Hainan Airport Infrastructure Co (SHSE:600515) Beneish M-Score: -2.25 (As of Jul. 25, 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:600515 Hainan Airport Infrastructure Co Ltd SHSE:600515
55 GF Score
Price ¥2.73
GF Value ¥4.35
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is Hainan Airport Infrastructure Co Beneish M-Score?

Hainan Airport Infrastructure Co SHSE:600515 -3.53% 55 Beneish M-Score is -2.25 as of Jul. 25, 2026. GuruFocus rates SHSE:600515 with a GF Score™ of 55/100 and a GF Value™ of ¥4.35 (Possible Value Trap). The stock has 7 warning signs investors should review. Among 1,683 Real Estate companies, Hainan Airport Infrastructure Co ranks worse than 57.81% 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 -2.25 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Hainan Airport Infrastructure Co's Beneish M-Score or its related term are showing as below:

SHSE:600515' s Beneish M-Score Range Over the Past 10 Years
Min: -10.29   Med: -2.24   Max: 12.37
Current: -2.25

During the past 13 years, the highest Beneish M-Score of Hainan Airport Infrastructure Co was 12.37. The lowest was -10.29. And the median was -2.24.


Hainan Airport Infrastructure Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hainan Airport Infrastructure 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.

Hainan Airport Infrastructure Co Beneish M-Score Chart

Hainan Airport Infrastructure 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 5.65 -2.44 -2.39 -2.38 -2.28

Hainan Airport Infrastructure 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 -2.32 -2.39 -2.50 -2.28 -2.25

Hainan Airport Infrastructure Co Beneish M-Score Competitor Comparison

For the Real Estate - Diversified subindustry, Hainan Airport Infrastructure 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.


Hainan Airport Infrastructure Co Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Hainan Airport Infrastructure Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hainan Airport Infrastructure Co's Beneish M-Score falls into.


SHSE:600515
55GF Score
Hainan Airport Infrastructure Co Ltd SHSE:600515
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hainan Airport Infrastructure 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 Hainan Airport Infrastructure 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 * 0.8801+0.528 * 1.4589+0.404 * 0.9824+0.892 * 1.1893+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9185+4.679 * -0.011411-0.327 * 1.0786
=-2.25

* 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 ¥1,942 Mil.
Revenue was 1742.898 + 1139.677 + 969.849 + 1220.354 = ¥5,073 Mil.
Gross Profit was 557.802 + 160.265 + 245.911 + 424.936 = ¥1,389 Mil.
Total Current Assets was ¥19,570 Mil.
Total Assets was ¥60,901 Mil.
Property, Plant and Equipment(Net PPE) was ¥18,784 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥243 Mil.
Total Current Liabilities was ¥11,900 Mil.
Long-Term Debt & Capital Lease Obligation was ¥19,369 Mil.
Net Income was 112.46 + 154.213 + -63.281 + 27.24 = ¥231 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -66.515 + 351.391 + 641.651 + -0.96 = ¥926 Mil.
Total Receivables was ¥1,855 Mil.
Revenue was 1090.223 + 1276.079 + 841.316 + 1057.858 = ¥4,265 Mil.
Gross Profit was 449.618 + 566.583 + 253.285 + 434.32 = ¥1,704 Mil.
Total Current Assets was ¥20,808 Mil.
Total Assets was ¥53,156 Mil.
Property, Plant and Equipment(Net PPE) was ¥12,315 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥223 Mil.
Total Current Liabilities was ¥9,723 Mil.
Long-Term Debt & Capital Lease Obligation was ¥15,580 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)
=(1941.956 / 5072.778) / (1855.301 / 4265.476)
=0.382819 / 0.434958
=0.8801

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)
=(1703.806 / 4265.476) / (1388.914 / 5072.778)
=0.399441 / 0.273798
=1.4589

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 - (19569.745 + 18783.781) / 60900.527) / (1 - (20808.286 + 12315.345) / 53156.049)
=0.370227 / 0.376861
=0.9824

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
=5072.778 / 4265.476
=1.1893

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 + 12315.345)) / (0 / (0 + 18783.781))
=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)
=(243.375 / 5072.778) / (222.794 / 4265.476)
=0.047977 / 0.052232
=0.9185

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)
=((19369.012 + 11899.905) / 60900.527) / ((15580.215 + 9723.083) / 53156.049)
=0.513442 / 0.476019
=1.0786

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
=(230.632 - 0 - 925.567) / 60900.527
=-0.011411

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.

Hainan Airport Infrastructure Co has a M-score of -2.25 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 -2.25 mean?
Hainan Airport Infrastructure Co (SHSE:600515) has a Beneish M-Score of -2.25 as of Jul. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hainan Airport Infrastructure Co and its competitors. According to the industry distribution chart, Hainan Airport Infrastructure Co ranks #973 out of 1683 companies in the Real Estate industry, placing it in the top 57.8%.
Is Hainan Airport Infrastructure Co's Beneish M-Score too high?
Hainan Airport Infrastructure Co's current Beneish M-Score is -2.25. Based on the distribution chart, Hainan Airport Infrastructure Co ranks #973 out of 1683 companies in the Real Estate industry, which is below the industry midpoint. Overall, Hainan Airport Infrastructure Co has a GF Score™ of 55/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Hainan Airport Infrastructure Co's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Hainan Airport Infrastructure Co ranks #973 out of 1683 companies for Beneish M-Score. This places Hainan Airport Infrastructure 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 Hainan Airport Infrastructure Co and its competitors. Hainan Airport Infrastructure Co's current Beneish M-Score is -2.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hainan Airport Infrastructure Co stock overvalued right now?
Based on GuruFocus' analysis, Hainan Airport Infrastructure Co (SHSE:600515) is currently considered Possible Value Trap. The stock's GF Value™ is ¥4.35, compared to a current price of ¥2.73 — trading 37.2% below its estimated fair value. The current Beneish M-Score is -2.25. Hainan Airport Infrastructure Co's overall GF Score™ is 55/100 with 7 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 Hainan Airport Infrastructure Co (SHSE:600515), the current Beneish M-Score is -2.25 as of Jul. 25, 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 Hainan Airport Infrastructure Co (SHSE:600515) Overvalued in 2026?

Based on GuruFocus' analysis, Hainan Airport Infrastructure Co stock appears to be undervalued. The current stock price of ¥2.73 is trading 37.2% below its estimated GF Value™ of ¥4.35. GuruFocus considers Hainan Airport Infrastructure Co to be Possible Value Trap.

Key valuation signals for SHSE:600515:

  • Beneish M-Score: -2.25
  • GF Value™: ¥4.35 vs. price of ¥2.73 (37.2% below fair value)
  • GF Score™: 55/100 with 7 warning signs

No single metric tells the full story. See the SHSE:600515 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hainan Airport Infrastructure Co Business Description

Address No. 3, Guoxing Avenue, Block C, Internet Finance Building, Meilan District, Hainan Province, Haikou, CHN, 570203
Hainan Airport Infrastructure Co Ltd engages in airport operation management, duty-free and commercial business, and real estate development and sales. The Real Estate Business segment focuses on industrial park investment and development, sales of completed residential units, office properties, and apartments, and leasing and management of industrial parks and investment properties. The Airport Business segment covers both aviation-related and non-aviation operations. The Property Management Business segment delivers essential property services along with additional value-added offerings. The Duty-free & Commercial segment is involved in island-based retail and related commercial activities. The Other business segment includes hotel management, aviation training, and associated services.
55GF Score

Get the complete analysis for SHSE:600515

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

¥2.73
Price
¥4.35
GF Value