry midpoint. Overall, Zhuhai Pilot Technology Co has a GF Score™ of 36/100, reflecting its overall financial health beyond just this single metric.
How does Zhuhai Pilot Technology Co's Beneish M-Score compare to APH and GLW?
According to the Hardware industry distribution chart, Zhuhai Pilot Technology Co ranks #1101 out of 2407 companies for Beneish M-Score. This puts Zhuhai Pilot Technology Co in the upper half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Hardware company?
A good Beneish M-Score depends on the Hardware industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Zhuhai Pilot Technology Co and its competitors. Zhuhai Pilot Technology Co's current Beneish M-Score is -2.52. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Zhuhai Pilot Technology Co stock overvalued right now?
Zhuhai Pilot Technology Co (BJSE:920375) has a current Beneish M-Score of -2.52. The current Beneish M-Score is -2.52. Zhuhai Pilot Technology Co's overall GF Score™ is 36/100 with 7 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Zhuhai Pilot Technology Co (BJSE:920375), the current Beneish M-Score is -2.52 as of Jul. 01, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Zhuhai Pilot Technology Co Business Description

Address No. 15, Coast Science and Technology 6th Road, Floors 1 to 3, Building 1, High-tech Zone, Guangdong, Zhuhai, CHN, 519000
Zhuhai Pilot Technology Co Ltd Provides energy Internet of Things products and energy digital solutions to power user-side customers such as large buildings, data centers, finance, hospitals, transportation hubs, and industrial parks. Its main products include intelligent power measurement and control protection, energy and key equipment IoT management and control platform, smart energy dual-carbon integrated management platform, electric Car charging equipment and system platforms form a safe, economical, and low-carbon digital energy service system based on data and algorithms.
36GF Score

Get the complete analysis for BJSE:920375

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

¥6.82
Price