Shanghai Kaichuang Marine International Co (SHSE:600097) Beneish M-Score: -2.26 (As of Jul. 05, 2026)


SHSE:600097 Shanghai Kaichuang Marine International Co Ltd SHSE:600097
54 GF Score
Price ¥8.21
GF Value ¥10.90
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Shanghai Kaichuang Marine International Co Beneish M-Score?

Shanghai Kaichuang Marine International Co SHSE:600097 +1.36% 54 Beneish M-Score is -2.26 as of Jul. 05, 2026. GuruFocus rates SHSE:600097 with a GF Score™ of 54/100 and a GF Value™ of ¥10.90 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 1,850 Consumer Packaged Goods companies, Shanghai Kaichuang Marine International Co ranks worse than 68.76% 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 -2.26 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:600097' s Beneish M-Score Range Over the Past 10 Years
Min: -4.02   Med: -2.46   Max: 16.31
Current: -2.26

During the past 13 years, the highest Beneish M-Score of Shanghai Kaichuang Marine International Co was 16.31. The lowest was -4.02. And the median was -2.46.


Shanghai Kaichuang Marine International Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Shanghai Kaichuang Marine International 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.

Shanghai Kaichuang Marine International Co Beneish M-Score Chart

Shanghai Kaichuang Marine International 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 -2.64 -2.33 -2.17 -2.41 -2.53

Shanghai Kaichuang Marine International Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -2.32 -2.68 -2.49 -2.53 -2.26

SHSE:600097 vs ADM, BG, TSN: Beneish M-Score Comparison

For the Farm Products subindustry, Shanghai Kaichuang Marine International 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.


Shanghai Kaichuang Marine International Co Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Shanghai Kaichuang Marine International Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai Kaichuang Marine International Co's Beneish M-Score falls into.


SHSE:600097
54GF Score
Shanghai Kaichuang Marine International Co Ltd SHSE:600097
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shanghai Kaichuang Marine International 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 Shanghai Kaichuang Marine International 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 * 1.2683+0.528 * 1.0931+0.404 * 0.9904+0.892 * 0.9618+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0277+4.679 * -0.003484-0.327 * 1.0487
=-2.26

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was ¥392 Mil.
Revenue was 500.924 + 636.823 + 450.167 + 666.16 = ¥2,254 Mil.
Gross Profit was 114.083 + 126.155 + 174.583 + 204.16 = ¥619 Mil.
Total Current Assets was ¥1,625 Mil.
Total Assets was ¥3,320 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,478 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥483 Mil.
Total Current Liabilities was ¥736 Mil.
Long-Term Debt & Capital Lease Obligation was ¥266 Mil.
Net Income was -35.168 + 13.377 + 32.915 + 14.684 = ¥26 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -95.46 + 92.347 + -50.556 + 91.041 = ¥37 Mil.
Total Receivables was ¥321 Mil.
Revenue was 583.352 + 585.798 + 670.12 + 504.296 = ¥2,344 Mil.
Gross Profit was 189.34 + 177.892 + 214.795 + 121.47 = ¥703 Mil.
Total Current Assets was ¥1,547 Mil.
Total Assets was ¥3,293 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,529 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥488 Mil.
Total Current Liabilities was ¥546 Mil.
Long-Term Debt & Capital Lease Obligation was ¥401 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)
=(392.108 / 2254.074) / (321.422 / 2343.566)
=0.173955 / 0.137151
=1.2683

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)
=(703.497 / 2343.566) / (618.981 / 2254.074)
=0.300182 / 0.274605
=1.0931

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 - (1625.29 + 1478.053) / 3319.591) / (1 - (1547.068 + 1529.193) / 3292.846)
=0.065143 / 0.065774
=0.9904

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
=2254.074 / 2343.566
=0.9618

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 + 1529.193)) / (0 / (0 + 1478.053))
=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)
=(482.748 / 2254.074) / (488.402 / 2343.566)
=0.214167 / 0.208401
=1.0277

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)
=((266.135 + 735.528) / 3319.591) / ((400.996 + 546.459) / 3292.846)
=0.301743 / 0.287731
=1.0487

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
=(25.808 - 0 - 37.372) / 3319.591
=-0.003484

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.

Shanghai Kaichuang Marine International Co has a M-score of -2.26 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 -2.26 mean?
Shanghai Kaichuang Marine International Co (SHSE:600097) has a Beneish M-Score of -2.26 as of Jul. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Shanghai Kaichuang Marine International Co and its competitors. According to the industry distribution chart, Shanghai Kaichuang Marine International Co ranks #1272 out of 1850 companies in the Consumer Packaged Goods industry, placing it in the top 68.8%.
Is Shanghai Kaichuang Marine International Co's Beneish M-Score too high?
Shanghai Kaichuang Marine International Co's current Beneish M-Score is -2.26. Based on the distribution chart, Shanghai Kaichuang Marine International Co ranks #1272 out of 1850 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, Shanghai Kaichuang Marine International Co has a GF Score™ of 54/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Shanghai Kaichuang Marine International Co's Beneish M-Score compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, Shanghai Kaichuang Marine International Co ranks #1272 out of 1850 companies for Beneish M-Score. This places Shanghai Kaichuang Marine International 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Shanghai Kaichuang Marine International Co and its competitors. Shanghai Kaichuang Marine International Co's current Beneish M-Score is -2.26. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shanghai Kaichuang Marine International Co stock overvalued right now?
Based on GuruFocus' analysis, Shanghai Kaichuang Marine International Co (SHSE:600097) is currently considered Modestly Undervalued. The stock's GF Value™ is ¥10.90, compared to a current price of ¥8.21 — trading 24.7% below its estimated fair value. The current Beneish M-Score is -2.26. Shanghai Kaichuang Marine International Co's overall GF Score™ is 54/100 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 Shanghai Kaichuang Marine International Co (SHSE:600097), the current Beneish M-Score is -2.26 as of Jul. 05, 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 Shanghai Kaichuang Marine International Co (SHSE:600097) Overvalued in 2026?

Based on GuruFocus' analysis, Shanghai Kaichuang Marine International Co stock appears to be undervalued. The current stock price of ¥8.21 is trading 24.7% below its estimated GF Value™ of ¥10.90. GuruFocus considers Shanghai Kaichuang Marine International Co to be Modestly Undervalued.

Key valuation signals for SHSE:600097:

  • Beneish M-Score: -2.26
  • GF Value™: ¥10.90 vs. price of ¥8.21 (24.7% below fair value)
  • GF Score™: 54/100 with 6 warning signs

No single metric tells the full story. See the SHSE:600097 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shanghai Kaichuang Marine International Co Business Description

Address No. 661, Anpu Road, 3rd Floor, Building 3, Yangpu District, Shanghai, CHN, 200082
Shanghai Kaichuang Marine International Co Ltd engages in offshore fishing business in China and internationally. It also processes and sells aquatic products. The company's fleet includes ocean trawl ships and tuna purse seine fishing vessels.
54GF Score

Get the complete analysis for SHSE:600097

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

¥8.21
Price
¥10.90
GF Value