GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Yangzhou Jinquan Travelling Goods Co Ltd (SHSE:603307) » Definitions » Beneish M-Score

Yangzhou Jinquan Travelling Goods Co (SHSE:603307) Beneish M-Score : -2.24 (As of Jun. 09, 2024)


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

What is Yangzhou Jinquan Travelling Goods 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 -2.24 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Yangzhou Jinquan Travelling Goods Co's Beneish M-Score or its related term are showing as below:

SHSE:603307' s Beneish M-Score Range Over the Past 10 Years
Min: -3.31   Med: -2.55   Max: 1.56
Current: -2.24

During the past 6 years, the highest Beneish M-Score of Yangzhou Jinquan Travelling Goods Co was 1.56. The lowest was -3.31. And the median was -2.55.


Yangzhou Jinquan Travelling Goods Co Beneish M-Score Historical Data

The historical data trend for Yangzhou Jinquan Travelling Goods 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.

Yangzhou Jinquan Travelling Goods Co Beneish M-Score Chart

Yangzhou Jinquan Travelling Goods Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -3.30 -2.55

Yangzhou Jinquan Travelling Goods Co Quarterly Data
Dec18 Dec19 Dec20 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 - -3.31 1.56 -2.55 -2.24

Competitive Comparison of Yangzhou Jinquan Travelling Goods Co's Beneish M-Score

For the Textile Manufacturing subindustry, Yangzhou Jinquan Travelling Goods 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.


Yangzhou Jinquan Travelling Goods Co's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Yangzhou Jinquan Travelling Goods Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Yangzhou Jinquan Travelling Goods Co's Beneish M-Score falls into.



Yangzhou Jinquan Travelling Goods 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 Yangzhou Jinquan Travelling Goods 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 * 0.9864+0.528 * 0.9265+0.404 * 3.9666+0.892 * 0.709+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 3.2925+4.679 * -0.041177-0.327 * 1.1741
=-2.24

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ¥112.6 Mil.
Revenue was 219.662 + 178.136 + 149.552 + 246.859 = ¥794.2 Mil.
Gross Profit was 67.297 + 51.321 + 47.821 + 85.585 = ¥252.0 Mil.
Total Current Assets was ¥1,285.8 Mil.
Total Assets was ¥1,793.6 Mil.
Property, Plant and Equipment(Net PPE) was ¥204.9 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥29.0 Mil.
Total Current Liabilities was ¥280.9 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0.4 Mil.
Net Income was 42.088 + 27.15 + 36.666 + 105.237 = ¥211.1 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was 48.514 + 8.914 + 68.727 + 158.841 = ¥285.0 Mil.
Total Receivables was ¥161.0 Mil.
Revenue was 271.055 + 267.37 + 286.81 + 294.94 = ¥1,120.2 Mil.
Gross Profit was 90.07 + 75.802 + 85.07 + 78.404 = ¥329.3 Mil.
Total Current Assets was ¥1,252.1 Mil.
Total Assets was ¥1,402.6 Mil.
Property, Plant and Equipment(Net PPE) was ¥90.7 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥12.4 Mil.
Total Current Liabilities was ¥187.0 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0.3 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)
=(112.565 / 794.209) / (160.95 / 1120.175)
=0.141732 / 0.143683
=0.9864

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)
=(329.346 / 1120.175) / (252.024 / 794.209)
=0.294013 / 0.317327
=0.9265

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 - (1285.825 + 204.873) / 1793.59) / (1 - (1252.111 + 90.739) / 1402.562)
=0.168875 / 0.042574
=3.9666

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
=794.209 / 1120.175
=0.709

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 + 90.739)) / (0 / (0 + 204.873))
=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)
=(28.997 / 794.209) / (12.422 / 1120.175)
=0.036511 / 0.011089
=3.2925

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)
=((0.37 + 280.853) / 1793.59) / ((0.333 + 186.977) / 1402.562)
=0.156793 / 0.133548
=1.1741

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
=(211.141 - 0 - 284.996) / 1793.59
=-0.041177

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.

Yangzhou Jinquan Travelling Goods Co has a M-score of -2.24 suggests that the company is unlikely to be a manipulator.


Yangzhou Jinquan Travelling Goods Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Yangzhou Jinquan Travelling Goods Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Yangzhou Jinquan Travelling Goods Co (SHSE:603307) Business Description

Traded in Other Exchanges
N/A
Address
In Baonv Village, Yangshou Town, Hanjiang District, Jiangsu Province, Yangzhou, CHN, 225124
Yangzhou Jinquan Travelling Goods Co Ltd is a well-known outdoor equipment manufacturers in China. It offers tents, sleeping bags, outdoor jackets, down jackets, backpacks and other outdoor equipment products.

Yangzhou Jinquan Travelling Goods Co (SHSE:603307) Headlines

No Headlines