Apple Flavor & Fragrance Group Co (SHSE:603020) Beneish M-Score: -2.27 (As of Aug. 05, 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:603020 Apple Flavor & Fragrance Group Co Ltd SHSE:603020
64 GF Score
Price ¥10.13
GF Value ¥7.24
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Apple Flavor & Fragrance Group Co Beneish M-Score?

Apple Flavor & Fragrance Group Co SHSE:603020 +0.30% 64 Beneish M-Score is -2.27 as of Aug. 05, 2026. GuruFocus rates SHSE:603020 with a GF Score™ of 64/100 and a GF Value™ of ¥7.24 (Significantly Overvalued). The stock has 8 warning signs investors should review. Among 1,528 Chemicals companies, Apple Flavor & Fragrance Group Co ranks worse than 67.08% 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 -2.27 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Apple Flavor & Fragrance Group Co's Beneish M-Score or its related term are showing as below:

SHSE:603020' s Beneish M-Score Range Over the Past 10 Years
Min: -8.09   Med: -2.35   Max: 72
Current: -2.27

During the past 13 years, the highest Beneish M-Score of Apple Flavor & Fragrance Group Co was 72.00. The lowest was -8.09. And the median was -2.35.


Apple Flavor & Fragrance Group Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Apple Flavor & Fragrance 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.

Apple Flavor & Fragrance Group Co Beneish M-Score Chart

Apple Flavor & Fragrance 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 -8.09 -2.39 -2.89 -2.79 -2.34

Apple Flavor & Fragrance 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 -2.53 -2.34 -2.28 -2.34 -2.27

SHSE:603020 vs LIN, SHW, ECL: Beneish M-Score Comparison

For the Specialty Chemicals subindustry, Apple Flavor & Fragrance 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.


Apple Flavor & Fragrance Group Co Beneish M-Score vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, Apple Flavor & Fragrance Group Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Apple Flavor & Fragrance Group Co's Beneish M-Score falls into.


SHSE:603020
64GF Score
Apple Flavor & Fragrance Group Co Ltd SHSE:603020
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Apple Flavor & Fragrance 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 Apple Flavor & Fragrance 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 * 1.0008+0.528 * 1.1273+0.404 * 1.0216+0.892 * 0.9783+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9736+4.679 * 0.020733-0.327 * 0.8534
=-2.27

* 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 ¥343 Mil.
Revenue was 626.988 + 616.168 + 617.208 + 628.537 = ¥2,489 Mil.
Gross Profit was 96.862 + 68.591 + 94.893 + 103.993 = ¥364 Mil.
Total Current Assets was ¥2,661 Mil.
Total Assets was ¥3,684 Mil.
Property, Plant and Equipment(Net PPE) was ¥596 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥72 Mil.
Total Current Liabilities was ¥169 Mil.
Long-Term Debt & Capital Lease Obligation was ¥6 Mil.
Net Income was 33.537 + -25.384 + 29.026 + 50.35 = ¥88 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -36.467 + -39.077 + 79.159 + 7.528 = ¥11 Mil.
Total Receivables was ¥350 Mil.
Revenue was 607.686 + 618.693 + 612.835 + 704.842 = ¥2,544 Mil.
Gross Profit was 99.989 + 99.586 + 97.949 + 122.288 = ¥420 Mil.
Total Current Assets was ¥2,641 Mil.
Total Assets was ¥3,691 Mil.
Property, Plant and Equipment(Net PPE) was ¥631 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥75 Mil.
Total Current Liabilities was ¥195 Mil.
Long-Term Debt & Capital Lease Obligation was ¥10 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)
=(342.603 / 2488.901) / (349.909 / 2544.056)
=0.137652 / 0.13754
=1.0008

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)
=(419.812 / 2544.056) / (364.339 / 2488.901)
=0.165017 / 0.146385
=1.1273

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 - (2660.727 + 596.474) / 3684.194) / (1 - (2640.745 + 631.283) / 3690.749)
=0.115899 / 0.113451
=1.0216

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
=2488.901 / 2544.056
=0.9783

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 + 631.283)) / (0 / (0 + 596.474))
=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)
=(71.543 / 2488.901) / (75.112 / 2544.056)
=0.028745 / 0.029525
=0.9736

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)
=((5.692 + 169.17) / 3684.194) / ((9.994 + 195.281) / 3690.749)
=0.047463 / 0.055619
=0.8534

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
=(87.529 - 0 - 11.143) / 3684.194
=0.020733

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.

