GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » NBTM New Materials Group Co Ltd (SHSE:600114) » Definitions » Beneish M-Score

NBTM New Materials Group Co (SHSE:600114) Beneish M-Score : -2.25 (As of Apr. 18, 2025)


View and export this data going back to 2004. Start your Free Trial

What is NBTM New Materials Group 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 -2.25 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for NBTM New Materials Group Co's Beneish M-Score or its related term are showing as below:

SHSE:600114' s Beneish M-Score Range Over the Past 10 Years
Min: -5.8   Med: -2.51   Max: -1.95
Current: -2.25

During the past 13 years, the highest Beneish M-Score of NBTM New Materials Group Co was -1.95. The lowest was -5.80. And the median was -2.51.


NBTM New Materials Group Co Beneish M-Score Historical Data

The historical data trend for NBTM New Materials Group 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.

NBTM New Materials Group Co Beneish M-Score Chart

NBTM New Materials Group Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.95 -5.80 -2.63 -2.39 -2.25

NBTM New Materials Group Co Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.39 -2.34 -2.37 -2.34 -2.25

Competitive Comparison of NBTM New Materials Group Co's Beneish M-Score

For the Auto Parts subindustry, NBTM New Materials Group 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.


NBTM New Materials Group Co's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, NBTM New Materials Group Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where NBTM New Materials Group Co's Beneish M-Score falls into.


;
;

NBTM New Materials Group 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 NBTM New Materials Group 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 * 0.9517+0.528 * 0.932+0.404 * 0.8871+0.892 * 1.332+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7801+4.679 * 0.005974-0.327 * 1.0034
=-2.25

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ¥1,730 Mil.
Revenue was 1532.349 + 1257.558 + 1250.947 + 1102.132 = ¥5,143 Mil.
Gross Profit was 377.089 + 280.141 + 310.17 + 264.813 = ¥1,232 Mil.
Total Current Assets was ¥3,269 Mil.
Total Assets was ¥7,547 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,916 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥94 Mil.
Total Current Liabilities was ¥1,858 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,014 Mil.
Net Income was 120.344 + 87.065 + 108.424 + 81.171 = ¥397 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 190.91 + 20.937 + 58.218 + 81.854 = ¥352 Mil.
Total Receivables was ¥1,365 Mil.
Revenue was 1079.451 + 1019.004 + 960.621 + 802.005 = ¥3,861 Mil.
Gross Profit was 296.462 + 235.476 + 179.729 + 150.548 = ¥862 Mil.
Total Current Assets was ¥2,566 Mil.
Total Assets was ¥6,769 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,826 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥90 Mil.
Total Current Liabilities was ¥1,551 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,910 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)
=(1730.45 / 5142.986) / (1365.008 / 3861.081)
=0.336468 / 0.35353
=0.9517

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)
=(862.215 / 3861.081) / (1232.213 / 5142.986)
=0.223309 / 0.239591
=0.932

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 - (3268.562 + 2916.321) / 7546.623) / (1 - (2566.455 + 2825.792) / 6769.069)
=0.180444 / 0.203399
=0.8871

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
=5142.986 / 3861.081
=1.332

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 + 2825.792)) / (0 / (0 + 2916.321))
=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)
=(93.827 / 5142.986) / (90.295 / 3861.081)
=0.018244 / 0.023386
=0.7801

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)
=((2014.301 + 1858.342) / 7546.623) / ((1910.403 + 1551.359) / 6769.069)
=0.513162 / 0.511409
=1.0034

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
=(397.004 - 0 - 351.919) / 7546.623
=0.005974

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.

NBTM New Materials Group Co has a M-score of -2.25 suggests that the company is unlikely to be a manipulator.


NBTM New Materials Group Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of NBTM New Materials Group Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


NBTM New Materials Group Co Business Description

Traded in Other Exchanges
N/A
Address
No. 8 Jingjiang Road, Jiangshan Industrial Zone, Yinzhou, Ningbo, Zhejiang, CHN, 315191
NBTM New Materials Group Co Ltd is engaged in producing and selling powder metal structural parts and magnetic materials components in China. It provides car parts, such as car engine, auto transmission, auto chassis, and other products; new energy parts; air condition compressor and refrigerator compressor parts for home appliances; and motorcycle engines, clutches, driven gears, and other components.
Executives
Cao Yang Director
Lu De Bao Director
Zhu Zhi Rong Directors, senior managers
He Ling Min senior management
Yan Feng Mu senior management
Xiao Ya Jun senior management
Xu Kai senior management
Chen Yi Zhen Supervisors
Gu Jin Director
Duo Tian Chang Hong Director
Shi Xiao Di senior management
Huang Yong Ping senior management
Shu Zheng Ping senior management

NBTM New Materials Group Co Headlines

No Headlines