GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » CNSIG Inner Mongolia Chemical Industry Co Ltd (SHSE:600328) » Definitions » Beneish M-Score

CNSIG Inner Mongolia Chemical Industry Co (SHSE:600328) Beneish M-Score

: -2.10 (As of Today)
View and export this data going back to 2000. Start your Free Trial

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 -2.1 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for CNSIG Inner Mongolia Chemical Industry Co's Beneish M-Score or its related term are showing as below:

SHSE:600328' s Beneish M-Score Range Over the Past 10 Years
Min: -3.07   Med: -2.47   Max: -1.03
Current: -2.1

During the past 13 years, the highest Beneish M-Score of CNSIG Inner Mongolia Chemical Industry Co was -1.03. The lowest was -3.07. And the median was -2.47.


CNSIG Inner Mongolia Chemical Industry Co Beneish M-Score Historical Data

The historical data trend for CNSIG Inner Mongolia Chemical Industry 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.

CNSIG Inner Mongolia Chemical Industry Co Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.03 -2.66 -2.79 -2.97 -1.36

CNSIG Inner Mongolia Chemical Industry Co Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
Beneish M-Score 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 Premium Member Only Premium Member Only Premium Member Only -2.23 -1.36 -1.45 -2.21 -2.10

Competitive Comparison

For the Chemicals subindustry, CNSIG Inner Mongolia Chemical Industry 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.


CNSIG Inner Mongolia Chemical Industry Co Beneish M-Score Distribution

For the Chemicals industry and Basic Materials sector, CNSIG Inner Mongolia Chemical Industry Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where CNSIG Inner Mongolia Chemical Industry Co's Beneish M-Score falls into.



CNSIG Inner Mongolia Chemical Industry 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 CNSIG Inner Mongolia Chemical Industry 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 * 1.599+0.528 * 1.0954+0.404 * 0.9277+0.892 * 0.8137+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9542+4.679 * -0.026874-0.327 * 0.7338
=-2.10

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was ¥2,468 Mil.
Revenue was 3596.187 + 3863.141 + 4723.403 + 3357.126 = ¥15,540 Mil.
Gross Profit was 790.394 + 896.997 + 1345.314 + 849.061 = ¥3,882 Mil.
Total Current Assets was ¥5,213 Mil.
Total Assets was ¥18,642 Mil.
Property, Plant and Equipment(Net PPE) was ¥11,685 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥398 Mil.
Total Current Liabilities was ¥4,988 Mil.
Long-Term Debt & Capital Lease Obligation was ¥578 Mil.
Net Income was 73.957 + 237.05 + 507.207 + 110.162 = ¥928 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 554.822 + 272.822 + 234.562 + 367.169 = ¥1,429 Mil.
Total Receivables was ¥1,897 Mil.
Revenue was 4406.161 + 5754.585 + 4644.647 + 4292.108 = ¥19,098 Mil.
Gross Profit was 1231.514 + 1831.176 + 1154.164 + 1008.492 = ¥5,225 Mil.
Total Current Assets was ¥4,470 Mil.
Total Assets was ¥17,436 Mil.
Property, Plant and Equipment(Net PPE) was ¥11,207 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥512 Mil.
Total Current Liabilities was ¥6,424 Mil.
Long-Term Debt & Capital Lease Obligation was ¥671 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)
=(2468.088 / 15539.857) / (1896.884 / 19097.501)
=0.158823 / 0.099326
=1.599

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)
=(5225.346 / 19097.501) / (3881.766 / 15539.857)
=0.273614 / 0.249794
=1.0954

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 - (5212.557 + 11684.906) / 18642.348) / (1 - (4469.967 + 11206.685) / 17435.862)
=0.093598 / 0.100896
=0.9277

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
=15539.857 / 19097.501
=0.8137

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 + 11206.685)) / (0 / (0 + 11684.906))
=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)
=(397.524 / 15539.857) / (511.975 / 19097.501)
=0.025581 / 0.026808
=0.9542

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)
=((577.846 + 4988.339) / 18642.348) / ((671.043 + 6423.78) / 17435.862)
=0.298577 / 0.40691
=0.7338

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
=(928.376 - 0 - 1429.375) / 18642.348
=-0.026874

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.

CNSIG Inner Mongolia Chemical Industry Co has a M-score of -2.10 suggests that the company is unlikely to be a manipulator.


CNSIG Inner Mongolia Chemical Industry Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of CNSIG Inner Mongolia Chemical Industry Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


CNSIG Inner Mongolia Chemical Industry Co (SHSE:600328) Business Description

Traded in Other Exchanges
N/A
Address
Alxa Left Banner, Alashan Economic Development Zone, Wustai Town, Inner Mongolia Autonomous Region, Alxa, CHN, 750333
CNSIG Inner Mongolia Chemical Industry Co Ltd is engaged in production of salt chemicals such as sodium metal, soda ash, PVC, caustic soda, paste resin. The company produces and sells iodized edible salt, chemical raw material salt, bath salt, fruit and vegetable washing salt, agricultural and animal husbandry and fishery salt products; natural carotene series products, salt algae powder, spirulina products, salt field biological products.

CNSIG Inner Mongolia Chemical Industry Co (SHSE:600328) Headlines

No Headlines