Apple Flavor & Fragrance Group Co has a M-score of -2.27 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 -2.27 mean?
Apple Flavor & Fragrance Group Co (SHSE:603020) has a Beneish M-Score of -2.27 as of Aug. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Apple Flavor & Fragrance Group Co and its competitors. According to the industry distribution chart, Apple Flavor & Fragrance Group Co ranks #1025 out of 1528 companies in the Chemicals industry, placing it in the top 67.1%.
Is Apple Flavor & Fragrance Group Co's Beneish M-Score too high?
Apple Flavor & Fragrance Group Co's current Beneish M-Score is -2.27. Based on the distribution chart, Apple Flavor & Fragrance Group Co ranks #1025 out of 1528 companies in the Chemicals industry, which is below the industry midpoint. Overall, Apple Flavor & Fragrance Group Co has a GF Score™ of 64/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Apple Flavor & Fragrance Group Co's Beneish M-Score compare to LIN and SHW?
According to the Chemicals industry distribution chart, Apple Flavor & Fragrance Group Co ranks #1025 out of 1528 companies for Beneish M-Score. This places Apple Flavor & Fragrance Group Co in the lower 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 Chemicals company?
A good Beneish M-Score depends on the Chemicals 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 Apple Flavor & Fragrance Group Co and its competitors. Apple Flavor & Fragrance Group Co's current Beneish M-Score is -2.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Apple Flavor & Fragrance Group Co stock overvalued right now?
Based on GuruFocus' analysis, Apple Flavor & Fragrance Group Co (SHSE:603020) is currently considered Significantly Overvalued. The stock's GF Value™ is ¥7.24, compared to a current price of ¥10.13 — trading 39.9% above its estimated fair value. The current Beneish M-Score is -2.27. Apple Flavor & Fragrance Group Co's overall GF Score™ is 64/100 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 Apple Flavor & Fragrance Group Co (SHSE:603020), the current Beneish M-Score is -2.27 as of Aug. 05, 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 Apple Flavor & Fragrance Group Co (SHSE:603020) Overvalued in 2026?

Based on GuruFocus' analysis, Apple Flavor & Fragrance Group Co stock appears to be overvalued. The current stock price of ¥10.13 is trading 39.9% above its estimated GF Value™ of ¥7.24. GuruFocus considers Apple Flavor & Fragrance Group Co to be Significantly Overvalued.

Key valuation signals for SHSE:603020:

  • Beneish M-Score: -2.27
  • GF Value™: ¥7.24 vs. price of ¥10.13 (39.9% above fair value)
  • GF Score™: 64/100 with 8 warning signs

No single metric tells the full story. See the SHSE:603020 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Apple Flavor & Fragrance Group Co Business Description

Address 733 Gaoping Road, Jing'an District, Shanghai, CHN, 200436
Apple Flavor & Fragrance Group Co Ltd is engaged in the development, manufacture, and sale of spices, flavors, and food ingredients. Its main products include spices which include synthetic and natural flavors, flavors (including food flavors and daily flavors) and industrial Cree which mainly include chocolate for frozen drinks and chocolate for baking, widely used in food, beverages, cigarettes, daily chemicals. It also engaged in the distribution of internationally renowned brands of butter, cheese, whipped cream, chocolate, cocoa, fruit products and other food ingredients.
64GF Score

Get the complete analysis for SHSE:603020

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

¥10.13
Price
¥7.24
GF Value