Jiangsu Tianmu Lake Tourism Co (SHSE:603136) Beneish M-Score: -2.78 (As of Jul. 15, 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:603136 Jiangsu Tianmu Lake Tourism Co Ltd SHSE:603136
83 GF Score
Price ¥8.75
GF Value ¥11.55
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Jiangsu Tianmu Lake Tourism Co Beneish M-Score?

Jiangsu Tianmu Lake Tourism Co SHSE:603136 +2.34% 83 Beneish M-Score is -2.78 as of Jul. 15, 2026. GuruFocus rates SHSE:603136 with a GF Score™ of 83/100 and a GF Value™ of ¥11.55 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 819 Travel & Leisure companies, Jiangsu Tianmu Lake Tourism Co ranks better than 63.74% 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 -2.78 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Jiangsu Tianmu Lake Tourism Co's Beneish M-Score or its related term are showing as below:

SHSE:603136' s Beneish M-Score Range Over the Past 10 Years
Min: -5.04   Med: -2.32   Max: 5.33
Current: -2.78

During the past 13 years, the highest Beneish M-Score of Jiangsu Tianmu Lake Tourism Co was 5.33. The lowest was -5.04. And the median was -2.32.


Jiangsu Tianmu Lake Tourism Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Jiangsu Tianmu Lake Tourism 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.

Jiangsu Tianmu Lake Tourism Co Beneish M-Score Chart

Jiangsu Tianmu Lake Tourism 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 -2.32 -2.35 -1.77 -2.81 -2.80

Jiangsu Tianmu Lake Tourism 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 -2.66 -2.81 -2.77 -2.80 -2.78

SHSE:603136 vs MAR, HLT, H: Beneish M-Score Comparison

For the Lodging subindustry, Jiangsu Tianmu Lake Tourism 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.


Jiangsu Tianmu Lake Tourism Co Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Jiangsu Tianmu Lake Tourism Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Jiangsu Tianmu Lake Tourism Co's Beneish M-Score falls into.


SHSE:603136
83GF Score
Jiangsu Tianmu Lake Tourism Co Ltd SHSE:603136
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Jiangsu Tianmu Lake Tourism 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 Jiangsu Tianmu Lake Tourism 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 * 0.8853+0.528 * 1.0698+0.404 * 0.8828+0.892 * 0.9417+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1525+4.679 * -0.051571-0.327 * 0.6002
=-2.78

* 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 ¥23.1 Mil.
Revenue was 100.206 + 122.253 + 139.503 + 141.391 = ¥503.4 Mil.
Gross Profit was 37.646 + 48.477 + 75.354 + 88.408 = ¥249.9 Mil.
Total Current Assets was ¥706.8 Mil.
Total Assets was ¥1,688.5 Mil.
Property, Plant and Equipment(Net PPE) was ¥821.7 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥43.1 Mil.
Total Current Liabilities was ¥110.8 Mil.
Long-Term Debt & Capital Lease Obligation was ¥44.7 Mil.
Net Income was 10.457 + 12.067 + 28.527 + 40.885 = ¥91.9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was 5.574 + 72.01 + 64.365 + 37.063 = ¥179.0 Mil.
Total Receivables was ¥27.7 Mil.
Revenue was 104.923 + 131.556 + 141.236 + 156.782 = ¥534.5 Mil.
Gross Profit was 43.484 + 67.282 + 76.348 + 96.754 = ¥283.9 Mil.
Total Current Assets was ¥688.1 Mil.
Total Assets was ¥1,776.1 Mil.
Property, Plant and Equipment(Net PPE) was ¥897.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥39.7 Mil.
Total Current Liabilities was ¥221.1 Mil.
Long-Term Debt & Capital Lease Obligation was ¥51.5 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)
=(23.128 / 503.353) / (27.741 / 534.497)
=0.045948 / 0.051901
=0.8853

