Poly Property Group Co (HKSE:00119) Beneish M-Score: -2.36 (As of Sep. 21, 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.

HKSE:00119 Poly Property Group Co Ltd HKSE:00119
75 GF Score
Price HK$1.28
GF Value HK$1.84
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is Poly Property Group Co Beneish M-Score?

Poly Property Group Co HKSE:00119 +3.64% 75 Beneish M-Score is -2.36 as of Sep. 21, 2026. GuruFocus rates HKSE:00119 with a GF Score™ of 75/100 and a GF Value™ of HK$1.84 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 1,676 Real Estate companies, Poly Property Group Co ranks better than 50% 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 -2.36 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Poly Property Group Co's Beneish M-Score or its related term are showing as below:

HKSE:00119' s Beneish M-Score Range Over the Past 10 Years
Min: -2.78   Med: -2.42   Max: -1.74
Current: -2.36

During the past 13 years, the highest Beneish M-Score of Poly Property Group Co was -1.74. The lowest was -2.78. And the median was -2.42.


Poly Property Group Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Poly Property Group 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.

Poly Property Group Co Beneish M-Score Chart

Poly Property Group 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 -2.26 -2.08 -2.41 -2.49 -2.52

Poly Property Group Co Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 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 -1.58 -2.47 -2.54 -2.50 -2.48

Poly Property Group Co Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, Poly Property Group 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.


Poly Property Group Co Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Poly Property Group Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Poly Property Group Co's Beneish M-Score falls into.


HKSE:00119
75GF Score
Poly Property Group Co Ltd HKSE:00119
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Poly Property Group 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 Poly Property Group 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 * 0.8307+0.528 * 0.9638+0.404 * 1.1242+0.892 * 1.2036+0.115 * 1.0835
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1009+4.679 * -0.022373-0.327 * 0.9614
=-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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was HK$18,787 Mil.
Revenue was HK$52,471 Mil.
Gross Profit was HK$8,930 Mil.
Total Current Assets was HK$178,909 Mil.
Total Assets was HK$202,491 Mil.
Property, Plant and Equipment(Net PPE) was HK$4,197 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$194 Mil.
Selling, General, & Admin. Expense(SGA) was HK$3,832 Mil.
Total Current Liabilities was HK$88,058 Mil.
Long-Term Debt & Capital Lease Obligation was HK$59,449 Mil.
Net Income was HK$272 Mil.
Gross Profit was HK$ Mil.
Cash Flow from Operations was HK$4,802 Mil.
Total Receivables was HK$18,789 Mil.
Revenue was HK$43,595 Mil.
Gross Profit was HK$7,151 Mil.
Total Current Assets was HK$189,279 Mil.
Total Assets was HK$211,462 Mil.
Property, Plant and Equipment(Net PPE) was HK$4,175 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$210 Mil.
Selling, General, & Admin. Expense(SGA) was HK$2,892 Mil.
Total Current Liabilities was HK$106,040 Mil.
Long-Term Debt & Capital Lease Obligation was HK$54,192 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)
=(18786.797 / 52471.061) / (18788.815 / 43594.995)
=0.358041 / 0.430986
=0.8307

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)
=(7151.022 / 43594.995) / (8929.836 / 52471.061)
=0.164033 / 0.170186
=0.9638

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 - (178909.366 + 4196.568) / 202491.246) / (1 - (189279.454 + 4175.308) / 211461.895)
=0.095734 / 0.085155
=1.1242

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
=52471.061 / 43594.995
=1.2036

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))
=(210.485 / (210.485 + 4175.308)) / (194.486 / (194.486 + 4196.568))
=0.047992 / 0.044292
=1.0835

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)
=(3831.982 / 52471.061) / (2891.972 / 43594.995)
=0.07303 / 0.066337
=1.1009

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)
=((59449.146 + 88057.528) / 202491.246) / ((54192.024 + 106039.723) / 211461.895)
=0.72846 / 0.757733
=0.9614

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
=(272.045 - 0 - 4802.303) / 202491.246
=-0.022373

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.

Poly Property Group 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 -2.36 mean?
Poly Property Group Co (HKSE:00119) has a Beneish M-Score of -2.36 as of Sep. 21, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Poly Property Group Co and its competitors. According to the industry distribution chart, Poly Property Group Co ranks #838 out of 1676 companies in the Real Estate industry, placing it in the top 50%.
Is Poly Property Group Co's Beneish M-Score too high?
Poly Property Group Co's current Beneish M-Score is -2.36. Based on the distribution chart, Poly Property Group Co ranks #838 out of 1676 companies in the Real Estate industry, which is above the industry midpoint. Overall, Poly Property Group Co has a GF Score™ of 75/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Poly Property Group Co's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Poly Property Group Co ranks #838 out of 1676 companies for Beneish M-Score. This puts Poly Property Group 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Poly Property Group Co and its competitors. Poly Property Group Co's current Beneish M-Score is -2.36. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Poly Property Group Co stock overvalued right now?
Based on GuruFocus' analysis, Poly Property Group Co (HKSE:00119) is currently considered Possible Value Trap. The stock's GF Value™ is HK$1.84, compared to a current price of HK$1.28 — trading 30.4% below its estimated fair value. The current Beneish M-Score is -2.36. Poly Property Group Co's overall GF Score™ is 75/100 with 4 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 Poly Property Group Co (HKSE:00119), the current Beneish M-Score is -2.36 as of Sep. 21, 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 Poly Property Group Co (HKSE:00119) Overvalued in 2026?

Based on GuruFocus' analysis, Poly Property Group Co stock appears to be undervalued. The current stock price of HK$1.28 is trading 30.4% below its estimated GF Value™ of HK$1.84. GuruFocus considers Poly Property Group Co to be Possible Value Trap.

Key valuation signals for HKSE:00119:

  • Beneish M-Score: -2.36
  • GF Value™: HK$1.84 vs. price of HK$1.28 (30.4% below fair value)
  • GF Score™: 75/100 with 4 warning signs

No single metric tells the full story. See the HKSE:00119 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Poly Property Group Co Business Description

Other Exchanges PHKIF:USA
Address 18 Harcourt Road, Room 2503, Admiralty Centre, Tower 1, Hong Kong, HKG
Poly Property Group Co Ltd is a real estate company. The company is organized into four segments: Property Development business, Property Investment and Management, Hotel Operations, and Other operations. The Property Development business is engaged in property development, and it generates the majority of the company's revenues. The Property Investment and Management segment is engaged in property investment and management. The Hotel Operations segment is involved in hotel and restaurant businesses, and the Other Operations segment is engaged in the manufacture and sale of digital discs and other products.
75GF Score

Get the complete analysis for HKSE:00119

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

HK$1.28
Price
HK$1.84
GF Value