Heatking Induction Technology (Shiyan) Co (BJSE:920870) Beneish M-Score: -3.13 (As of Sep. 05, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BJSE:920870 Heatking Induction Technology (Shiyan) Co Ltd BJSE:920870
70 GF Score
Price ¥12.18
GF Value ¥15.02
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Heatking Induction Technology (Shiyan) Co Beneish M-Score?

Heatking Induction Technology (Shiyan) Co BJSE:920870 70 Beneish M-Score is -3.13 as of Sep. 05, 2026. GuruFocus rates BJSE:920870 with a GF Score™ of 70/100 and a GF Value™ of ¥15.02 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 2,942 Industrial Products companies, Heatking Induction Technology (Shiyan) Co ranks better than 90.38% 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 -3.13 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Heatking Induction Technology (Shiyan) Co's Beneish M-Score or its related term are showing as below:

BJSE:920870' s Beneish M-Score Range Over the Past 10 Years
Min: -3.13   Med: -1.95   Max: -1.12
Current: -3.13

During the past 12 years, the highest Beneish M-Score of Heatking Induction Technology (Shiyan) Co was -1.12. The lowest was -3.13. And the median was -1.95.


Heatking Induction Technology (Shiyan) Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Heatking Induction Technology (Shiyan) 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.

Heatking Induction Technology (Shiyan) Co Beneish M-Score Chart

Heatking Induction Technology (Shiyan) 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 0.00 -1.76 -2.05 -1.91 -3.09

Heatking Induction Technology (Shiyan) Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -1.77 -2.46 -3.09 -2.97 -3.13

BJSE:920870 vs GEV, ETN, PH: Beneish M-Score Comparison

For the Specialty Industrial Machinery subindustry, Heatking Induction Technology (Shiyan) 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.


Heatking Induction Technology (Shiyan) Co Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Heatking Induction Technology (Shiyan) Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Heatking Induction Technology (Shiyan) Co's Beneish M-Score falls into.


BJSE:920870
70GF Score
Heatking Induction Technology (Shiyan) Co Ltd BJSE:920870
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Heatking Induction Technology (Shiyan) 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 Heatking Induction Technology (Shiyan) 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 * 0.7093+0.528 * 0.9018+0.404 * 0.97+0.892 * 0.9511+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2194+4.679 * -0.032027-0.327 * 1.2692
=-3.13

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was ¥38.8 Mil.
Revenue was 23.289 + 26.172 + 35.491 + 16.224 = ¥101.2 Mil.
Gross Profit was 11.293 + 10.501 + 15.727 + 6.808 = ¥44.3 Mil.
Total Current Assets was ¥476.7 Mil.
Total Assets was ¥527.7 Mil.
Property, Plant and Equipment(Net PPE) was ¥19.3 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥4.6 Mil.
Total Current Liabilities was ¥75.3 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1.5 Mil.
Net Income was 4.55 + 6.147 + 6.012 + 2.808 = ¥19.5 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was 4.611 + 0.429 + 9.528 + 21.85 = ¥36.4 Mil.
Total Receivables was ¥57.5 Mil.
Revenue was 22.369 + 22.692 + 45.939 + 15.381 = ¥106.4 Mil.
Gross Profit was 8.137 + 7.675 + 19.579 + 6.643 = ¥42.0 Mil.
Total Current Assets was ¥453.9 Mil.
Total Assets was ¥502.3 Mil.
Property, Plant and Equipment(Net PPE) was ¥17.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥4.0 Mil.
Total Current Liabilities was ¥57.6 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0.0 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)
=(38.804 / 101.176) / (57.526 / 106.381)
=0.38353 / 0.540754
=0.7093

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)
=(42.034 / 106.381) / (44.329 / 101.176)
=0.395127 / 0.438138
=0.9018

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 - (476.685 + 19.342) / 527.705) / (1 - (453.942 + 17.247) / 502.272)
=0.06003 / 0.061885
=0.97

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
=101.176 / 106.381
=0.9511

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 + 17.247)) / (0 / (0 + 19.342))
=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)
=(4.604 / 101.176) / (3.97 / 106.381)
=0.045505 / 0.037319
=1.2194

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)
=((1.542 + 75.305) / 527.705) / ((0 + 57.628) / 502.272)
=0.145625 / 0.114735
=1.2692

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
=(19.517 - 0 - 36.418) / 527.705
=-0.032027

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.

