GHW International (HKSE:09933) Beneish M-Score: -3.06 (As of Aug. 22, 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:09933 GHW International HKSE:09933
85 GF Score
Price HK$1.68
GF Value HK$1.79
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is GHW International Beneish M-Score?

GHW International HKSE:09933 -0.59% 85 Beneish M-Score is -3.06 as of Aug. 22, 2026. GuruFocus rates HKSE:09933 with a GF Score™ of 85/100 and a GF Value™ of HK$1.79 (Fairly Valued). The stock has 6 warning signs investors should review. Among 1,531 Chemicals companies, GHW International ranks better than 87.13% 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 -3.06 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HKSE:09933' s Beneish M-Score Range Over the Past 10 Years
Min: -3.06   Med: -2.24   Max: 0.09
Current: -3.06

During the past 10 years, the highest Beneish M-Score of GHW International was 0.09. The lowest was -3.06. And the median was -2.24.


GHW International Beneish M-Score Historical Data

* Premium members only.

The historical data trend for GHW International'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.

GHW International Beneish M-Score Chart

GHW International 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 0.09 -2.24 -2.39 -2.23 -3.06

GHW International Semi-Annual Data
Dec16 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 -2.39 0.00 -2.23 0.00 -3.06

HKSE:09933 vs DOW: Beneish M-Score Comparison

For the Chemicals subindustry, GHW International'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.


GHW International Beneish M-Score vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, GHW International's Beneish M-Score distribution charts can be found below:

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


HKSE:09933
85GF Score
GHW International HKSE:09933
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

GHW International 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 GHW International 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 * 0.899+0.528 * 1.1541+0.404 * 0.584+0.892 * 1.102+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8587+4.679 * -0.110123-0.327 * 0.9958
=-3.06

* 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$460 Mil.
Revenue was HK$4,544 Mil.
Gross Profit was HK$399 Mil.
Total Current Assets was HK$1,238 Mil.
Total Assets was HK$2,285 Mil.
Property, Plant and Equipment(Net PPE) was HK$1,022 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$0 Mil.
Selling, General, & Admin. Expense(SGA) was HK$314 Mil.
Total Current Liabilities was HK$1,329 Mil.
Long-Term Debt & Capital Lease Obligation was HK$229 Mil.
Net Income was HK$14 Mil.
Gross Profit was HK$0 Mil.
Cash Flow from Operations was HK$266 Mil.
Total Receivables was HK$464 Mil.
Revenue was HK$4,123 Mil.
Gross Profit was HK$417 Mil.
Total Current Assets was HK$1,197 Mil.
Total Assets was HK$2,185 Mil.
Property, Plant and Equipment(Net PPE) was HK$948 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$0 Mil.
Selling, General, & Admin. Expense(SGA) was HK$331 Mil.
Total Current Liabilities was HK$1,334 Mil.
Long-Term Debt & Capital Lease Obligation was HK$163 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)
=(459.992 / 4543.953) / (464.297 / 4123.313)
=0.101232 / 0.112603
=0.899

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)
=(417.485 / 4123.313) / (398.659 / 4543.953)
=0.10125 / 0.087734
=1.1541

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 - (1238.063 + 1022.449) / 2284.749) / (1 - (1197.263 + 948.086) / 2185.041)
=0.010608 / 0.018165
=0.584

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
=4543.953 / 4123.313
=1.102

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 + 948.086)) / (0 / (0 + 1022.449))
=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)
=(313.571 / 4543.953) / (331.366 / 4123.313)
=0.069008 / 0.080364
=0.8587

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)
=((229.054 + 1329.499) / 2284.749) / ((163.114 + 1333.663) / 2185.041)
=0.682155 / 0.685011
=0.9958

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
=(14.049 - 0 - 265.653) / 2284.749
=-0.110123

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.

GHW International has a M-score of -3.06 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 -3.06 mean?
GHW International (HKSE:09933) has a Beneish M-Score of -3.06 as of Aug. 22, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on GHW International and its competitors. According to the industry distribution chart, GHW International ranks #197 out of 1531 companies in the Chemicals industry, placing it in the top 12.9%.
Is GHW International's Beneish M-Score too high?
GHW International's current Beneish M-Score is -3.06. Based on the distribution chart, GHW International ranks #197 out of 1531 companies in the Chemicals industry, which is in the top quartile — a strong position relative to peers. Overall, GHW International has a GF Score™ of 85/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does GHW International's Beneish M-Score compare to DOW?
According to the Chemicals industry distribution chart, GHW International ranks #197 out of 1531 companies for Beneish M-Score. This places GHW International in the top 13% 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 a Chemicals company?
A good Beneish M-Score depends on the Chemicals 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 GHW International and its competitors. GHW International's current Beneish M-Score is -3.06. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is GHW International stock overvalued right now?
Based on GuruFocus' analysis, GHW International (HKSE:09933) is currently considered Fairly Valued. The stock's GF Value™ is HK$1.79, compared to a current price of HK$1.68 — trading 6.4% below its estimated fair value. The current Beneish M-Score is -3.06. GHW International's overall GF Score™ is 85/100 with 6 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 GHW International (HKSE:09933), the current Beneish M-Score is -3.06 as of Aug. 22, 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 GHW International (HKSE:09933) Overvalued in 2026?

Based on GuruFocus' analysis, GHW International stock appears to be undervalued. The current stock price of HK$1.68 is trading 6.4% below its estimated GF Value™ of HK$1.79. GuruFocus considers GHW International to be Fairly Valued.

Key valuation signals for HKSE:09933:

  • Beneish M-Score: -3.06
  • GF Value™: HK$1.79 vs. price of HK$1.68 (6.4% below fair value)
  • GF Score™: 85/100 with 6 warning signs

No single metric tells the full story. See the HKSE:09933 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


GHW International Business Description

Address No. 69 Aoti Street, Xincheng Science Park, 6th Building, Nanjing, CHN
GHW International is an applied chemical intermediates provider in the integrated chemical services market, which engages in the production and sales of chemicals and sales of chemicals produced by third-party manufacturers based in mainland China, the Southeast Asia region, Europe, and the United States. The company's business segment includes Methylamine Industry Series, Iodine derivatives and supporting products, Goldenhighway new materials, Advanced materials intermediates series, Green products, Healthcare and wellness, and Happy Elephant selections. Geographically, the company generates the majority of its revenue from the Mainland of China. It also has its presence in Europe; Vietnam; Other countries in Asia (excluding mainland China and Vietnam); and Others.
85GF Score

Get the complete analysis for HKSE:09933

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

HK$1.68
Price
HK$1.79
GF Value