Zhongmiao Holdings (Qingdao) Co (HKSE:01471) Beneish M-Score : -2.29 (As of Apr. 21, 2025)

View and export this data going back to 2024. Start your Free Trial

What is Zhongmiao Holdings (Qingdao) 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 -2.29 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Zhongmiao Holdings (Qingdao) Co's Beneish M-Score or its related term are showing as below:

HKSE:01471' s Beneish M-Score Range Over the Past 10 Years
Min: -2.29 Med: 0.57 Max: 3.42
Current: -2.29

During the past 4 years, the highest Beneish M-Score of Zhongmiao Holdings (Qingdao) Co was 3.42. The lowest was -2.29. And the median was 0.57.

Zhongmiao Holdings (Qingdao) Co Beneish M-Score Historical Data

The historical data trend for Zhongmiao Holdings (Qingdao) 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.

Zhongmiao Holdings (Qingdao) Co Beneish M-Score Chart

Zhongmiao Holdings (Qingdao) Co Annual Data

Trend

Dec21

Dec22

Dec23

Dec24

Beneish M-Score

3.42

-2.29

Zhongmiao Holdings (Qingdao) Co Semi-Annual Data
	Dec21	Dec22	Jun23	Dec23	Jun24	Dec24
Beneish M-Score	Get a 7-Day Free Trial			-	-	3.42	-	-2.29

Competitive Comparison of Zhongmiao Holdings (Qingdao) Co's Beneish M-Score

For the Insurance Brokers subindustry, Zhongmiao Holdings (Qingdao) 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.

Zhongmiao Holdings (Qingdao) Co's Beneish M-Score Distribution in the Insurance Industry

For the Insurance industry and Financial Services sector, Zhongmiao Holdings (Qingdao) Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Zhongmiao Holdings (Qingdao) Co's Beneish M-Score falls into.

Save Embed

;

Save Embed

;

Zhongmiao Holdings (Qingdao) 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 Zhongmiao Holdings (Qingdao) Co for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 1.1725

0.528 * 1.1181

0.404 * 0.632

0.892 * 1.1546

0.115 * 1

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 2.129

4.679 * 0.026135

0.327 * 0.8499

-2.29

This Year (Dec24) TTM:

Last Year (Dec23) TTM:

Total Receivables was HK$47.5 Mil.
Revenue was HK$219.8 Mil.
Gross Profit was HK$84.2 Mil.
Total Current Assets was HK$522.6 Mil.
Total Assets was HK$678.4 Mil.
Property, Plant and Equipment(Net PPE) was HK$2.0 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$0.0 Mil.
Selling, General, & Admin. Expense(SGA) was HK$26.9 Mil.
Total Current Liabilities was HK$39.5 Mil.
Long-Term Debt & Capital Lease Obligation was HK$0.0 Mil.
Net Income was HK$49.8 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$32.1 Mil.

Total Receivables was HK$35.1 Mil.
Revenue was HK$190.3 Mil.
Gross Profit was HK$81.5 Mil.
Total Current Assets was HK$272.7 Mil.
Total Assets was HK$426.5 Mil.
Property, Plant and Equipment(Net PPE) was HK$0.9 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$2.5 Mil.
Selling, General, & Admin. Expense(SGA) was HK$10.9 Mil.
Total Current Liabilities was HK$29.2 Mil.
Long-Term Debt & Capital Lease Obligation was HK$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)
	=	(47.483 / 219.756)	/	(35.076 / 190.33)
	=	0.216071	/	0.18429
	=	1.1725

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)
	=	(81.501 / 190.33)	/	(84.162 / 219.756)
	=	0.428209	/	0.382979
	=	1.1181

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 - (522.561 + 2.046) / 678.391)	/	(1 - (272.665 + 0.859) / 426.521)
	=	0.226689	/	0.358709
	=	0.632

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
	=	219.756	/	190.33
	=	1.1546

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))
	=	(2.524 / (2.524 + 0.859))	/	(0 / (0 + 2.046))
	=	0.746083	/	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)
	=	(26.882 / 219.756)	/	(10.936 / 190.33)
	=	0.122327	/	0.057458
	=	2.129

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 + 39.526) / 678.391)	/	((0 + 29.24) / 426.521)
	=	0.058264	/	0.068555
	=	0.8499

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
	=	(49.814 - 0	-	32.084)	/	678.391
	=	0.026135

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.

Zhongmiao Holdings (Qingdao) Co has a M-score of -2.29 suggests that the company is unlikely to be a manipulator.

Zhongmiao Holdings (Qingdao) Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Zhongmiao Holdings (Qingdao) Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.

Zhongmiao Holdings (Qingdao) Co Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Financial Services » Insurance » Zhongmiao Holdings (Qingdao) Co Ltd (HKSE:01471) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

No. 1, Haier Road, Laoshan District, Shandong, Qingdao, CHN

Website

https://www.haierbx.net

Zhongmiao Holdings (Qingdao) Co Ltd is engaged in providing insurance agency service, IT services, and consulting services in the PRC. The company is primarily engaged in providing IT services. The company derives maximum revenue from the Insurance Agency business. The company is dedicated to distributing different insurance products covering (i) property insurance products, (ii) life and health insurance products, (iii) accident insurance products, and (iv) automobile insurance products, to both corporate and household insurance clients.

Executives

Qu Pengcheng

Zhongmiao Holdings (Qingdao) Co Headlines

No Headlines