Hangzhou SF Intra-City Industrial Co (HKSE:09699) Beneish M-Score: -2.17 (As of Aug. 09, 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:09699 Hangzhou SF Intra-City Industrial Co Ltd HKSE:09699
74 GF Score
Price HK$8.14
GF Value HK$20.40
Valuation Significantly Undervalued
View Full Analysis

What is Hangzhou SF Intra-City Industrial Co Beneish M-Score?

Hangzhou SF Intra-City Industrial Co HKSE:09699 -3.61% 74 Beneish M-Score is -2.17 as of Aug. 09, 2026. GuruFocus rates HKSE:09699 with a GF Score™ of 74/100 and a GF Value™ of HK$20.40 (Significantly Undervalued). Among 968 Transportation companies, Hangzhou SF Intra-City Industrial Co ranks worse than 74.69% 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 -2.17 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Hangzhou SF Intra-City Industrial Co's Beneish M-Score or its related term are showing as below:

HKSE:09699' s Beneish M-Score Range Over the Past 10 Years
Min: -4.86   Med: -2.33   Max: -0.92
Current: -2.17

During the past 8 years, the highest Beneish M-Score of Hangzhou SF Intra-City Industrial Co was -0.92. The lowest was -4.86. And the median was -2.33.


Hangzhou SF Intra-City Industrial Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hangzhou SF Intra-City Industrial 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.

Hangzhou SF Intra-City Industrial Co Beneish M-Score Chart

Hangzhou SF Intra-City Industrial Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -4.86 -2.08 -3.07 -2.48 -2.17

Hangzhou SF Intra-City Industrial Co Semi-Annual Data
Dec18 Dec19 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 -3.07 0.00 -2.48 0.00 -2.17

HKSE:09699 vs UPS, FDX, JBHT: Beneish M-Score Comparison

For the Integrated Freight & Logistics subindustry, Hangzhou SF Intra-City Industrial 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.


Hangzhou SF Intra-City Industrial Co Beneish M-Score vs Transportation Industry

For the Transportation industry and Industrials sector, Hangzhou SF Intra-City Industrial Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hangzhou SF Intra-City Industrial Co's Beneish M-Score falls into.


HKSE:09699
74GF Score
Hangzhou SF Intra-City Industrial Co Ltd HKSE:09699
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hangzhou SF Intra-City Industrial 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 Hangzhou SF Intra-City Industrial 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 * 0.8815+0.528 * 1.0787+0.404 * 1.0345+0.892 * 1.5047+0.115 * 1.204
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8661+4.679 * -0.021393-0.327 * 1.0932
=-2.17

* 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$2,428 Mil.
Revenue was HK$25,297 Mil.
Gross Profit was HK$1,596 Mil.
Total Current Assets was HK$5,492 Mil.
Total Assets was HK$6,044 Mil.
Property, Plant and Equipment(Net PPE) was HK$75 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$74 Mil.
Selling, General, & Admin. Expense(SGA) was HK$1,212 Mil.
Total Current Liabilities was HK$2,401 Mil.
Long-Term Debt & Capital Lease Obligation was HK$18 Mil.
Net Income was HK$307 Mil.
Gross Profit was HK$0 Mil.
Cash Flow from Operations was HK$436 Mil.
Total Receivables was HK$1,831 Mil.
Revenue was HK$16,812 Mil.
Gross Profit was HK$1,144 Mil.
Total Current Assets was HK$4,561 Mil.
Total Assets was HK$4,986 Mil.
Property, Plant and Equipment(Net PPE) was HK$44 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$66 Mil.
Selling, General, & Admin. Expense(SGA) was HK$930 Mil.
Total Current Liabilities was HK$1,815 Mil.
Long-Term Debt & Capital Lease Obligation was HK$10 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)
=(2428.319 / 25296.7) / (1830.714 / 16811.653)
=0.095994 / 0.108896
=0.8815

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)
=(1144.006 / 16811.653) / (1595.807 / 25296.7)
=0.068048 / 0.063084
=1.0787

