Beijing Capital Development Co (SHSE:600376) Beneish M-Score: -3.01 (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:600376 Beijing Capital Development Co Ltd SHSE:600376
46 GF Score
Price ¥3.31
GF Value ¥2.48
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Beijing Capital Development Co Beneish M-Score?

Beijing Capital Development Co SHSE:600376 +3.44% 46 Beneish M-Score is -3.01 as of Jul. 22, 2026. GuruFocus rates SHSE:600376 with a GF Score™ of 46/100 and a GF Value™ of ¥2.48 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 1,684 Real Estate companies, Beijing Capital Development Co ranks better than 84.62% 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 -3.01 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:600376' s Beneish M-Score Range Over the Past 10 Years
Min: -3.13   Med: -2.24   Max: 0.44
Current: -3.01

During the past 13 years, the highest Beneish M-Score of Beijing Capital Development Co was 0.44. The lowest was -3.13. And the median was -2.24.


Beijing Capital Development Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Beijing Capital Development 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.

Beijing Capital Development Co Beneish M-Score Chart

Beijing Capital Development 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 -2.03 -2.36 -2.49 -1.77 -3.13

Beijing Capital Development 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 -1.70 -2.91 -2.95 -3.13 -3.01

Beijing Capital Development Co Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, Beijing Capital Development 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.


Beijing Capital Development Co Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Beijing Capital Development Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Beijing Capital Development Co's Beneish M-Score falls into.


SHSE:600376
46GF Score
Beijing Capital Development Co Ltd SHSE:600376
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Beijing Capital Development 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 Beijing Capital Development 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 * 0.7638+0.528 * 0.294+0.404 * 1.0877+0.892 * 1.2635+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7651+4.679 * -0.054223-0.327 * 0.9896
=-3.01

* 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 ¥43,540 Mil.
Revenue was 4921.568 + 6911.058 + 5146.988 + 14153.231 = ¥31,133 Mil.
Gross Profit was 383.292 + 1538.586 + 321.582 + 1952.164 = ¥4,196 Mil.
Total Current Assets was ¥144,250 Mil.
Total Assets was ¥188,668 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,570 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,455 Mil.
Total Current Liabilities was ¥61,556 Mil.
Long-Term Debt & Capital Lease Obligation was ¥76,794 Mil.
Net Income was -754.997 + -3520.002 + -1266.148 + -759.251 = ¥-6,300 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 671.677 + 2832.657 + -2039.075 + 2464.423 = ¥3,930 Mil.
Total Receivables was ¥45,118 Mil.
Revenue was 3885.819 + 9750.218 + 5671.327 + 5332.534 = ¥24,640 Mil.
Gross Profit was 282.753 + 162.519 + 165.102 + 365.78 = ¥976 Mil.
Total Current Assets was ¥174,460 Mil.
Total Assets was ¥222,684 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,812 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,505 Mil.
Total Current Liabilities was ¥80,023 Mil.
Long-Term Debt & Capital Lease Obligation was ¥84,993 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)
=(43540.135 / 31132.845) / (45117.518 / 24639.898)
=1.398527 / 1.831076
=0.7638

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)
=(976.154 / 24639.898) / (4195.624 / 31132.845)
=0.039617 / 0.134765
=0.294

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 - (144250.123 + 2570.17) / 188667.941) / (1 - (174459.932 + 2812.397) / 222683.795)
=0.221806 / 0.203928
=1.0877

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
=31132.845 / 24639.898
=1.2635

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 + 2812.397)) / (0 / (0 + 2570.17))
=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)
=(1454.594 / 31132.845) / (1504.607 / 24639.898)
=0.046722 / 0.061064
=0.7651

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)
=((76794.065 + 61556.206) / 188667.941) / ((84993.273 + 80022.847) / 222683.795)
=0.7333 / 0.741033
=0.9896

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
=(-6300.398 - 0 - 3929.682) / 188667.941
=-0.054223

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.

Beijing Capital Development Co has a M-score of -3.01 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 -3.01 mean?
Beijing Capital Development Co (SHSE:600376) has a Beneish M-Score of -3.01 as of Jul. 22, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Beijing Capital Development Co and its competitors. According to the industry distribution chart, Beijing Capital Development Co ranks #259 out of 1684 companies in the Real Estate industry, placing it in the top 15.4%.
Is Beijing Capital Development Co's Beneish M-Score too high?
Beijing Capital Development Co's current Beneish M-Score is -3.01. Based on the distribution chart, Beijing Capital Development Co ranks #259 out of 1684 companies in the Real Estate industry, which is in the top quartile — a strong position relative to peers. Overall, Beijing Capital Development Co has a GF Score™ of 46/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Beijing Capital Development Co's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Beijing Capital Development Co ranks #259 out of 1684 companies for Beneish M-Score. This places Beijing Capital Development Co in the top 15% of its industry — outperforming the majority of peers. 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 Beijing Capital Development Co and its competitors. Beijing Capital Development Co's current Beneish M-Score is -3.01. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Beijing Capital Development Co stock overvalued right now?
Based on GuruFocus' analysis, Beijing Capital Development Co (SHSE:600376) is currently considered Significantly Overvalued. The stock's GF Value™ is ¥2.48, compared to a current price of ¥3.31 — trading 33.5% above its estimated fair value. The current Beneish M-Score is -3.01. Beijing Capital Development Co's overall GF Score™ is 46/100 with 6 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 Beijing Capital Development Co (SHSE:600376), the current Beneish M-Score is -3.01 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 Beijing Capital Development Co (SHSE:600376) Overvalued in 2026?

Based on GuruFocus' analysis, Beijing Capital Development Co stock appears to be overvalued. The current stock price of ¥3.31 is trading 33.5% above its estimated GF Value™ of ¥2.48. GuruFocus considers Beijing Capital Development Co to be Significantly Overvalued.

Key valuation signals for SHSE:600376:

  • Beneish M-Score: -3.01
  • GF Value™: ¥2.48 vs. price of ¥3.31 (33.5% above fair value)
  • GF Score™: 46/100 with 6 warning signs

No single metric tells the full story. See the SHSE:600376 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Beijing Capital Development Co Business Description

Address No. 156 Fu Xing Men Inner Street, Suite D, Beijing, CHN, 100031
Beijing Capital Development Co Ltd operates as a real estate development company in China. It develops and manages residential and commercial properties; develops land projects; and operates and manages hotels.
46GF Score

Get the complete analysis for SHSE:600376

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

¥3.31
Price
¥2.48
GF Value