GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Baosheng Science And Technology Innovation Co Ltd (SHSE:600973) » Definitions » Beneish M-Score

Baosheng Science And Technology Innovation Co (SHSE:600973) Beneish M-Score : -2.69 (As of May. 06, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Baosheng Science And Technology Innovation 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 -2.69 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Baosheng Science And Technology Innovation Co's Beneish M-Score or its related term are showing as below:

SHSE:600973' s Beneish M-Score Range Over the Past 10 Years
Min: -3.05   Med: -2.24   Max: -1.25
Current: -2.69

During the past 13 years, the highest Beneish M-Score of Baosheng Science And Technology Innovation Co was -1.25. The lowest was -3.05. And the median was -2.24.


Baosheng Science And Technology Innovation Co Beneish M-Score Historical Data

The historical data trend for Baosheng Science And Technology Innovation 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.

Baosheng Science And Technology Innovation Co Beneish M-Score Chart

Baosheng Science And Technology Innovation 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 -2.46 -2.40 -2.68 -2.28 -2.72

Baosheng Science And Technology Innovation 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 -2.27 -2.23 -2.17 -2.72 -2.69

Competitive Comparison of Baosheng Science And Technology Innovation Co's Beneish M-Score

For the Electrical Equipment & Parts subindustry, Baosheng Science And Technology Innovation 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.


Baosheng Science And Technology Innovation Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Baosheng Science And Technology Innovation Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Baosheng Science And Technology Innovation Co's Beneish M-Score falls into.



Baosheng Science And Technology Innovation 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 Baosheng Science And Technology Innovation 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 * 1.0051+0.528 * 0.9865+0.404 * 1.0206+0.892 * 1.0369+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9598+4.679 * -0.054925-0.327 * 0.9832
=-2.69

* 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 ¥7,838 Mil.
Revenue was 10043.08 + 10157.708 + 11398.919 + 11841.779 = ¥43,441 Mil.
Gross Profit was 482.992 + 529.244 + 590.423 + 650.693 = ¥2,253 Mil.
Total Current Assets was ¥14,984 Mil.
Total Assets was ¥22,179 Mil.
Property, Plant and Equipment(Net PPE) was ¥5,733 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥483 Mil.
Total Current Liabilities was ¥13,522 Mil.
Long-Term Debt & Capital Lease Obligation was ¥3,241 Mil.
Net Income was 20.528 + -61.51 + 32.464 + 21.14 = ¥13 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -1082.48 + 1945.002 + 3.813 + 364.438 = ¥1,231 Mil.
Total Receivables was ¥7,520 Mil.
Revenue was 10399.932 + 10296.901 + 10870.592 + 10329.066 = ¥41,896 Mil.
Gross Profit was 550.097 + 608.942 + 581.924 + 402.886 = ¥2,144 Mil.
Total Current Assets was ¥15,650 Mil.
Total Assets was ¥22,892 Mil.
Property, Plant and Equipment(Net PPE) was ¥5,764 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥485 Mil.
Total Current Liabilities was ¥15,522 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,075 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)
=(7837.654 / 43441.486) / (7520.381 / 41896.491)
=0.180419 / 0.179499
=1.0051

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)
=(2143.849 / 41896.491) / (2253.352 / 43441.486)
=0.05117 / 0.051871
=0.9865

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 - (14984.175 + 5733.121) / 22178.5) / (1 - (15650.253 + 5763.991) / 22892.026)
=0.065884 / 0.064554
=1.0206

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
=43441.486 / 41896.491
=1.0369

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 + 5763.991)) / (0 / (0 + 5733.121))
=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)
=(482.713 / 43441.486) / (485.032 / 41896.491)
=0.011112 / 0.011577
=0.9598

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)
=((3240.611 + 13521.592) / 22178.5) / ((2074.882 + 15522.432) / 22892.026)
=0.755786 / 0.768709
=0.9832

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
=(12.622 - 0 - 1230.773) / 22178.5
=-0.054925

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.

Baosheng Science And Technology Innovation Co has a M-score of -2.69 suggests that the company is unlikely to be a manipulator.


Baosheng Science And Technology Innovation Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Baosheng Science And Technology Innovation Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Baosheng Science And Technology Innovation Co (SHSE:600973) Business Description

Traded in Other Exchanges
N/A
Address
No.1 Baoying Suzhong Road, Anyi Town, Baoying County, Jiangsu Province, Yangzhou, CHN, 225800
Baosheng Science And Technology Innovation Co Ltd is a China-based company engaged in the wire and cable industry. It offers engineering, smart city, traffic, new energy wires and cables; military and aerospace cable assembly systems; locomotive cable assembly systems, military cable assembly systems and nuclear cable assembly systems. Geographically, the activities are carried out through China.

Baosheng Science And Technology Innovation Co (SHSE:600973) Headlines

No Headlines