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 - (5491.837 + 74.556) / 6044.021) / (1 - (4560.72 + 44.146) / 4985.743)
=0.079025 / 0.076393
=1.0345

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
=25296.7 / 16811.653
=1.5047

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))
=(66.175 / (66.175 + 44.146)) / (74.027 / (74.027 + 74.556))
=0.59984 / 0.49822
=1.204

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)
=(1211.748 / 25296.7) / (929.792 / 16811.653)
=0.047901 / 0.055306
=0.8661

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)
=((17.688 + 2400.809) / 6044.021) / ((9.759 + 1815.112) / 4985.743)
=0.400147 / 0.366018
=1.0932

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
=(306.802 - 0 - 436.099) / 6044.021
=-0.021393

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.

Hangzhou SF Intra-City Industrial Co has a M-score of -2.17 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 -2.17 mean?
Hangzhou SF Intra-City Industrial Co (HKSE:09699) has a Beneish M-Score of -2.17 as of Aug. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hangzhou SF Intra-City Industrial Co and its competitors. According to the industry distribution chart, Hangzhou SF Intra-City Industrial Co ranks #723 out of 968 companies in the Transportation industry, placing it in the top 74.7%.
Is Hangzhou SF Intra-City Industrial Co's Beneish M-Score too high?
Hangzhou SF Intra-City Industrial Co's current Beneish M-Score is -2.17. Based on the distribution chart, Hangzhou SF Intra-City Industrial Co ranks #723 out of 968 companies in the Transportation industry, which is below the industry midpoint. Overall, Hangzhou SF Intra-City Industrial Co has a GF Score™ of 74/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Hangzhou SF Intra-City Industrial Co's Beneish M-Score compare to UPS and FDX?
According to the Transportation industry distribution chart, Hangzhou SF Intra-City Industrial Co ranks #723 out of 968 companies for Beneish M-Score. This places Hangzhou SF Intra-City Industrial Co in the lower 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 Transportation company?
A good Beneish M-Score depends on the Transportation 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 Hangzhou SF Intra-City Industrial Co and its competitors. Hangzhou SF Intra-City Industrial Co's current Beneish M-Score is -2.17. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hangzhou SF Intra-City Industrial Co stock overvalued right now?
Based on GuruFocus' analysis, Hangzhou SF Intra-City Industrial Co (HKSE:09699) is currently considered Significantly Undervalued. The stock's GF Value™ is HK$20.40, compared to a current price of HK$8.14 — trading 60.1% below its estimated fair value. The current Beneish M-Score is -2.17. Hangzhou SF Intra-City Industrial Co's overall GF Score™ is 74/100. 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 Hangzhou SF Intra-City Industrial Co (HKSE:09699), the current Beneish M-Score is -2.17 as of Aug. 09, 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 Hangzhou SF Intra-City Industrial Co (HKSE:09699) Overvalued in 2026?

Based on GuruFocus' analysis, Hangzhou SF Intra-City Industrial Co stock appears to be undervalued. The current stock price of HK$8.14 is trading 60.1% below its estimated GF Value™ of HK$20.40. GuruFocus considers Hangzhou SF Intra-City Industrial Co to be Significantly Undervalued.

Key valuation signals for HKSE:09699:

  • Beneish M-Score: -2.17
  • GF Value™: HK$20.40 vs. price of HK$8.14 (60.1% below fair value)
  • GF Score™: 74/100

No single metric tells the full story. See the HKSE:09699 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hangzhou SF Intra-City Industrial Co Business Description

Address No. 3076 Xinghai Road, Floor 21-22, Shunfeng Headquarters Building, Nanshan District, Guangdong Province, Shenzhen, CHN
Hangzhou SF Intra-City Industrial Co Ltd is a third-party instant distribution platform in China. It serves brand customers, small and medium-sized merchants, and individual users, providing integrated real-time logistics solutions for commercial distribution, daily pickup and delivery, and others. The company generates almost all of its revenue from Intra-city on-demand delivery service.
74GF Score

Get the complete analysis for HKSE:09699

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

HK$8.14
Price
HK$20.40
GF Value