Shenzhen Heungkong Holding Co (SHSE:600162) Beneish M-Score: -1.94 (As of Jun. 27, 2026)


SHSE:600162 Shenzhen Heungkong Holding Co Ltd SHSE:600162
33 GF Score
Price ¥3.16
GF Value ¥0.64
Valuation Significantly Overvalued
! 12 Warning Signs
View Full Analysis

What is Shenzhen Heungkong Holding Co Beneish M-Score?

Shenzhen Heungkong Holding Co SHSE:600162 -9.71% 33 Beneish M-Score is -1.94 as of Jun. 27, 2026. GuruFocus rates SHSE:600162 with a GF Score™ of 33/100 and a GF Value™ of ¥0.64 (Significantly Overvalued). The stock has 12 warning signs investors should review. Among 1,682 Real Estate companies, Shenzhen Heungkong Holding Co ranks worse than 69.74% 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 -1.94 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:600162' s Beneish M-Score Range Over the Past 10 Years
Min: -3.2   Med: -2.39   Max: 1.47
Current: -1.94

During the past 13 years, the highest Beneish M-Score of Shenzhen Heungkong Holding Co was 1.47. The lowest was -3.20. And the median was -2.39.


Shenzhen Heungkong Holding Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Shenzhen Heungkong Holding 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.

Shenzhen Heungkong Holding Co Beneish M-Score Chart

Shenzhen Heungkong Holding 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 -1.44 -2.67 -3.17 -2.66 -1.89

Shenzhen Heungkong Holding 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 -2.39 -2.56 -2.17 -1.89 -1.94

Shenzhen Heungkong Holding Co Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, Shenzhen Heungkong Holding 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.


Shenzhen Heungkong Holding Co Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Shenzhen Heungkong Holding Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shenzhen Heungkong Holding Co's Beneish M-Score falls into.


SHSE:600162
33GF Score
Shenzhen Heungkong Holding Co Ltd SHSE:600162
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shenzhen Heungkong Holding 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 Shenzhen Heungkong Holding 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 * 2.666+0.528 * 0.6844+0.404 * 0.9871+0.892 * 0.3566+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.1272+4.679 * -0.009333-0.327 * 1.0165
=-1.94

* 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 ¥370 Mil.
Revenue was 241.607 + 297.347 + 410.596 + 382.304 = ¥1,332 Mil.
Gross Profit was 99.995 + 136.932 + 154.62 + 150.222 = ¥542 Mil.
Total Current Assets was ¥11,526 Mil.
Total Assets was ¥16,360 Mil.
Property, Plant and Equipment(Net PPE) was ¥607 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥116 Mil.
Total Current Liabilities was ¥9,213 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,699 Mil.
Net Income was -22.011 + -36.073 + -32.383 + 2.839 = ¥-88 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 195.767 + -122.538 + -20.688 + 12.529 = ¥65 Mil.
Total Receivables was ¥389 Mil.
Revenue was 353.825 + 533.689 + 1313.324 + 1534.531 = ¥3,735 Mil.
Gross Profit was 87.454 + 307.551 + 416.321 + 228.645 = ¥1,040 Mil.
Total Current Assets was ¥11,417 Mil.
Total Assets was ¥16,669 Mil.
Property, Plant and Equipment(Net PPE) was ¥888 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥153 Mil.
Total Current Liabilities was ¥8,976 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,961 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)
=(370.188 / 1331.854) / (389.431 / 3735.369)
=0.277949 / 0.104255
=2.666

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)
=(1039.971 / 3735.369) / (541.769 / 1331.854)
=0.278412 / 0.406778
=0.6844

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 - (11525.825 + 606.557) / 16360.488) / (1 - (11417.308 + 887.571) / 16669.101)
=0.258434 / 0.261815
=0.9871

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
=1331.854 / 3735.369
=0.3566

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 + 887.571)) / (0 / (0 + 606.557))
=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)
=(116.159 / 1331.854) / (153.153 / 3735.369)
=0.087216 / 0.041001
=2.1272

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)
=((1698.569 + 9212.7) / 16360.488) / ((1960.62 + 8976.065) / 16669.101)
=0.666928 / 0.656105
=1.0165

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
=(-87.628 - 0 - 65.07) / 16360.488
=-0.009333

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.

Shenzhen Heungkong Holding Co has a M-score of -1.94 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 -1.94 mean?
Shenzhen Heungkong Holding Co (SHSE:600162) has a Beneish M-Score of -1.94 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Shenzhen Heungkong Holding Co and its competitors. According to the industry distribution chart, Shenzhen Heungkong Holding Co ranks #1173 out of 1682 companies in the Real Estate industry, placing it in the top 69.7%.
Is Shenzhen Heungkong Holding Co's Beneish M-Score too high?
Shenzhen Heungkong Holding Co's current Beneish M-Score is -1.94. Based on the distribution chart, Shenzhen Heungkong Holding Co ranks #1173 out of 1682 companies in the Real Estate industry, which is below the industry midpoint. Overall, Shenzhen Heungkong Holding Co has a GF Score™ of 33/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Shenzhen Heungkong Holding Co's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Shenzhen Heungkong Holding Co ranks #1173 out of 1682 companies for Beneish M-Score. This places Shenzhen Heungkong Holding 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Shenzhen Heungkong Holding Co and its competitors. Shenzhen Heungkong Holding Co's current Beneish M-Score is -1.94. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shenzhen Heungkong Holding Co stock overvalued right now?
Based on GuruFocus' analysis, Shenzhen Heungkong Holding Co (SHSE:600162) is currently considered Significantly Overvalued. The stock's GF Value™ is ¥0.64, compared to a current price of ¥3.16 — trading 393.8% above its estimated fair value. The current Beneish M-Score is -1.94. Shenzhen Heungkong Holding Co's overall GF Score™ is 33/100 with 12 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 Shenzhen Heungkong Holding Co (SHSE:600162), the current Beneish M-Score is -1.94 as of Jun. 27, 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 Shenzhen Heungkong Holding Co (SHSE:600162) Overvalued in 2026?

Based on GuruFocus' analysis, Shenzhen Heungkong Holding Co stock appears to be overvalued. The current stock price of ¥3.16 is trading 393.8% above its estimated GF Value™ of ¥0.64. GuruFocus considers Shenzhen Heungkong Holding Co to be Significantly Overvalued.

Key valuation signals for SHSE:600162:

  • Beneish M-Score: -1.94
  • GF Value™: ¥0.64 vs. price of ¥3.16 (393.8% above fair value)
  • GF Score™: 33/100 with 12 warning signs

No single metric tells the full story. See the SHSE:600162 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shenzhen Heungkong Holding Co Business Description

Address Yingbin Road, Jinxiu Xiangjiang Garden, HKHC Building, Fanyu District, Guangzhou, Guangdong, CHN, 511442
Shenzhen Heungkong Holding Co Ltd is a China-based company engaged in the development of commercial real estate properties. It is also involved in the investment promotion and operation of shops.
33GF Score

Get the complete analysis for SHSE:600162

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

¥3.16
Price
¥0.64
GF Value