GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Shanghai Aerospace Automobile Electromechanical Co Ltd (SHSE:600151) » Definitions » Beneish M-Score
中文

Shanghai Aerospace Automobile Electromechanical Co (SHSE:600151) Beneish M-Score : -3.04 (As of Apr. 25, 2024)


View and export this data going back to 1998. Start your Free Trial

What is Shanghai Aerospace Automobile Electromechanical 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 -3.04 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shanghai Aerospace Automobile Electromechanical Co's Beneish M-Score or its related term are showing as below:

SHSE:600151' s Beneish M-Score Range Over the Past 10 Years
Min: -4.32   Med: -2.61   Max: -1.9
Current: -3.04

During the past 13 years, the highest Beneish M-Score of Shanghai Aerospace Automobile Electromechanical Co was -1.90. The lowest was -4.32. And the median was -2.61.


Shanghai Aerospace Automobile Electromechanical Co Beneish M-Score Historical Data

The historical data trend for Shanghai Aerospace Automobile Electromechanical 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.

Shanghai Aerospace Automobile Electromechanical Co Beneish M-Score Chart

Shanghai Aerospace Automobile Electromechanical Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.32 -2.22 -2.66 -2.69 -3.04

Shanghai Aerospace Automobile Electromechanical Co Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.69 -2.43 -2.53 -2.77 -3.04

Competitive Comparison of Shanghai Aerospace Automobile Electromechanical Co's Beneish M-Score

For the Auto Parts subindustry, Shanghai Aerospace Automobile Electromechanical 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 Aerospace Automobile Electromechanical Co's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Shanghai Aerospace Automobile Electromechanical Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai Aerospace Automobile Electromechanical Co's Beneish M-Score falls into.



Shanghai Aerospace Automobile Electromechanical 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 Aerospace Automobile Electromechanical 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 * 0.8987+0.528 * 1.0564+0.404 * 0.8423+0.892 * 1.0478+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4624+4.679 * -0.082083-0.327 * 1.0444
=-3.04

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was ¥2,096 Mil.
Revenue was 1540.054 + 2730.93 + 2653.534 + 2301.099 = ¥9,226 Mil.
Gross Profit was 142.177 + 212.931 + 166.405 + 157.169 = ¥679 Mil.
Total Current Assets was ¥5,498 Mil.
Total Assets was ¥10,909 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,851 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥335 Mil.
Total Current Liabilities was ¥4,138 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,027 Mil.
Net Income was -437.422 + -26.37 + 61.262 + -23.438 = ¥-426 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 678.652 + 223.566 + -11.868 + -420.845 = ¥470 Mil.
Total Receivables was ¥2,226 Mil.
Revenue was 2776.761 + 2217.079 + 1989.881 + 1820.743 = ¥8,804 Mil.
Gross Profit was 294.793 + 129.863 + 138.701 + 120.885 = ¥684 Mil.
Total Current Assets was ¥5,358 Mil.
Total Assets was ¥11,174 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,919 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥219 Mil.
Total Current Liabilities was ¥4,469 Mil.
Long-Term Debt & Capital Lease Obligation was ¥596 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)
=(2095.873 / 9225.617) / (2225.592 / 8804.464)
=0.22718 / 0.25278
=0.8987

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)
=(684.242 / 8804.464) / (678.682 / 9225.617)
=0.077715 / 0.073565
=1.0564

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 - (5497.974 + 3851.114) / 10909.369) / (1 - (5357.775 + 3918.672) / 11173.754)
=0.143022 / 0.1698
=0.8423

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
=9225.617 / 8804.464
=1.0478

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 + 3918.672)) / (0 / (0 + 3851.114))
=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)
=(335.369 / 9225.617) / (218.864 / 8804.464)
=0.036352 / 0.024858
=1.4624

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)
=((1026.525 + 4137.949) / 10909.369) / ((595.696 + 4469.305) / 11173.754)
=0.473398 / 0.453294
=1.0444

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
=(-425.968 - 0 - 469.505) / 10909.369
=-0.082083

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 Aerospace Automobile Electromechanical Co has a M-score of -3.04 suggests that the company is unlikely to be a manipulator.


Shanghai Aerospace Automobile Electromechanical Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Shanghai Aerospace Automobile Electromechanical Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Shanghai Aerospace Automobile Electromechanical Co (SHSE:600151) Business Description

Traded in Other Exchanges
N/A
Address
No. 222 Caoxi Road, Aerospace Plaza, South Building, 8F, Shanghai, CHN, 200235
Shanghai Aerospace Automobile Electromechanical Co Ltd manufactures and sells solar products in China and internationally. It manufactures ingots, wafers, cells, solar modules, and solar systems. It also provides various auto parts, such as HVAC assembly products, air conditioning systems, serpentine and parallel flow condensers, serpentine heating cores, aluminum brazing heating cores and air-conditioner pipelines among other products.

Shanghai Aerospace Automobile Electromechanical Co (SHSE:600151) Headlines

No Headlines