GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Beijing Dynamic Power Co Ltd (SHSE:600405) » Definitions » Beneish M-Score

Beijing Dynamic Power Co (SHSE:600405) Beneish M-Score : -3.52 (As of Dec. 11, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Beijing Dynamic Power 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 -3.52 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:600405' s Beneish M-Score Range Over the Past 10 Years
Min: -3.77   Med: -2.74   Max: -1.87
Current: -3.52

During the past 13 years, the highest Beneish M-Score of Beijing Dynamic Power Co was -1.87. The lowest was -3.77. And the median was -2.74.


Beijing Dynamic Power Co Beneish M-Score Historical Data

The historical data trend for Beijing Dynamic Power 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.

Beijing Dynamic Power Co Beneish M-Score Chart

Beijing Dynamic Power 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 -2.36 -2.78 -3.24 -2.54 -3.49

Beijing Dynamic Power Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -3.16 -3.49 -3.57 -3.54 -3.52

Competitive Comparison of Beijing Dynamic Power Co's Beneish M-Score

For the Electrical Equipment & Parts subindustry, Beijing Dynamic Power 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 Dynamic Power Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Beijing Dynamic Power Co's Beneish M-Score distribution charts can be found below:

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



Beijing Dynamic Power 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 Dynamic Power 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 * 1.2163+0.528 * 1.0618+0.404 * 1.0071+0.892 * 0.6006+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3701+4.679 * -0.16742-0.327 * 1.2119
=-3.52

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ¥552.0 Mil.
Revenue was 161.467 + 166.549 + 123.939 + 184.456 = ¥636.4 Mil.
Gross Profit was 51.179 + 56.876 + 27.368 + 42.769 = ¥178.2 Mil.
Total Current Assets was ¥1,092.1 Mil.
Total Assets was ¥1,977.5 Mil.
Property, Plant and Equipment(Net PPE) was ¥551.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥89.4 Mil.
Total Current Liabilities was ¥1,480.9 Mil.
Long-Term Debt & Capital Lease Obligation was ¥14.7 Mil.
Net Income was -52.568 + -47.251 + -57.09 + -177.496 = ¥-334.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -28.824 + -13.601 + 19.997 + 19.094 = ¥-3.3 Mil.
Total Receivables was ¥755.7 Mil.
Revenue was 225.988 + 268.277 + 171.544 + 393.784 = ¥1,059.6 Mil.
Gross Profit was 75.994 + 77.595 + 44.976 + 116.457 = ¥315.0 Mil.
Total Current Assets was ¥1,335.3 Mil.
Total Assets was ¥2,371.0 Mil.
Property, Plant and Equipment(Net PPE) was ¥637.9 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥108.7 Mil.
Total Current Liabilities was ¥1,376.8 Mil.
Long-Term Debt & Capital Lease Obligation was ¥103.0 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)
=(552.039 / 636.411) / (755.658 / 1059.593)
=0.867425 / 0.713159
=1.2163

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)
=(315.022 / 1059.593) / (178.192 / 636.411)
=0.297305 / 0.279995
=1.0618

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 - (1092.118 + 551.207) / 1977.49) / (1 - (1335.284 + 637.898) / 2371.038)
=0.168984 / 0.167798
=1.0071

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
=636.411 / 1059.593
=0.6006

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 + 637.898)) / (0 / (0 + 551.207))
=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)
=(89.448 / 636.411) / (108.699 / 1059.593)
=0.140551 / 0.102586
=1.3701

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)
=((14.749 + 1480.92) / 1977.49) / ((102.953 + 1376.816) / 2371.038)
=0.756347 / 0.624102
=1.2119

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
=(-334.405 - 0 - -3.334) / 1977.49
=-0.16742

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 Dynamic Power Co has a M-score of -3.52 suggests that the company is unlikely to be a manipulator.


Beijing Dynamic Power Co Beneish M-Score Related Terms

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


Beijing Dynamic Power Co Business Description

Traded in Other Exchanges
N/A
Address
No. 8 Xing Huo Road, Technology Park, Fengtai District, Beijing, Beijing, CHN, 100070
Beijing Dynamic Power Co Ltd is a power electronics manufacturer in China. Its products include switch mode communication power systems, including embedded, wall-mounted, outdoor, AC, and DC, and 24V series intelligent switch mode type communication power systems; and portable emergency repair power supply products, communication and distribution products, and communication converters, as well as sub-rack power systems and rectifier modules.
Executives
He Zhen Ya Director
Zhang Dong Sheng senior management
Ni Xin Yuan Director
Wu Yong Li Supervisors
Wu Qiong Director
Zhou Wei Jun Director
Tian Chang Zeng Director
Guo Yu Jie senior management
Huang Hai Supervisors
Li Peng senior management
Tai Lin Director
Hu Yi Yuan Director
Han Bao Rong senior management
Zhang Shou Cai Director
Qu Chun Hong Director

Beijing Dynamic Power Co Headlines

No Headlines