GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Jiangsu Hengxing New Material Technology Co Ltd (SHSE:603276) » Definitions » Beneish M-Score

Jiangsu Hengxing New Material Technology Co (SHSE:603276) Beneish M-Score : -1.17 (As of Apr. 22, 2025)


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

What is Jiangsu Hengxing New Material Technology 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.

Warning Sign:

Beneish M-Score -1.17 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Jiangsu Hengxing New Material Technology Co's Beneish M-Score or its related term are showing as below:

SHSE:603276' s Beneish M-Score Range Over the Past 10 Years
Min: -3.49   Med: -1.17   Max: -1.03
Current: -1.17

During the past 7 years, the highest Beneish M-Score of Jiangsu Hengxing New Material Technology Co was -1.03. The lowest was -3.49. And the median was -1.17.


Jiangsu Hengxing New Material Technology Co Beneish M-Score Historical Data

The historical data trend for Jiangsu Hengxing New Material Technology 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.

Jiangsu Hengxing New Material Technology Co Beneish M-Score Chart

Jiangsu Hengxing New Material Technology Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - - -1.03

Jiangsu Hengxing New Material Technology Co Quarterly Data
Dec17 Dec18 Dec19 Jun20 Dec20 Dec21 Mar22 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 Premium Member Only - -1.03 - -3.49 -1.17

Competitive Comparison of Jiangsu Hengxing New Material Technology Co's Beneish M-Score

For the Chemicals subindustry, Jiangsu Hengxing New Material Technology 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 Hengxing New Material Technology Co's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Jiangsu Hengxing New Material Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Jiangsu Hengxing New Material Technology Co's Beneish M-Score falls into.


;
;

Jiangsu Hengxing New Material Technology 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 Hengxing New Material Technology 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 * 1.3064+0.528 * 1.7103+0.404 * 1.4901+0.892 * 1.2076+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3002+4.679 * 0.032769-0.327 * 0.4889
=-1.17

* 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 ¥167.9 Mil.
Revenue was 208.044 + 202.933 + 153.837 + 182.173 = ¥747.0 Mil.
Gross Profit was 18.224 + 30.04 + 27.386 + 37.094 = ¥112.7 Mil.
Total Current Assets was ¥1,103.5 Mil.
Total Assets was ¥1,812.1 Mil.
Property, Plant and Equipment(Net PPE) was ¥587.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥18.3 Mil.
Total Current Liabilities was ¥43.5 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0.0 Mil.
Net Income was 2.704 + 15.042 + 16.79 + 15.037 = ¥49.6 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was -2.44 + 14.768 + -16.343 + -5.792 = ¥-9.8 Mil.
Total Receivables was ¥106.4 Mil.
Revenue was 149.373 + 172.514 + 140.067 + 156.596 = ¥618.6 Mil.
Gross Profit was 36.161 + 44.512 + 37.355 + 41.645 = ¥159.7 Mil.
Total Current Assets was ¥1,177.3 Mil.
Total Assets was ¥1,863.9 Mil.
Property, Plant and Equipment(Net PPE) was ¥602.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥11.7 Mil.
Total Current Liabilities was ¥91.6 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0.0 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)
=(167.86 / 746.987) / (106.397 / 618.55)
=0.224716 / 0.17201
=1.3064

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)
=(159.673 / 618.55) / (112.744 / 746.987)
=0.258141 / 0.150932
=1.7103

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 - (1103.542 + 587.2) / 1812.083) / (1 - (1177.328 + 602.816) / 1863.903)
=0.066962 / 0.044937
=1.4901

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
=746.987 / 618.55
=1.2076

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 + 602.816)) / (0 / (0 + 587.2))
=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)
=(18.307 / 746.987) / (11.659 / 618.55)
=0.024508 / 0.018849
=1.3002

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)
=((0 + 43.521) / 1812.083) / ((0 + 91.563) / 1863.903)
=0.024017 / 0.049124
=0.4889

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
=(49.573 - 0 - -9.807) / 1812.083
=0.032769

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 Hengxing New Material Technology Co has a M-score of -1.17 signals that the company is likely to be a manipulator.


Jiangsu Hengxing New Material Technology Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Jiangsu Hengxing New Material Technology Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Jiangsu Hengxing New Material Technology Co Business Description

Traded in Other Exchanges
N/A
Address
Yongning Branch Road, Yixing Economic Development Zone, Jiangsu, Yingxing, CHN, 214200
Jiangsu Hengxing New Material Technology Co Ltd is engaged in research & development, production and sales of ketone, ester and acid fine chemical products.

Jiangsu Hengxing New Material Technology Co Headlines

No Headlines