GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » Beijing Foyou Pharma Co Ltd (SHSE:601089) » Definitions » Beneish M-Score

Beijing Foyou Pharma Co (SHSE:601089) Beneish M-Score : -2.79 (As of Apr. 24, 2025)


View and export this data going back to 2022. Start your Free Trial

What is Beijing Foyou Pharma 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 -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:601089' s Beneish M-Score Range Over the Past 10 Years
Min: -2.79   Med: -2.58   Max: -2.39
Current: -2.79

During the past 7 years, the highest Beneish M-Score of Beijing Foyou Pharma Co was -2.39. The lowest was -2.79. And the median was -2.58.


Beijing Foyou Pharma Co Beneish M-Score Historical Data

The historical data trend for Beijing Foyou Pharma 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.

Beijing Foyou Pharma Co Beneish M-Score Chart

Beijing Foyou Pharma Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - - -2.58 -2.39 -2.79

Beijing Foyou Pharma Co Quarterly Data
Dec18 Dec19 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.39 -2.41 -2.41 -2.64 -2.79

Competitive Comparison of Beijing Foyou Pharma Co's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, Beijing Foyou Pharma 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.


Beijing Foyou Pharma Co's Beneish M-Score Distribution in the Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, Beijing Foyou Pharma Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Beijing Foyou Pharma Co's Beneish M-Score falls into.


;
;

Beijing Foyou Pharma 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 Beijing Foyou Pharma 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 * 0.9843+0.528 * 0.9932+0.404 * 0.76+0.892 * 1.0317+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0024+4.679 * -0.041954-0.327 * 1.096
=-2.79

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ¥453 Mil.
Revenue was 898.62 + 891.527 + 852.773 + 802.722 = ¥3,446 Mil.
Gross Profit was 602.914 + 604.635 + 573.971 + 530.132 = ¥2,312 Mil.
Total Current Assets was ¥3,201 Mil.
Total Assets was ¥4,817 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,426 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,058 Mil.
Total Current Liabilities was ¥1,190 Mil.
Long-Term Debt & Capital Lease Obligation was ¥21 Mil.
Net Income was 87.725 + 110.329 + 158.044 + 132.577 = ¥489 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 200.747 + 143.771 + 202.351 + 143.883 = ¥691 Mil.
Total Receivables was ¥446 Mil.
Revenue was 876.756 + 833.072 + 810.632 + 819.177 = ¥3,340 Mil.
Gross Profit was 568.671 + 547.494 + 552.509 + 556.685 = ¥2,225 Mil.
Total Current Assets was ¥3,329 Mil.
Total Assets was ¥4,548 Mil.
Property, Plant and Equipment(Net PPE) was ¥983 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,023 Mil.
Total Current Liabilities was ¥998 Mil.
Long-Term Debt & Capital Lease Obligation was ¥45 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)
=(453.284 / 3445.642) / (446.368 / 3339.637)
=0.131553 / 0.133658
=0.9843

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)
=(2225.359 / 3339.637) / (2311.652 / 3445.642)
=0.666348 / 0.670892
=0.9932

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 - (3201.163 + 1425.795) / 4816.632) / (1 - (3328.741 + 983.412) / 4547.79)
=0.039379 / 0.051814
=0.76

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
=3445.642 / 3339.637
=1.0317

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 + 983.412)) / (0 / (0 + 1425.795))
=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)
=(1057.563 / 3445.642) / (1022.624 / 3339.637)
=0.306928 / 0.306208
=1.0024

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)
=((20.793 + 1189.94) / 4816.632) / ((44.636 + 998.376) / 4547.79)
=0.251365 / 0.229345
=1.096

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
=(488.675 - 0 - 690.752) / 4816.632
=-0.041954

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.

Beijing Foyou Pharma Co has a M-score of -2.79 suggests that the company is unlikely to be a manipulator.


Beijing Foyou Pharma Co Beneish M-Score Related Terms

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


Beijing Foyou Pharma Co Business Description

Traded in Other Exchanges
N/A
Address
No. 8, Guangyuan East Street, Tongzhou Industrial Development Zone, Tongzhou District, Beijing, CHN, 101113
Beijing Foyou Pharma Co Ltd is engaged in the research and development, production and sales of pharmaceutical preparations and medical devices.

Beijing Foyou Pharma Co Headlines

No Headlines