China Spacesat Co (SHSE:600118) Beneish M-Score: -2.49 (As of Jul. 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.

SHSE:600118 China Spacesat Co Ltd SHSE:600118
61 GF Score
Price ¥59.61
GF Value ¥33.82
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is China Spacesat Co Beneish M-Score?

China Spacesat Co SHSE:600118 -2.74% 61 Beneish M-Score is -2.49 as of Jul. 22, 2026. GuruFocus rates SHSE:600118 with a GF Score™ of 61/100 and a GF Value™ of ¥33.82 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 326 Aerospace & Defense companies, China Spacesat Co ranks better than 57.06% 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 -2.49 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:600118' s Beneish M-Score Range Over the Past 10 Years
Min: -2.98   Med: -2.32   Max: -1.62
Current: -2.49

During the past 13 years, the highest Beneish M-Score of China Spacesat Co was -1.62. The lowest was -2.98. And the median was -2.32.


China Spacesat Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for China Spacesat 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.

China Spacesat Co Beneish M-Score Chart

China Spacesat 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 -2.98 -2.11 -1.62 -2.29 -2.43

China Spacesat 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 -2.37 -2.59 -2.25 -2.43 -2.49

SHSE:600118 vs SPCX, GE, RTX: Beneish M-Score Comparison

For the Aerospace & Defense subindustry, China Spacesat 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.


China Spacesat Co Beneish M-Score vs Aerospace & Defense Industry

For the Aerospace & Defense industry and Industrials sector, China Spacesat Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where China Spacesat Co's Beneish M-Score falls into.


SHSE:600118
61GF Score
China Spacesat Co Ltd SHSE:600118
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

China Spacesat 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 China Spacesat 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 * 0.733+0.528 * 1.3025+0.404 * 1.0893+0.892 * 1.1904+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9415+4.679 * -0.031878-0.327 * 0.9869
=-2.49

* 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 ¥4,675 Mil.
Revenue was 609.14 + 3000.487 + 1781.505 + 879.205 = ¥6,270 Mil.
Gross Profit was 85.421 + 241.153 + 130.117 + 97.453 = ¥554 Mil.
Total Current Assets was ¥9,488 Mil.
Total Assets was ¥13,292 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,198 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥67 Mil.
Total Current Liabilities was ¥4,914 Mil.
Long-Term Debt & Capital Lease Obligation was ¥227 Mil.
Net Income was -42.69 + 20.745 + 45.303 + -6.382 = ¥17 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -148.8 + 691.373 + -276.024 + 174.151 = ¥441 Mil.
Total Receivables was ¥5,358 Mil.
Revenue was 441.748 + 3482.04 + 642.433 + 701.328 = ¥5,268 Mil.
Gross Profit was 70.773 + 294.571 + 95.693 + 145.289 = ¥606 Mil.
Total Current Assets was ¥9,782 Mil.
Total Assets was ¥13,427 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,229 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥60 Mil.
Total Current Liabilities was ¥5,017 Mil.
Long-Term Debt & Capital Lease Obligation was ¥246 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)
=(4675.029 / 6270.337) / (5357.706 / 5267.549)
=0.745579 / 1.017116
=0.733

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)
=(606.326 / 5267.549) / (554.144 / 6270.337)
=0.115106 / 0.088375
=1.3025

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 - (9488.38 + 1198.213) / 13291.908) / (1 - (9781.886 + 1229.311) / 13427.194)
=0.196008 / 0.179933
=1.0893

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
=6270.337 / 5267.549
=1.1904

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 + 1229.311)) / (0 / (0 + 1198.213))
=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)
=(67.16 / 6270.337) / (59.929 / 5267.549)
=0.010711 / 0.011377
=0.9415

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)
=((227.095 + 4914.189) / 13291.908) / ((245.913 + 5016.755) / 13427.194)
=0.386798 / 0.391941
=0.9869

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
=(16.976 - 0 - 440.7) / 13291.908
=-0.031878

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.

China Spacesat Co has a M-score of -2.49 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 -2.49 mean?
China Spacesat Co (SHSE:600118) has a Beneish M-Score of -2.49 as of Jul. 22, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on China Spacesat Co and its competitors. According to the industry distribution chart, China Spacesat Co ranks #140 out of 326 companies in the Aerospace & Defense industry, placing it in the top 42.9%.
Is China Spacesat Co's Beneish M-Score too high?
China Spacesat Co's current Beneish M-Score is -2.49. Based on the distribution chart, China Spacesat Co ranks #140 out of 326 companies in the Aerospace & Defense industry, which is above the industry midpoint. Overall, China Spacesat Co has a GF Score™ of 61/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does China Spacesat Co's Beneish M-Score compare to SPCX and GE?
According to the Aerospace & Defense industry distribution chart, China Spacesat Co ranks #140 out of 326 companies for Beneish M-Score. This puts China Spacesat 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 Aerospace & Defense company?
A good Beneish M-Score depends on the Aerospace & Defense 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 China Spacesat Co and its competitors. China Spacesat Co's current Beneish M-Score is -2.49. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is China Spacesat Co stock overvalued right now?
Based on GuruFocus' analysis, China Spacesat Co (SHSE:600118) is currently considered Significantly Overvalued. The stock's GF Value™ is ¥33.82, compared to a current price of ¥59.61 — trading 76.3% above its estimated fair value. The current Beneish M-Score is -2.49. China Spacesat Co's overall GF Score™ is 61/100 with 7 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 China Spacesat Co (SHSE:600118), the current Beneish M-Score is -2.49 as of Jul. 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 China Spacesat Co (SHSE:600118) Overvalued in 2026?

Based on GuruFocus' analysis, China Spacesat Co stock appears to be overvalued. The current stock price of ¥59.61 is trading 76.3% above its estimated GF Value™ of ¥33.82. GuruFocus considers China Spacesat Co to be Significantly Overvalued.

Key valuation signals for SHSE:600118:

  • Beneish M-Score: -2.49
  • GF Value™: ¥33.82 vs. price of ¥59.61 (76.3% above fair value)
  • GF Score™: 61/100 with 7 warning signs

No single metric tells the full story. See the SHSE:600118 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


China Spacesat Co Business Description

Address No. 31 Zhongguancun South Street, Shenzhou Tower, 12F, Haidian District, Beijing, Beijing, CHN, 100081
China Spacesat Co Ltd is a China-based company engages in the development of small satellites, satellite ground systems, and related equipment. Its products offer aerospace system integration, large-scale ground station systems integration, satellite communications applications, satellite navigation applications and information transmission. The company operates its business in North China, northwest of China and South China.
61GF Score

Get the complete analysis for SHSE:600118

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

¥59.61
Price
¥33.82
GF Value