Shandong International Trust Co (HKSE:01697) Beneish M-Score: -2.29 (As of Jul. 29, 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:01697 Shandong International Trust Co Ltd HKSE:01697
48 GF Score
Price HK$0.26
GF Value HK$0.26
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Shandong International Trust Co Beneish M-Score?

Shandong International Trust Co HKSE:01697 -3.77% 48 Beneish M-Score is -2.29 as of Jul. 29, 2026. GuruFocus rates HKSE:01697 with a GF Score™ of 48/100 and a GF Value™ of HK$0.26 (Fairly Valued). The stock has 5 warning signs investors should review. Among 953 Asset Management companies, Shandong International Trust Co ranks better than 51% 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 -2.29 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shandong International Trust Co's Beneish M-Score or its related term are showing as below:

HKSE:01697' s Beneish M-Score Range Over the Past 10 Years
Min: -7.63   Med: -2.17   Max: -0.35
Current: -2.29

During the past 12 years, the highest Beneish M-Score of Shandong International Trust Co was -0.35. The lowest was -7.63. And the median was -2.17.


Shandong International Trust Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Shandong International Trust 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.

Shandong International Trust Co Beneish M-Score Chart

Shandong International Trust 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 -2.60 -1.15 -0.35 -2.05 -2.29

Shandong International Trust Co Semi-Annual Data
Dec15 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 -0.35 0.00 -2.05 0.00 -2.29

HKSE:01697 vs BLK, BX, KKR: Beneish M-Score Comparison

For the Asset Management subindustry, Shandong International Trust 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.


Shandong International Trust Co Beneish M-Score vs Asset Management Industry

For the Asset Management industry and Financial Services sector, Shandong International Trust Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shandong International Trust Co's Beneish M-Score falls into.


HKSE:01697
48GF Score
Shandong International Trust Co Ltd HKSE:01697
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shandong International Trust 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 Shandong International Trust 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 * 0.7293+0.528 * 0.9302+0.404 * 1.0031+0.892 * 1.3096+0.115 * 0.8367
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6929+4.679 * 0.020188-0.327 * 0.773
=-2.29

* 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$2,559.5 Mil.
Revenue was HK$713.5 Mil.
Gross Profit was HK$516.7 Mil.
Total Current Assets was HK$3,779.0 Mil.
Total Assets was HK$15,111.1 Mil.
Property, Plant and Equipment(Net PPE) was HK$42.8 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$70.5 Mil.
Selling, General, & Admin. Expense(SGA) was HK$64.1 Mil.
Total Current Liabilities was HK$1,045.5 Mil.
Long-Term Debt & Capital Lease Obligation was HK$4.2 Mil.
Net Income was HK$60.9 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$-244.2 Mil.
Total Receivables was HK$2,679.8 Mil.
Revenue was HK$544.8 Mil.
Gross Profit was HK$367.0 Mil.
Total Current Assets was HK$3,826.3 Mil.
Total Assets was HK$15,245.7 Mil.
Property, Plant and Equipment(Net PPE) was HK$64.9 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$70.5 Mil.
Selling, General, & Admin. Expense(SGA) was HK$70.6 Mil.
Total Current Liabilities was HK$1,352.6 Mil.
Long-Term Debt & Capital Lease Obligation was HK$17.5 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)
=(2559.467 / 713.459) / (2679.812 / 544.803)
=3.587406 / 4.918864
=0.7293

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)
=(366.994 / 544.803) / (516.689 / 713.459)
=0.673627 / 0.724203
=0.9302

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 - (3778.97 + 42.769) / 15111.145) / (1 - (3826.258 + 64.888) / 15245.65)
=0.747091 / 0.74477
=1.0031

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
=713.459 / 544.803
=1.3096

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))
=(70.533 / (70.533 + 64.888)) / (70.527 / (70.527 + 42.769))
=0.520842 / 0.622502
=0.8367

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)
=(64.08 / 713.459) / (70.618 / 544.803)
=0.089816 / 0.129621
=0.6929

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)
=((4.176 + 1045.474) / 15111.145) / ((17.45 + 1352.613) / 15245.65)
=0.069462 / 0.089866
=0.773

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
=(60.885 - 0 - -244.18) / 15111.145
=0.020188

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.

Shandong International Trust Co has a M-score of -2.29 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 -2.29 mean?
Shandong International Trust Co (HKSE:01697) has a Beneish M-Score of -2.29 as of Jul. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Shandong International Trust Co and its competitors. According to the industry distribution chart, Shandong International Trust Co ranks #467 out of 953 companies in the Asset Management industry, placing it in the top 49%.
Is Shandong International Trust Co's Beneish M-Score too high?
Shandong International Trust Co's current Beneish M-Score is -2.29. Based on the distribution chart, Shandong International Trust Co ranks #467 out of 953 companies in the Asset Management industry, which is above the industry midpoint. Overall, Shandong International Trust Co has a GF Score™ of 48/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Shandong International Trust Co's Beneish M-Score compare to BLK and BX?
According to the Asset Management industry distribution chart, Shandong International Trust Co ranks #467 out of 953 companies for Beneish M-Score. This puts Shandong International Trust 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 an Asset Management company?
A good Beneish M-Score depends on the Asset Management 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 Shandong International Trust Co and its competitors. Shandong International Trust Co's current Beneish M-Score is -2.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shandong International Trust Co stock overvalued right now?
Based on GuruFocus' analysis, Shandong International Trust Co (HKSE:01697) is currently considered Fairly Valued. The stock's GF Value™ is HK$0.26, compared to a current price of HK$0.26 — trading 1.9% below its estimated fair value. The current Beneish M-Score is -2.29. Shandong International Trust Co's overall GF Score™ is 48/100 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 Shandong International Trust Co (HKSE:01697), the current Beneish M-Score is -2.29 as of Jul. 29, 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 Shandong International Trust Co (HKSE:01697) Overvalued in 2026?

Based on GuruFocus' analysis, Shandong International Trust Co stock appears to be undervalued. The current stock price of HK$0.26 is trading 1.9% below its estimated GF Value™ of HK$0.26. GuruFocus considers Shandong International Trust Co to be Fairly Valued.

Key valuation signals for HKSE:01697:

  • Beneish M-Score: -2.29
  • GF Value™: HK$0.26 vs. price of HK$0.26 (1.9% below fair value)
  • GF Score™: 48/100 with 5 warning signs

No single metric tells the full story. See the HKSE:01697 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shandong International Trust Co Business Description

Address No. 2788 Aoti West Road, Partial area of 1/F, 2/F and 13/F, 32-35/F and 40/F, Tower A, Lixia District, Shandong Province, Jinan, CHN, 250101
Shandong International Trust Co Ltd is a China-based trustee operating across three business divisions: capital markets, wealth management, and family trust. Its business is categorized into the following segments: Trust business and Proprietary business. Maximum revenue is generated from the Trust business, in which the Group accepts entrustment of funds and/or property from its trustor clients and manages such entrusted funds and/or property to satisfy its trustor clients' investment and wealth management needs, as well as its counterparty clients' financing needs. The Proprietary business focuses on allocating its proprietary assets into different asset classes and investing in businesses with strategic value to its trust business to maintain and increase the value of its assets.
48GF Score

Get the complete analysis for HKSE:01697

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

HK$0.26
Price
HK$0.26
GF Value