Shanghai Aiyingshi Co (SHSE:603214) Beneish M-Score: -3.08 (As of Aug. 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:603214 Shanghai Aiyingshi Co Ltd SHSE:603214
84 GF Score
Price ¥13.66
GF Value ¥19.18
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Shanghai Aiyingshi Co Beneish M-Score?

Shanghai Aiyingshi Co SHSE:603214 +0.44% 84 Beneish M-Score is -3.08 as of Aug. 15, 2026. GuruFocus rates SHSE:603214 with a GF Score™ of 84/100 and a GF Value™ of ¥19.18 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,091 Retail - Cyclical companies, Shanghai Aiyingshi Co ranks better than 81.39% 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 -3.08 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:603214' s Beneish M-Score Range Over the Past 10 Years
Min: -3.43   Med: -2.7   Max: 0.8
Current: -3.08

During the past 13 years, the highest Beneish M-Score of Shanghai Aiyingshi Co was 0.80. The lowest was -3.43. And the median was -2.70.


Shanghai Aiyingshi Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Shanghai Aiyingshi 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 Aiyingshi Co Beneish M-Score Chart

Shanghai Aiyingshi 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 0.80 -2.34 -3.43 -2.91 -3.00

Shanghai Aiyingshi 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 -3.01 -2.96 -2.92 -3.00 -3.08

SHSE:603214 vs CASY, WSM, ULTA: Beneish M-Score Comparison

For the Specialty Retail subindustry, Shanghai Aiyingshi 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 Aiyingshi Co Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Shanghai Aiyingshi Co's Beneish M-Score distribution charts can be found below:

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


SHSE:603214
84GF Score
Shanghai Aiyingshi Co Ltd SHSE:603214
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shanghai Aiyingshi 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 Aiyingshi 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 * 0.9555+0.528 * 1.0029+0.404 * 1.0446+0.892 * 1.0832+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.963+4.679 * -0.146657-0.327 * 0.9255
=-3.08

* 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 ¥98 Mil.
Revenue was 889.481 + 1056.707 + 890.546 + 975.782 = ¥3,813 Mil.
Gross Profit was 222.355 + 297.502 + 218.61 + 270.993 = ¥1,009 Mil.
Total Current Assets was ¥1,614 Mil.
Total Assets was ¥2,417 Mil.
Property, Plant and Equipment(Net PPE) was ¥371 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥148 Mil.
Total Current Liabilities was ¥962 Mil.
Long-Term Debt & Capital Lease Obligation was ¥163 Mil.
Net Income was 8.562 + 29.122 + 5.597 + 40.045 = ¥83 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 139.662 + 159.344 + 67.167 + 71.639 = ¥438 Mil.
Total Receivables was ¥95 Mil.
Revenue was 859.06 + 998.696 + 773.988 + 887.953 = ¥3,520 Mil.
Gross Profit was 204.261 + 287.89 + 195.171 + 247.266 = ¥935 Mil.
Total Current Assets was ¥1,697 Mil.
Total Assets was ¥2,517 Mil.
Property, Plant and Equipment(Net PPE) was ¥389 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥142 Mil.
Total Current Liabilities was ¥1,118 Mil.
Long-Term Debt & Capital Lease Obligation was ¥147 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)
=(98.477 / 3812.516) / (95.143 / 3519.697)
=0.02583 / 0.027032
=0.9555

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)
=(934.588 / 3519.697) / (1009.46 / 3812.516)
=0.265531 / 0.264775
=1.0029

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 - (1614.12 + 370.601) / 2417.117) / (1 - (1696.53 + 389.473) / 2517.072)
=0.178889 / 0.171258
=1.0446

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
=3812.516 / 3519.697
=1.0832

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 + 389.473)) / (0 / (0 + 370.601))
=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)
=(147.773 / 3812.516) / (141.672 / 3519.697)
=0.03876 / 0.040251
=0.963

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)
=((162.745 + 961.689) / 2417.117) / ((146.757 + 1118.4) / 2517.072)
=0.465196 / 0.50263
=0.9255

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
=(83.326 - 0 - 437.812) / 2417.117
=-0.146657

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 Aiyingshi Co has a M-score of -3.08 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 -3.08 mean?
Shanghai Aiyingshi Co (SHSE:603214) has a Beneish M-Score of -3.08 as of Aug. 15, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Shanghai Aiyingshi Co and its competitors. According to the industry distribution chart, Shanghai Aiyingshi Co ranks #203 out of 1091 companies in the Retail - Cyclical industry, placing it in the top 18.6%.
Is Shanghai Aiyingshi Co's Beneish M-Score too high?
Shanghai Aiyingshi Co's current Beneish M-Score is -3.08. Based on the distribution chart, Shanghai Aiyingshi Co ranks #203 out of 1091 companies in the Retail - Cyclical industry, which is in the top quartile — a strong position relative to peers. Overall, Shanghai Aiyingshi Co has a GF Score™ of 84/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Shanghai Aiyingshi Co's Beneish M-Score compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Shanghai Aiyingshi Co ranks #203 out of 1091 companies for Beneish M-Score. This places Shanghai Aiyingshi Co in the top 19% 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Aiyingshi Co and its competitors. Shanghai Aiyingshi Co's current Beneish M-Score is -3.08. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shanghai Aiyingshi Co stock overvalued right now?
Based on GuruFocus' analysis, Shanghai Aiyingshi Co (SHSE:603214) is currently considered Modestly Undervalued. The stock's GF Value™ is ¥19.18, compared to a current price of ¥13.66 — trading 28.8% below its estimated fair value. The current Beneish M-Score is -3.08. Shanghai Aiyingshi Co's overall GF Score™ is 84/100 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 Shanghai Aiyingshi Co (SHSE:603214), the current Beneish M-Score is -3.08 as of Aug. 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 Shanghai Aiyingshi Co (SHSE:603214) Overvalued in 2026?

Based on GuruFocus' analysis, Shanghai Aiyingshi Co stock appears to be undervalued. The current stock price of ¥13.66 is trading 28.8% below its estimated GF Value™ of ¥19.18. GuruFocus considers Shanghai Aiyingshi Co to be Modestly Undervalued.

Key valuation signals for SHSE:603214:

  • Beneish M-Score: -3.08
  • GF Value™: ¥19.18 vs. price of ¥13.66 (28.8% below fair value)
  • GF Score™: 84/100 with 3 warning signs

No single metric tells the full story. See the SHSE:603214 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shanghai Aiyingshi Co Business Description

Address No. 729, Yanggao South Road, 5th Floor, Building 1, Century Financial Plaza, Shanghai, CHN, 200127
Shanghai Aiyingshi Co Ltd is engaged in selling and distribution of products like diaper, toy book, formula milk which include goat milk and milk powder, nutritional which include nutritional supplements, rice, noodles, biscuits, beverage, snack foods, and cooking ingredients, breast pump, safety supplies, clothes washing, and moisturizing.
84GF Score

Get the complete analysis for SHSE:603214

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

¥13.66
Price
¥19.18
GF Value