Everbright Jiabao Co (SHSE:600622) Beneish M-Score: -3.13 (As of Jun. 28, 2026)


SHSE:600622 Everbright Jiabao Co Ltd SHSE:600622
48 GF Score
Price ¥2.00
GF Value ¥1.66
Valuation Modestly Overvalued
! 9 Warning Signs
View Full Analysis

What is Everbright Jiabao Co Beneish M-Score?

Everbright Jiabao Co SHSE:600622 -3.85% 48 Beneish M-Score is -3.13 as of Jun. 28, 2026. GuruFocus rates SHSE:600622 with a GF Score™ of 48/100 and a GF Value™ of ¥1.66 (Modestly Overvalued). The stock has 9 warning signs investors should review. Among 1,684 Real Estate companies, Everbright Jiabao Co ranks better than 87.05% 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 -3.13 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:600622' s Beneish M-Score Range Over the Past 10 Years
Min: -3.22   Med: -2.42   Max: 0.75
Current: -3.13

During the past 13 years, the highest Beneish M-Score of Everbright Jiabao Co was 0.75. The lowest was -3.22. And the median was -2.42.


Everbright Jiabao Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Everbright Jiabao 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.

Everbright Jiabao Co Beneish M-Score Chart

Everbright Jiabao 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 -2.84 -1.87 -3.04 -2.78 -3.14

Everbright Jiabao 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 -2.87 -3.05 -3.16 -3.14 -3.13

Everbright Jiabao Co Beneish M-Score Competitor Comparison

For the Real Estate - Diversified subindustry, Everbright Jiabao 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.


Everbright Jiabao Co Beneish M-Score vs Real Estate Industry

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

* The bar in red indicates where Everbright Jiabao Co's Beneish M-Score falls into.


SHSE:600622
48GF Score
Everbright Jiabao Co Ltd SHSE:600622
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Everbright Jiabao 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 Everbright Jiabao 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 * 1.1935+0.528 * 0.7873+0.404 * 0.9902+0.892 * 0.7064+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3191+4.679 * -0.079662-0.327 * 1.0687
=-3.13

* 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 ¥791 Mil.
Revenue was 331.127 + 270.882 + 329.418 + 330.8 = ¥1,262 Mil.
Gross Profit was 141.265 + 186.243 + 142.603 + 130.282 = ¥600 Mil.
Total Current Assets was ¥3,942 Mil.
Total Assets was ¥20,033 Mil.
Property, Plant and Equipment(Net PPE) was ¥265 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥97 Mil.
Total Current Liabilities was ¥6,152 Mil.
Long-Term Debt & Capital Lease Obligation was ¥8,248 Mil.
Net Income was -111.664 + -836.823 + -180.927 + -255.083 = ¥-1,384 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -77.858 + 84.461 + 68.523 + 136.244 = ¥211 Mil.
Total Receivables was ¥938 Mil.
Revenue was 310.714 + 598.687 + 499.115 + 378.305 = ¥1,787 Mil.
Gross Profit was 128.935 + 210.955 + 150.74 + 178.512 = ¥669 Mil.
Total Current Assets was ¥4,218 Mil.
Total Assets was ¥21,709 Mil.
Property, Plant and Equipment(Net PPE) was ¥170 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥104 Mil.
Total Current Liabilities was ¥6,255 Mil.
Long-Term Debt & Capital Lease Obligation was ¥8,347 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)
=(790.504 / 1262.227) / (937.628 / 1786.821)
=0.626277 / 0.524746
=1.1935

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)
=(669.142 / 1786.821) / (600.393 / 1262.227)
=0.374487 / 0.475662
=0.7873

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 - (3941.52 + 264.771) / 20032.951) / (1 - (4217.736 + 170.048) / 21709.065)
=0.790031 / 0.797882
=0.9902

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
=1262.227 / 1786.821
=0.7064

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 + 170.048)) / (0 / (0 + 264.771))
=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)
=(96.849 / 1262.227) / (103.936 / 1786.821)
=0.076729 / 0.058168
=1.3191

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)
=((8248.287 + 6152.431) / 20032.951) / ((8346.816 + 6255.031) / 21709.065)
=0.718852 / 0.672615
=1.0687

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
=(-1384.497 - 0 - 211.37) / 20032.951
=-0.079662

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.

Everbright Jiabao Co has a M-score of -3.13 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 -3.13 mean?
Everbright Jiabao Co (SHSE:600622) has a Beneish M-Score of -3.13 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Everbright Jiabao Co and its competitors. According to the industry distribution chart, Everbright Jiabao Co ranks #218 out of 1684 companies in the Real Estate industry, placing it in the top 12.9%.
Is Everbright Jiabao Co's Beneish M-Score too high?
Everbright Jiabao Co's current Beneish M-Score is -3.13. Based on the distribution chart, Everbright Jiabao Co ranks #218 out of 1684 companies in the Real Estate industry, which is in the top quartile — a strong position relative to peers. Overall, Everbright Jiabao Co has a GF Score™ of 48/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Everbright Jiabao Co's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Everbright Jiabao Co ranks #218 out of 1684 companies for Beneish M-Score. This places Everbright Jiabao Co in the top 13% 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 Everbright Jiabao Co and its competitors. Everbright Jiabao Co's current Beneish M-Score is -3.13. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Everbright Jiabao Co stock overvalued right now?
Based on GuruFocus' analysis, Everbright Jiabao Co (SHSE:600622) is currently considered Modestly Overvalued. The stock's GF Value™ is ¥1.66, compared to a current price of ¥2.00 — trading 20.5% above its estimated fair value. The current Beneish M-Score is -3.13. Everbright Jiabao Co's overall GF Score™ is 48/100 with 9 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 Everbright Jiabao Co (SHSE:600622), the current Beneish M-Score is -3.13 as of Jun. 28, 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 Everbright Jiabao Co (SHSE:600622) Overvalued in 2026?

Based on GuruFocus' analysis, Everbright Jiabao Co stock appears to be overvalued. The current stock price of ¥2.00 is trading 20.5% above its estimated GF Value™ of ¥1.66. GuruFocus considers Everbright Jiabao Co to be Modestly Overvalued.

Key valuation signals for SHSE:600622:

  • Beneish M-Score: -3.13
  • GF Value™: ¥1.66 vs. price of ¥2.00 (20.5% above fair value)
  • GF Score™: 48/100 with 9 warning signs

No single metric tells the full story. See the SHSE:600622 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Everbright Jiabao Co Business Description

Address No. 1-6, Lane 333, Yima Road, 10-15 Floor, Jiabao Building, Jiading District, Shanghai, CHN, 201801
Everbright Jiabao Co Ltd is primarily involved in the Real estate asset management, real estate investment and real estate development activities.
48GF Score

Get the complete analysis for SHSE:600622

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

¥2.00
Price
¥1.66
GF Value