Xinyu Iron And Steel Co (SHSE:600782) Beneish M-Score: -3.11 (As of Jul. 21, 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:600782 Xinyu Iron And Steel Co Ltd SHSE:600782
47 GF Score
Price ¥2.81
GF Value ¥2.87
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Xinyu Iron And Steel Co Beneish M-Score?

Xinyu Iron And Steel Co SHSE:600782 -1.40% 47 Beneish M-Score is -3.11 as of Jul. 21, 2026. GuruFocus rates SHSE:600782 with a GF Score™ of 47/100 and a GF Value™ of ¥2.87 (Fairly Valued). The stock has 4 warning signs investors should review. Among 587 Steel companies, Xinyu Iron And Steel Co ranks better than 85.01% 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 -3.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Xinyu Iron And Steel Co's Beneish M-Score or its related term are showing as below:

SHSE:600782' s Beneish M-Score Range Over the Past 10 Years
Min: -9.62   Med: -1.97   Max: 30.99
Current: -3.11

During the past 13 years, the highest Beneish M-Score of Xinyu Iron And Steel Co was 30.99. The lowest was -9.62. And the median was -1.97.


Xinyu Iron And Steel Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Xinyu Iron And Steel 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.

Xinyu Iron And Steel Co Beneish M-Score Chart

Xinyu Iron And Steel 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 -1.98 -2.06 -1.63 -2.80 -3.13

Xinyu Iron And Steel 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 -2.90 -3.40 -3.34 -3.13 -3.11

SHSE:600782 vs NUE, STLD, RS: Beneish M-Score Comparison

For the Steel subindustry, Xinyu Iron And Steel 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.


Xinyu Iron And Steel Co Beneish M-Score vs Steel Industry

For the Steel industry and Basic Materials sector, Xinyu Iron And Steel Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Xinyu Iron And Steel Co's Beneish M-Score falls into.


SHSE:600782
47GF Score
Xinyu Iron And Steel Co Ltd SHSE:600782
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Xinyu Iron And Steel 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 Xinyu Iron And Steel 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 * 0.8466+0.528 * 0.7605+0.404 * 0.4832+0.892 * 0.8767+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.4374+4.679 * 0.036091-0.327 * 0.8976
=-3.11

* 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 ¥4,491 Mil.
Revenue was 7358.79 + 8583.921 + 9713.183 + 8763.189 = ¥34,419 Mil.
Gross Profit was -258.282 + 181.934 + 511.619 + 299.696 = ¥735 Mil.
Total Current Assets was ¥19,300 Mil.
Total Assets was ¥45,105 Mil.
Property, Plant and Equipment(Net PPE) was ¥21,327 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥302 Mil.
Total Current Liabilities was ¥18,449 Mil.
Long-Term Debt & Capital Lease Obligation was ¥269 Mil.
Net Income was -730.576 + -315.613 + 248.965 + 98.629 = ¥-699 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -2565.482 + -231.236 + 1193.185 + -722.983 = ¥-2,327 Mil.
Total Receivables was ¥6,051 Mil.
Revenue was 8748.725 + 10623.914 + 9736.249 + 10149.315 = ¥39,258 Mil.
Gross Profit was 268.009 + 550.088 + -279.691 + 99.153 = ¥638 Mil.
Total Current Assets was ¥19,712 Mil.
Total Assets was ¥50,071 Mil.
Property, Plant and Equipment(Net PPE) was ¥20,070 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥141 Mil.
Total Current Liabilities was ¥21,721 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,429 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)
=(4490.881 / 34419.083) / (6050.647 / 39258.203)
=0.130476 / 0.154124
=0.8466

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)
=(637.559 / 39258.203) / (734.967 / 34419.083)
=0.01624 / 0.021353
=0.7605

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 - (19299.544 + 21327.046) / 45105.44) / (1 - (19712.297 + 20069.652) / 50071.146)
=0.099297 / 0.205492
=0.4832

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
=34419.083 / 39258.203
=0.8767

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 + 20069.652)) / (0 / (0 + 21327.046))
=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)
=(302.089 / 34419.083) / (141.364 / 39258.203)
=0.008777 / 0.003601
=2.4374

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)
=((269.15 + 18448.605) / 45105.44) / ((1428.63 + 21721.368) / 50071.146)
=0.414978 / 0.462342
=0.8976

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
=(-698.595 - 0 - -2326.516) / 45105.44
=0.036091

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.

Xinyu Iron And Steel Co has a M-score of -3.11 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 -3.11 mean?
Xinyu Iron And Steel Co (SHSE:600782) has a Beneish M-Score of -3.11 as of Jul. 21, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Xinyu Iron And Steel Co and its competitors. According to the industry distribution chart, Xinyu Iron And Steel Co ranks #88 out of 587 companies in the Steel industry, placing it in the top 15%.
Is Xinyu Iron And Steel Co's Beneish M-Score too high?
Xinyu Iron And Steel Co's current Beneish M-Score is -3.11. Based on the distribution chart, Xinyu Iron And Steel Co ranks #88 out of 587 companies in the Steel industry, which is in the top quartile — a strong position relative to peers. Overall, Xinyu Iron And Steel Co has a GF Score™ of 47/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Xinyu Iron And Steel Co's Beneish M-Score compare to NUE and STLD?
According to the Steel industry distribution chart, Xinyu Iron And Steel Co ranks #88 out of 587 companies for Beneish M-Score. This places Xinyu Iron And Steel Co in the top 15% 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 Steel company?
A good Beneish M-Score depends on the Steel 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 Xinyu Iron And Steel Co and its competitors. Xinyu Iron And Steel Co's current Beneish M-Score is -3.11. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Xinyu Iron And Steel Co stock overvalued right now?
Based on GuruFocus' analysis, Xinyu Iron And Steel Co (SHSE:600782) is currently considered Fairly Valued. The stock's GF Value™ is ¥2.87, compared to a current price of ¥2.81 — trading 2.1% below its estimated fair value. The current Beneish M-Score is -3.11. Xinyu Iron And Steel Co's overall GF Score™ is 47/100 with 4 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 Xinyu Iron And Steel Co (SHSE:600782), the current Beneish M-Score is -3.11 as of Jul. 21, 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 Xinyu Iron And Steel Co (SHSE:600782) Overvalued in 2026?

Based on GuruFocus' analysis, Xinyu Iron And Steel Co stock appears to be undervalued. The current stock price of ¥2.81 is trading 2.1% below its estimated GF Value™ of ¥2.87. GuruFocus considers Xinyu Iron And Steel Co to be Fairly Valued.

Key valuation signals for SHSE:600782:

  • Beneish M-Score: -3.11
  • GF Value™: ¥2.87 vs. price of ¥2.81 (2.1% below fair value)
  • GF Score™: 47/100 with 4 warning signs

No single metric tells the full story. See the SHSE:600782 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Xinyu Iron And Steel Co Business Description

Address Chengdong Economic Development Zone, Xinyu, Jiangxi, CHN, 338004
Xinyu Iron And Steel Co Ltd deals in products like the hot rolled coil, cold rolled sheet, wire rod, rebar, round bar, steel pipe, steel strip, and metal products. The products of the company are exported to more than twenty countries and regions such as Europe, the United States, Brazil, the Middle East, South Korea, Japan, Southeast Asia, and India.
47GF Score

Get the complete analysis for SHSE:600782

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

¥2.81
Price
¥2.87
GF Value