GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Shanghai Automobile Air-Conditioner Accessories Co Ltd (SHSE:603107) » Definitions » Beneish M-Score

Shanghai Automobile Air-Conditioner Accessories Co (SHSE:603107) Beneish M-Score : -2.20 (As of Apr. 17, 2025)


View and export this data going back to 2023. Start your Free Trial

What is Shanghai Automobile Air-Conditioner Accessories 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 -2.2 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shanghai Automobile Air-Conditioner Accessories Co's Beneish M-Score or its related term are showing as below:

SHSE:603107' s Beneish M-Score Range Over the Past 10 Years
Min: -3.41   Med: -2.96   Max: -2.2
Current: -2.2

During the past 7 years, the highest Beneish M-Score of Shanghai Automobile Air-Conditioner Accessories Co was -2.20. The lowest was -3.41. And the median was -2.96.


Shanghai Automobile Air-Conditioner Accessories Co Beneish M-Score Historical Data

The historical data trend for Shanghai Automobile Air-Conditioner Accessories 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.

Shanghai Automobile Air-Conditioner Accessories Co Beneish M-Score Chart

Shanghai Automobile Air-Conditioner Accessories Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - - -3.41

Shanghai Automobile Air-Conditioner Accessories Co Quarterly Data
Dec17 Dec18 Dec19 Jun20 Dec20 Dec21 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 - -3.41 - -2.96 -2.20

Competitive Comparison of Shanghai Automobile Air-Conditioner Accessories Co's Beneish M-Score

For the Auto Parts subindustry, Shanghai Automobile Air-Conditioner Accessories 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 Automobile Air-Conditioner Accessories Co's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Shanghai Automobile Air-Conditioner Accessories Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai Automobile Air-Conditioner Accessories Co's Beneish M-Score falls into.


;
;

Shanghai Automobile Air-Conditioner Accessories 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 Automobile Air-Conditioner Accessories 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 * 0.963+0.528 * 1.0401+0.404 * 0.629+0.892 * 1.0919+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1791+4.679 * 0.049166-0.327 * 0.5135
=-2.20

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ¥641 Mil.
Revenue was 517.588 + 560.08 + 468.712 + 538.921 = ¥2,085 Mil.
Gross Profit was 99.45 + 120.766 + 94.98 + 101.892 = ¥417 Mil.
Total Current Assets was ¥1,926 Mil.
Total Assets was ¥2,692 Mil.
Property, Plant and Equipment(Net PPE) was ¥617 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥65 Mil.
Total Current Liabilities was ¥519 Mil.
Long-Term Debt & Capital Lease Obligation was ¥144 Mil.
Net Income was 32.314 + 56.096 + 46.285 + 35.944 = ¥171 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 5.218 + -40.786 + 12.714 + 61.139 = ¥38 Mil.
Total Receivables was ¥610 Mil.
Revenue was 528.402 + 452.024 + 389.195 + 540.201 = ¥1,910 Mil.
Gross Profit was 124.843 + 86.643 + 82.984 + 102.823 = ¥397 Mil.
Total Current Assets was ¥1,127 Mil.
Total Assets was ¥1,749 Mil.
Property, Plant and Equipment(Net PPE) was ¥469 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥50 Mil.
Total Current Liabilities was ¥706 Mil.
Long-Term Debt & Capital Lease Obligation was ¥133 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)
=(641.354 / 2085.301) / (609.973 / 1909.822)
=0.307559 / 0.319387
=0.963

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)
=(397.293 / 1909.822) / (417.088 / 2085.301)
=0.208026 / 0.200013
=1.0401

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 - (1926.308 + 617.27) / 2691.984) / (1 - (1126.7 + 469.215) / 1749.214)
=0.055129 / 0.087639
=0.629

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
=2085.301 / 1909.822
=1.0919

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 + 469.215)) / (0 / (0 + 617.27))
=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)
=(64.746 / 2085.301) / (50.29 / 1909.822)
=0.031049 / 0.026332
=1.1791

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)
=((143.944 + 518.585) / 2691.984) / ((132.784 + 705.517) / 1749.214)
=0.246112 / 0.479244
=0.5135

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
=(170.639 - 0 - 38.285) / 2691.984
=0.049166

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 Automobile Air-Conditioner Accessories Co has a M-score of -2.20 suggests that the company is unlikely to be a manipulator.


Shanghai Automobile Air-Conditioner Accessories Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Shanghai Automobile Air-Conditioner Accessories Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Shanghai Automobile Air-Conditioner Accessories Co Business Description

Traded in Other Exchanges
N/A
Address
No. 1188, Lianxi Road, Pudong New Area, Shanghai, CHN, 201204
Shanghai Automobile Air-Conditioner Accessories Co Ltd is engaged in research & development, production and sales of automobile parts such as air conditioning pipes and fuel distribution pipes.

Shanghai Automobile Air-Conditioner Accessories Co Headlines

No Headlines