GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Shanghai Lingang Holdings Corp Ltd (SHSE:600848) » Definitions » Beneish M-Score

Shanghai Lingang Holdings (SHSE:600848) Beneish M-Score : -1.77 (As of Sep. 22, 2024)


View and export this data going back to 1994. Start your Free Trial

What is Shanghai Lingang Holdings 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.

Warning Sign:

Beneish M-Score -1.77 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Shanghai Lingang Holdings's Beneish M-Score or its related term are showing as below:

SHSE:600848' s Beneish M-Score Range Over the Past 10 Years
Min: -3.16   Med: -1.69   Max: 0.14
Current: -1.77

During the past 13 years, the highest Beneish M-Score of Shanghai Lingang Holdings was 0.14. The lowest was -3.16. And the median was -1.69.


Shanghai Lingang Holdings Beneish M-Score Historical Data

The historical data trend for Shanghai Lingang Holdings'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.

Shanghai Lingang Holdings Beneish M-Score Chart

Shanghai Lingang Holdings 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 -2.24 -2.04 -0.75 -3.16 -1.55

Shanghai Lingang Holdings Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
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 -3.06 -3.02 -1.55 -1.00 -1.77

Competitive Comparison of Shanghai Lingang Holdings's Beneish M-Score

For the Real Estate Services subindustry, Shanghai Lingang Holdings'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.


Shanghai Lingang Holdings's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Shanghai Lingang Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai Lingang Holdings's Beneish M-Score falls into.



Shanghai Lingang Holdings 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 Shanghai Lingang Holdings 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 * 0.5235+0.528 * 1.137+0.404 * 0.9981+0.892 * 1.6765+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6177+4.679 * 0.087841-0.327 * 1.0013
=-1.77

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was ¥323 Mil.
Revenue was 1057.536 + 1889.06 + 3738.027 + 1233.791 = ¥7,918 Mil.
Gross Profit was 615.288 + 1307.319 + 1394.447 + 770.747 = ¥4,088 Mil.
Total Current Assets was ¥50,271 Mil.
Total Assets was ¥84,964 Mil.
Property, Plant and Equipment(Net PPE) was ¥783 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥287 Mil.
Total Current Liabilities was ¥28,775 Mil.
Long-Term Debt & Capital Lease Obligation was ¥23,406 Mil.
Net Income was 105.358 + 203.923 + 310.934 + 203.226 = ¥823 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -243.522 + -3811.671 + 848.06 + -3432.816 = ¥-6,640 Mil.
Total Receivables was ¥368 Mil.
Revenue was 1078.054 + 1002.262 + 1077.734 + 1565.132 = ¥4,723 Mil.
Gross Profit was 702.463 + 698.322 + 681.703 + 689.755 = ¥2,772 Mil.
Total Current Assets was ¥42,787 Mil.
Total Assets was ¥72,359 Mil.
Property, Plant and Equipment(Net PPE) was ¥639 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥277 Mil.
Total Current Liabilities was ¥27,153 Mil.
Long-Term Debt & Capital Lease Obligation was ¥17,231 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)
=(322.846 / 7918.414) / (367.833 / 4723.182)
=0.040772 / 0.077878
=0.5235

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)
=(2772.243 / 4723.182) / (4087.801 / 7918.414)
=0.586944 / 0.51624
=1.137

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 - (50271.111 + 783.464) / 84964.364) / (1 - (42787.188 + 639.169) / 72359.216)
=0.399106 / 0.39985
=0.9981

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
=7918.414 / 4723.182
=1.6765

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 + 639.169)) / (0 / (0 + 783.464))
=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)
=(286.567 / 7918.414) / (276.715 / 4723.182)
=0.03619 / 0.058587
=0.6177

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)
=((23406.046 + 28774.974) / 84964.364) / ((17231.413 + 27152.676) / 72359.216)
=0.614152 / 0.613385
=1.0013

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
=(823.441 - 0 - -6639.949) / 84964.364
=0.087841

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.

Shanghai Lingang Holdings has a M-score of -1.77 signals that the company is likely to be a manipulator.


Shanghai Lingang Holdings Beneish M-Score Related Terms

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


Shanghai Lingang Holdings Business Description

Traded in Other Exchanges
Address
Shanghai Guiping Road 391, Block B, 37 layers, Shanghai, CHN
Shanghai Lingang Holdings Corp Ltd is a real estate company. It provides operations and productions of industrial carriers, park development, and other park integrated services. The types of industrial carriers developed include R&D buildings, headquarters commercial buildings, and bonded logistics warehouses.
Executives
Yuan Guo Hua Director
Deng Rui Zong senior management
Zhang Yong senior management
Ding Gui Kang Directors, senior managers
Xu Xing Hu senior management
Yang Ling Yu senior management
Wang Chun Hui senior management
Yang Jing Director
Lu Wen Director
Zhuang Wei Lin Supervisors
Zhang Li Ming Director
Liu De Hong senior management
Gu Si Ming Supervisors
Meng Xiang Sheng senior management
Xiong Guo Li senior management

Shanghai Lingang Holdings Headlines

No Headlines