Shanghai Chuangli Group Co (SHSE:603012) Beneish M-Score: -2.51 (As of Jul. 23, 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:603012 Shanghai Chuangli Group Co Ltd SHSE:603012
66 GF Score
Price ¥8.34
GF Value ¥5.30
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Shanghai Chuangli Group Co Beneish M-Score?

Shanghai Chuangli Group Co SHSE:603012 +1.83% 66 Beneish M-Score is -2.51 as of Jul. 23, 2026. GuruFocus rates SHSE:603012 with a GF Score™ of 66/100 and a GF Value™ of ¥5.30 (Significantly Overvalued). The stock has 8 warning signs investors should review. Among 205 Farm & Heavy Construction Machinery companies, Shanghai Chuangli Group Co ranks better than 53.17% 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 -2.51 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:603012' s Beneish M-Score Range Over the Past 10 Years
Min: -3.36   Med: -2.41   Max: 39.98
Current: -2.51

During the past 13 years, the highest Beneish M-Score of Shanghai Chuangli Group Co was 39.98. The lowest was -3.36. And the median was -2.41.


Shanghai Chuangli Group Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Shanghai Chuangli Group 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.

Shanghai Chuangli Group Co Beneish M-Score Chart

Shanghai Chuangli Group 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 -2.37 -2.55 -2.44 -2.17 -2.46

Shanghai Chuangli Group 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 -2.13 -2.07 -2.37 -2.46 -2.51

SHSE:603012 vs CAT, DE, PCAR: Beneish M-Score Comparison

For the Farm & Heavy Construction Machinery subindustry, Shanghai Chuangli Group 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.


Shanghai Chuangli Group Co Beneish M-Score vs Farm & Heavy Construction Machinery Industry

For the Farm & Heavy Construction Machinery industry and Industrials sector, Shanghai Chuangli Group Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai Chuangli Group Co's Beneish M-Score falls into.


SHSE:603012
66GF Score
Shanghai Chuangli Group Co Ltd SHSE:603012
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shanghai Chuangli Group 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 Shanghai Chuangli Group 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 * 1.0798+0.528 * 1.028+0.404 * 1.0486+0.892 * 0.9329+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8355+4.679 * -0.019563-0.327 * 1.0449
=-2.51

* 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 ¥3,297 Mil.
Revenue was 427.718 + 783.461 + 684.122 + 808.966 = ¥2,704 Mil.
Gross Profit was 149.707 + 391.446 + 231.137 + 280.27 = ¥1,053 Mil.
Total Current Assets was ¥5,736 Mil.
Total Assets was ¥8,248 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,221 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥336 Mil.
Total Current Liabilities was ¥3,581 Mil.
Long-Term Debt & Capital Lease Obligation was ¥478 Mil.
Net Income was 23.264 + 18.013 + 6.255 + 44.126 = ¥92 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -14.755 + 180.45 + 39.473 + 47.839 = ¥253 Mil.
Total Receivables was ¥3,273 Mil.
Revenue was 351.787 + 1351.686 + 620.404 + 574.764 = ¥2,899 Mil.
Gross Profit was 169.15 + 509.227 + 242.761 + 238.636 = ¥1,160 Mil.
Total Current Assets was ¥5,446 Mil.
Total Assets was ¥7,721 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,123 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥431 Mil.
Total Current Liabilities was ¥3,478 Mil.
Long-Term Debt & Capital Lease Obligation was ¥159 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)
=(3297.038 / 2704.267) / (3272.924 / 2898.641)
=1.219198 / 1.129124
=1.0798

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)
=(1159.774 / 2898.641) / (1052.56 / 2704.267)
=0.40011 / 0.389222
=1.028

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 - (5736.145 + 1221.271) / 8247.725) / (1 - (5446.158 + 1123.359) / 7721.468)
=0.156444 / 0.149188
=1.0486

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
=2704.267 / 2898.641
=0.9329

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 + 1123.359)) / (0 / (0 + 1221.271))
=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)
=(336.238 / 2704.267) / (431.379 / 2898.641)
=0.124336 / 0.148821
=0.8355

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)
=((478.295 + 3580.711) / 8247.725) / ((158.859 + 3477.916) / 7721.468)
=0.492136 / 0.470995
=1.0449

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
=(91.658 - 0 - 253.007) / 8247.725
=-0.019563

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 Chuangli Group Co has a M-score of -2.51 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 -2.51 mean?
Shanghai Chuangli Group Co (SHSE:603012) has a Beneish M-Score of -2.51 as of Jul. 23, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Shanghai Chuangli Group Co and its competitors. According to the industry distribution chart, Shanghai Chuangli Group Co ranks #96 out of 205 companies in the Farm & Heavy Construction Machinery industry, placing it in the top 46.8%.
Is Shanghai Chuangli Group Co's Beneish M-Score too high?
Shanghai Chuangli Group Co's current Beneish M-Score is -2.51. Based on the distribution chart, Shanghai Chuangli Group Co ranks #96 out of 205 companies in the Farm & Heavy Construction Machinery industry, which is above the industry midpoint. Overall, Shanghai Chuangli Group Co has a GF Score™ of 66/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Shanghai Chuangli Group Co's Beneish M-Score compare to CAT and DE?
According to the Farm & Heavy Construction Machinery industry distribution chart, Shanghai Chuangli Group Co ranks #96 out of 205 companies for Beneish M-Score. This puts Shanghai Chuangli Group Co in the upper half of its industry. 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 Farm & Heavy Construction Machinery company?
A good Beneish M-Score depends on the Farm & Heavy Construction Machinery 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 Shanghai Chuangli Group Co and its competitors. Shanghai Chuangli Group Co's current Beneish M-Score is -2.51. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shanghai Chuangli Group Co stock overvalued right now?
Based on GuruFocus' analysis, Shanghai Chuangli Group Co (SHSE:603012) is currently considered Significantly Overvalued. The stock's GF Value™ is ¥5.30, compared to a current price of ¥8.34 — trading 57.4% above its estimated fair value. The current Beneish M-Score is -2.51. Shanghai Chuangli Group Co's overall GF Score™ is 66/100 with 8 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 Shanghai Chuangli Group Co (SHSE:603012), the current Beneish M-Score is -2.51 as of Jul. 23, 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 Shanghai Chuangli Group Co (SHSE:603012) Overvalued in 2026?

Based on GuruFocus' analysis, Shanghai Chuangli Group Co stock appears to be overvalued. The current stock price of ¥8.34 is trading 57.4% above its estimated GF Value™ of ¥5.30. GuruFocus considers Shanghai Chuangli Group Co to be Significantly Overvalued.

Key valuation signals for SHSE:603012:

  • Beneish M-Score: -2.51
  • GF Value™: ¥5.30 vs. price of ¥8.34 (57.4% above fair value)
  • GF Score™: 66/100 with 8 warning signs

No single metric tells the full story. See the SHSE:603012 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shanghai Chuangli Group Co Business Description

Address Qifu Road, Qingpu Industrial Park, No. 1568, Shanghai, CHN, 201706
Shanghai Chuangli Group Co Ltd is a coal mining equipment supplier mainly engaged in comprehensive mining machinery and equipment in the coal mine. Its main business is the design, research and development, manufacturing, sales and technology of coal comprehensive mining machinery equipment, coal mine automation control system and mining electrical equipment. Its products are coal comprehensive mining machinery and equipment, including series drum type coal mining machine, series cantilever roadheader, and related spare parts.
66GF Score

Get the complete analysis for SHSE:603012

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

¥8.34
Price
¥5.30
GF Value