Xinjiang Baodi Mining Co (SHSE:601121) Beneish M-Score: -3.09 (As of Jul. 26, 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:601121 Xinjiang Baodi Mining Co Ltd SHSE:601121
79 GF Score
Price ¥6.46
GF Value ¥9.78
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is Xinjiang Baodi Mining Co Beneish M-Score?

Xinjiang Baodi Mining Co SHSE:601121 -4.30% 79 Beneish M-Score is -3.09 as of Jul. 26, 2026. GuruFocus rates SHSE:601121 with a GF Score™ of 79/100 and a GF Value™ of ¥9.78 (Possible Value Trap). The stock has 7 warning signs investors should review. Among 677 Metals & Mining companies, Xinjiang Baodi Mining Co ranks better than 84.49% 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 -3.09 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Xinjiang Baodi Mining Co's Beneish M-Score or its related term are showing as below:

SHSE:601121' s Beneish M-Score Range Over the Past 10 Years
Min: -3.13   Med: -2.69   Max: -1.15
Current: -3.09

During the past 11 years, the highest Beneish M-Score of Xinjiang Baodi Mining Co was -1.15. The lowest was -3.13. And the median was -2.69.


Xinjiang Baodi Mining Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Xinjiang Baodi Mining 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.

Xinjiang Baodi Mining Co Beneish M-Score Chart

Xinjiang Baodi Mining Co Annual Data
Trend Dec13 Dec14 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 -2.43 -2.59 -3.04

Xinjiang Baodi Mining Co Quarterly Data
Dec20 Jun21 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 -1.15 -1.22 -3.13 -3.04 -3.09

Xinjiang Baodi Mining Co Beneish M-Score Competitor Comparison

For the Other Industrial Metals & Mining subindustry, Xinjiang Baodi Mining 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.


Xinjiang Baodi Mining Co Beneish M-Score vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Xinjiang Baodi Mining Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Xinjiang Baodi Mining Co's Beneish M-Score falls into.


SHSE:601121
79GF Score
Xinjiang Baodi Mining Co Ltd SHSE:601121
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Xinjiang Baodi Mining 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 Xinjiang Baodi Mining 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 * 0.4022+0.528 * 1.079+0.404 * 0.927+0.892 * 1.2747+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.965+4.679 * -0.048951-0.327 * 1.303
=-3.09

* 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 ¥184 Mil.
Revenue was 294.387 + 467.148 + 423.293 + 416.796 = ¥1,602 Mil.
Gross Profit was 117.142 + 185.687 + 151.937 + 148.407 = ¥603 Mil.
Total Current Assets was ¥2,425 Mil.
Total Assets was ¥9,347 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,549 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥56 Mil.
Total Current Liabilities was ¥2,050 Mil.
Long-Term Debt & Capital Lease Obligation was ¥704 Mil.
Net Income was 36.959 + 24.338 + 54.407 + 41.55 = ¥157 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -76.258 + 161.926 + 315.575 + 213.549 = ¥615 Mil.
Total Receivables was ¥359 Mil.
Revenue was 304.663 + 221.423 + 391.043 + 339.358 = ¥1,256 Mil.
Gross Profit was 95.236 + 58.838 + 177.601 + 178.912 = ¥511 Mil.
Total Current Assets was ¥1,662 Mil.
Total Assets was ¥6,583 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,598 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥45 Mil.
Total Current Liabilities was ¥1,301 Mil.
Long-Term Debt & Capital Lease Obligation was ¥188 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)
=(184.045 / 1601.624) / (359.001 / 1256.487)
=0.114911 / 0.285718
=0.4022

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)
=(510.587 / 1256.487) / (603.173 / 1601.624)
=0.406361 / 0.376601
=1.079

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 - (2424.688 + 2548.974) / 9346.779) / (1 - (1662.195 + 1598.223) / 6582.621)
=0.467874 / 0.504693
=0.927

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
=1601.624 / 1256.487
=1.2747

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 + 1598.223)) / (0 / (0 + 2548.974))
=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)
=(55.564 / 1601.624) / (45.17 / 1256.487)
=0.034692 / 0.035949
=0.965

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)
=((704.353 + 2049.846) / 9346.779) / ((187.822 + 1300.849) / 6582.621)
=0.294668 / 0.226152
=1.303

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
=(157.254 - 0 - 614.792) / 9346.779
=-0.048951

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.

Xinjiang Baodi Mining Co has a M-score of -3.09 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 -3.09 mean?
Xinjiang Baodi Mining Co (SHSE:601121) has a Beneish M-Score of -3.09 as of Jul. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Xinjiang Baodi Mining Co and its competitors. According to the industry distribution chart, Xinjiang Baodi Mining Co ranks #105 out of 677 companies in the Metals & Mining industry, placing it in the top 15.5%.
Is Xinjiang Baodi Mining Co's Beneish M-Score too high?
Xinjiang Baodi Mining Co's current Beneish M-Score is -3.09. Based on the distribution chart, Xinjiang Baodi Mining Co ranks #105 out of 677 companies in the Metals & Mining industry, which is in the top quartile — a strong position relative to peers. Overall, Xinjiang Baodi Mining Co has a GF Score™ of 79/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Xinjiang Baodi Mining Co's Beneish M-Score compare to competitors?
According to the Metals & Mining industry distribution chart, Xinjiang Baodi Mining Co ranks #105 out of 677 companies for Beneish M-Score. This places Xinjiang Baodi Mining Co in the top 16% 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 Metals & Mining company?
A good Beneish M-Score depends on the Metals & Mining 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 Xinjiang Baodi Mining Co and its competitors. Xinjiang Baodi Mining Co's current Beneish M-Score is -3.09. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Xinjiang Baodi Mining Co stock overvalued right now?
Based on GuruFocus' analysis, Xinjiang Baodi Mining Co (SHSE:601121) is currently considered Possible Value Trap. The stock's GF Value™ is ¥9.78, compared to a current price of ¥6.46 — trading 33.9% below its estimated fair value. The current Beneish M-Score is -3.09. Xinjiang Baodi Mining Co's overall GF Score™ is 79/100 with 7 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 Xinjiang Baodi Mining Co (SHSE:601121), the current Beneish M-Score is -3.09 as of Jul. 26, 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 Xinjiang Baodi Mining Co (SHSE:601121) Overvalued in 2026?

Based on GuruFocus' analysis, Xinjiang Baodi Mining Co stock appears to be undervalued. The current stock price of ¥6.46 is trading 33.9% below its estimated GF Value™ of ¥9.78. GuruFocus considers Xinjiang Baodi Mining Co to be Possible Value Trap.

Key valuation signals for SHSE:601121:

  • Beneish M-Score: -3.09
  • GF Value™: ¥9.78 vs. price of ¥6.46 (33.9% below fair value)
  • GF Score™: 79/100 with 7 warning signs

No single metric tells the full story. See the SHSE:601121 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Xinjiang Baodi Mining Co Business Description

Address No. 390 Karamay East Street, Floor 15, Shenzhen City Building, Shayibak District, Xinjiang Uygur Autonomous Region, Urumqi, CHN, 830000
Xinjiang Baodi Mining Co Ltd is engaged in Iron ore mining, mineral processing, and iron concentrate sales.
79GF Score

Get the complete analysis for SHSE:601121

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

¥6.46
Price
¥9.78
GF Value