GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Chongqing Department Store Co Ltd (SHSE:600729) » Definitions » Beneish M-Score

Chongqing Department Store Co (SHSE:600729) Beneish M-Score : -2.37 (As of May. 06, 2024)


View and export this data going back to 1996. Start your Free Trial

What is Chongqing Department Store 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 -2.37 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:600729' s Beneish M-Score Range Over the Past 10 Years
Min: -3.37   Med: -2.34   Max: 0.25
Current: -2.37

During the past 13 years, the highest Beneish M-Score of Chongqing Department Store Co was 0.25. The lowest was -3.37. And the median was -2.34.


Chongqing Department Store Co Beneish M-Score Historical Data

The historical data trend for Chongqing Department Store 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.

Chongqing Department Store Co Beneish M-Score Chart

Chongqing Department Store 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 -2.34 -0.66 -2.93 -2.28 -2.40

Chongqing Department Store Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.09 -2.34 -2.30 -2.40 -2.37

Competitive Comparison of Chongqing Department Store Co's Beneish M-Score

For the Department Stores subindustry, Chongqing Department Store 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.


Chongqing Department Store Co's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Chongqing Department Store Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Chongqing Department Store Co's Beneish M-Score falls into.



Chongqing Department Store 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 Chongqing Department Store 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 * 1.031+0.528 * 1.0563+0.404 * 1.0519+0.892 * 1.0351+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8843+4.679 * -0.011086-0.327 * 0.9101
=-2.37

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ¥412 Mil.
Revenue was 4850.121 + 4207.229 + 4622.861 + 5069.303 = ¥18,750 Mil.
Gross Profit was 1367.703 + 1075.412 + 1165.468 + 1127.771 = ¥4,736 Mil.
Total Current Assets was ¥7,941 Mil.
Total Assets was ¥19,457 Mil.
Property, Plant and Equipment(Net PPE) was ¥5,976 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥2,718 Mil.
Total Current Liabilities was ¥9,006 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,864 Mil.
Net Income was 434.831 + 186.771 + 222.343 + 393.708 = ¥1,238 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 679.125 + -153.345 + 401.394 + 526.173 = ¥1,453 Mil.
Total Receivables was ¥386 Mil.
Revenue was 5085.747 + 3795.001 + 4606.06 + 4627.396 = ¥18,114 Mil.
Gross Profit was 1504.06 + 1146.314 + 1049.781 + 1133.342 = ¥4,833 Mil.
Total Current Assets was ¥7,229 Mil.
Total Assets was ¥18,304 Mil.
Property, Plant and Equipment(Net PPE) was ¥6,120 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥2,970 Mil.
Total Current Liabilities was ¥9,028 Mil.
Long-Term Debt & Capital Lease Obligation was ¥3,242 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)
=(412.312 / 18749.514) / (386.383 / 18114.204)
=0.021991 / 0.02133
=1.031

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)
=(4833.497 / 18114.204) / (4736.354 / 18749.514)
=0.266835 / 0.252612
=1.0563

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 - (7940.623 + 5976.293) / 19457.237) / (1 - (7229.291 + 6119.699) / 18303.793)
=0.284743 / 0.270698
=1.0519

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
=18749.514 / 18114.204
=1.0351

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 + 6119.699)) / (0 / (0 + 5976.293))
=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)
=(2718.132 / 18749.514) / (2969.52 / 18114.204)
=0.144971 / 0.163933
=0.8843

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)
=((2864.396 + 9005.959) / 19457.237) / ((3242.481 + 9027.568) / 18303.793)
=0.610074 / 0.670356
=0.9101

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
=(1237.653 - 0 - 1453.347) / 19457.237
=-0.011086

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.

Chongqing Department Store Co has a M-score of -2.37 suggests that the company is unlikely to be a manipulator.


Chongqing Department Store Co Beneish M-Score Related Terms

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


Chongqing Department Store Co (SHSE:600729) Business Description

Traded in Other Exchanges
N/A
Address
No. 2 Minquan Road, Yuzhong District, Chongqing, Chongqing, CHN, 400010
Chongqing Department Store Co Ltd is engaged in operating departmental stores and supermarkets in China.

Chongqing Department Store Co (SHSE:600729) Headlines

No Headlines