GURUFOCUS.COM » STOCK LIST » Industrials » Aerospace & Defense » AECC Aero Science and Technology Co Ltd (SHSE:600391) » Definitions » Beneish M-Score

AECC Aero Science and Technology Co (SHSE:600391) Beneish M-Score : -0.87 (As of Apr. 12, 2025)


View and export this data going back to 2001. Start your Free Trial

What is AECC Aero Science and Technology 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.

Warning Sign:

Beneish M-Score -0.87 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for AECC Aero Science and Technology Co's Beneish M-Score or its related term are showing as below:

SHSE:600391' s Beneish M-Score Range Over the Past 10 Years
Min: -3.56   Med: -2.59   Max: -0.87
Current: -0.87

During the past 13 years, the highest Beneish M-Score of AECC Aero Science and Technology Co was -0.87. The lowest was -3.56. And the median was -2.59.


AECC Aero Science and Technology Co Beneish M-Score Historical Data

The historical data trend for AECC Aero Science and Technology 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.

AECC Aero Science and Technology Co Beneish M-Score Chart

AECC Aero Science and Technology Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.56 -1.38 -2.59 -2.80 -0.87

AECC Aero Science and Technology Co Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.80 -1.96 -1.78 -2.36 -0.87

Competitive Comparison of AECC Aero Science and Technology Co's Beneish M-Score

For the Aerospace & Defense subindustry, AECC Aero Science and Technology 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.


AECC Aero Science and Technology Co's Beneish M-Score Distribution in the Aerospace & Defense Industry

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

* The bar in red indicates where AECC Aero Science and Technology Co's Beneish M-Score falls into.


;
;

AECC Aero Science and Technology 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 AECC Aero Science and Technology 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 * 2.1356+0.528 * 0.7033+0.404 * 1.5585+0.892 * 0.8523+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2141+4.679 * 0.145797-0.327 * 1.0489
=-0.87

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ¥2,348 Mil.
Revenue was 1229.659 + 657.09 + 1152.632 + 811.1 = ¥3,850 Mil.
Gross Profit was 173.437 + 145.673 + 213.305 + 86.951 = ¥619 Mil.
Total Current Assets was ¥5,822 Mil.
Total Assets was ¥8,197 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,108 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥51 Mil.
Total Current Liabilities was ¥4,687 Mil.
Long-Term Debt & Capital Lease Obligation was ¥701 Mil.
Net Income was 15.455 + 38.042 + 17.453 + -2.158 = ¥69 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 596.065 + -187.001 + -566.253 + -969.12 = ¥-1,126 Mil.
Total Receivables was ¥1,290 Mil.
Revenue was 1477.966 + 1190.016 + 1108.402 + 741.403 = ¥4,518 Mil.
Gross Profit was 135.018 + 118.851 + 158.206 + 99.027 = ¥511 Mil.
Total Current Assets was ¥4,999 Mil.
Total Assets was ¥7,132 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,984 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥49 Mil.
Total Current Liabilities was ¥4,029 Mil.
Long-Term Debt & Capital Lease Obligation was ¥441 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)
=(2348.184 / 3850.481) / (1290.075 / 4517.787)
=0.609842 / 0.285555
=2.1356

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)
=(511.102 / 4517.787) / (619.366 / 3850.481)
=0.113131 / 0.160854
=0.7033

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 - (5822.183 + 2107.796) / 8197.046) / (1 - (4999.221 + 1984.168) / 7132.497)
=0.032581 / 0.020905
=1.5585

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
=3850.481 / 4517.787
=0.8523

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 + 1984.168)) / (0 / (0 + 2107.796))
=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)
=(51.122 / 3850.481) / (49.408 / 4517.787)
=0.013277 / 0.010936
=1.2141

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)
=((701.151 + 4687.119) / 8197.046) / ((440.953 + 4028.838) / 7132.497)
=0.657343 / 0.62668
=1.0489

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
=(68.792 - 0 - -1126.309) / 8197.046
=0.145797

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.

AECC Aero Science and Technology Co has a M-score of -0.87 signals that the company is likely to be a manipulator.


AECC Aero Science and Technology Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of AECC Aero Science and Technology Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


AECC Aero Science and Technology Co Business Description

Traded in Other Exchanges
N/A
Address
No. 901, 9th Floor, Building 1, Tianyun Road, High-tech Zone, Sichuan Province, Chengdu, CHN, 610503
AECC Aero Science and Technology Co Ltd is a China-based company engages in the research and development, manufacture, and sale of aviation products. It focuses on aircraft engines and their components, gas turbine components and parts, and aviation bearings.
Executives
Yan Shui Bo Supervisors
Zhang Li senior management
Chen Yu Pei senior management
Sun Yan Feng Supervisors
Chen Jin Director
Zhang Bin senior management
Liu Jian senior management
Xiong Yi Director
Yi Xue Bin senior management
Wu Hua Director
Wang Nan Hai senior management

AECC Aero Science and Technology Co Headlines

No Headlines