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)
=(283.868 / 534.497) / (249.885 / 503.353)
=0.531094 / 0.496441
=1.0698

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 - (706.756 + 821.739) / 1688.456) / (1 - (688.122 + 897.377) / 1776.112)
=0.094738 / 0.10732
=0.8828

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
=503.353 / 534.497
=0.9417

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 + 897.377)) / (0 / (0 + 821.739))
=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)
=(43.128 / 503.353) / (39.737 / 534.497)
=0.085681 / 0.074345
=1.1525

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)
=((44.685 + 110.827) / 1688.456) / ((51.507 + 221.058) / 1776.112)
=0.092103 / 0.153462
=0.6002

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
=(91.936 - 0 - 179.012) / 1688.456
=-0.051571

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.

Jiangsu Tianmu Lake Tourism Co has a M-score of -2.78 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 -2.78 mean?
Jiangsu Tianmu Lake Tourism Co (SHSE:603136) has a Beneish M-Score of -2.78 as of Jul. 15, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Jiangsu Tianmu Lake Tourism Co and its competitors. According to the industry distribution chart, Jiangsu Tianmu Lake Tourism Co ranks #297 out of 819 companies in the Travel & Leisure industry, placing it in the top 36.3%.
Is Jiangsu Tianmu Lake Tourism Co's Beneish M-Score too high?
Jiangsu Tianmu Lake Tourism Co's current Beneish M-Score is -2.78. Based on the distribution chart, Jiangsu Tianmu Lake Tourism Co ranks #297 out of 819 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, Jiangsu Tianmu Lake Tourism Co has a GF Score™ of 83/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Jiangsu Tianmu Lake Tourism Co's Beneish M-Score compare to MAR and HLT?
According to the Travel & Leisure industry distribution chart, Jiangsu Tianmu Lake Tourism Co ranks #297 out of 819 companies for Beneish M-Score. This puts Jiangsu Tianmu Lake Tourism 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Jiangsu Tianmu Lake Tourism Co and its competitors. Jiangsu Tianmu Lake Tourism Co's current Beneish M-Score is -2.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Jiangsu Tianmu Lake Tourism Co stock overvalued right now?
Based on GuruFocus' analysis, Jiangsu Tianmu Lake Tourism Co (SHSE:603136) is currently considered Modestly Undervalued. The stock's GF Value™ is ¥11.55, compared to a current price of ¥8.75 — trading 24.2% below its estimated fair value. The current Beneish M-Score is -2.78. Jiangsu Tianmu Lake Tourism Co's overall GF Score™ is 83/100 with 3 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 Jiangsu Tianmu Lake Tourism Co (SHSE:603136), the current Beneish M-Score is -2.78 as of Jul. 15, 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 Jiangsu Tianmu Lake Tourism Co (SHSE:603136) Overvalued in 2026?

Based on GuruFocus' analysis, Jiangsu Tianmu Lake Tourism Co stock appears to be undervalued. The current stock price of ¥8.75 is trading 24.2% below its estimated GF Value™ of ¥11.55. GuruFocus considers Jiangsu Tianmu Lake Tourism Co to be Modestly Undervalued.

Key valuation signals for SHSE:603136:

  • Beneish M-Score: -2.78
  • GF Value™: ¥11.55 vs. price of ¥8.75 (24.2% below fair value)
  • GF Score™: 83/100 with 3 warning signs

No single metric tells the full story. See the SHSE:603136 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Jiangsu Tianmu Lake Tourism Co Business Description

Address No. 1, Huanhu West Road, Tianmu Lake Tourist Resort, Liyang, CHN, 213333
Jiangsu Tianmu Lake Tourism Co Ltd is mainly engaged in the development, management, and operation of tourist attractions in China. Its business projects mainly include scenic area management, water world theme parks, hot springs, hotels, travel agencies, and other related tourism.
83GF Score

Get the complete analysis for SHSE:603136

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

¥8.75
Price
¥11.55
GF Value