Heatking Induction Technology (Shiyan) Co has a M-score of -3.13 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 -3.13 mean?
Heatking Induction Technology (Shiyan) Co (BJSE:920870) has a Beneish M-Score of -3.13 as of Sep. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Heatking Induction Technology (Shiyan) Co and its competitors. According to the industry distribution chart, Heatking Induction Technology (Shiyan) Co ranks #283 out of 2942 companies in the Industrial Products industry, placing it in the top 9.6%.
Is Heatking Induction Technology (Shiyan) Co's Beneish M-Score too high?
Heatking Induction Technology (Shiyan) Co's current Beneish M-Score is -3.13. Based on the distribution chart, Heatking Induction Technology (Shiyan) Co ranks #283 out of 2942 companies in the Industrial Products industry, which is in the top quartile — a strong position relative to peers. Overall, Heatking Induction Technology (Shiyan) Co has a GF Score™ of 70/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Heatking Induction Technology (Shiyan) Co's Beneish M-Score compare to GEV and ETN?
According to the Industrial Products industry distribution chart, Heatking Induction Technology (Shiyan) Co ranks #283 out of 2942 companies for Beneish M-Score. This places Heatking Induction Technology (Shiyan) Co in the top 10% of its industry — outperforming the majority of peers. 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 Heatking Induction Technology (Shiyan) Co and its competitors. Heatking Induction Technology (Shiyan) Co's current Beneish M-Score is -3.13. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Heatking Induction Technology (Shiyan) Co stock overvalued right now?
Based on GuruFocus' analysis, Heatking Induction Technology (Shiyan) Co (BJSE:920870) is currently considered Modestly Undervalued. The stock's GF Value™ is ¥15.02, compared to a current price of ¥12.18 — trading 18.9% below its estimated fair value. The current Beneish M-Score is -3.13. Heatking Induction Technology (Shiyan) Co's overall GF Score™ is 70/100 with 5 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 Heatking Induction Technology (Shiyan) Co (BJSE:920870), the current Beneish M-Score is -3.13 as of Sep. 05, 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.

Is Heatking Induction Technology (Shiyan) Co (BJSE:920870) Overvalued in 2026?

Based on GuruFocus' analysis, Heatking Induction Technology (Shiyan) Co stock appears to be undervalued. The current stock price of ¥12.18 is trading 18.9% below its estimated GF Value™ of ¥15.02. GuruFocus considers Heatking Induction Technology (Shiyan) Co to be Modestly Undervalued.

Key valuation signals for BJSE:920870:

  • Beneish M-Score: -3.13
  • GF Value™: ¥15.02 vs. price of ¥12.18 (18.9% below fair value)
  • GF Score™: 70/100 with 5 warning signs

No single metric tells the full story. See the BJSE:920870 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Heatking Induction Technology (Shiyan) Co Business Description

Address No. 6, Pulin 1st Road, Pulin Industrial Park, Hubei Province, Shiyan City, CHN, 442000
Heatking Induction Technology (Shiyan) Co Ltd engages in research and development, production, sales, and technical services of medium and high-end CNC induction heat treatment complete sets of equipment and key functional components. Its products comprise induction heating, machine workpiece, automotive workpiece, wind power workpiece, Heating Industry, Military Workpiece, Standard Equipment, Heat Treatment, Cooling System, Monitoring System, Power Switch, Heating Transformer, and Heating Coils & Inductors.
70GF Score

Get the complete analysis for BJSE:920870

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

¥12.18
Price
¥15.02
GF Value