GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Hunan Meihu Intelligent Manufacturing Co Ltd (SHSE:603319) » Definitions » Beneish M-Score

Hunan Meihu Intelligent Manufacturing Co (SHSE:603319) Beneish M-Score : -2.56 (As of Apr. 16, 2025)


View and export this data going back to 2016. Start your Free Trial

What is Hunan Meihu Intelligent Manufacturing 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 -2.56 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Hunan Meihu Intelligent Manufacturing Co's Beneish M-Score or its related term are showing as below:

SHSE:603319' s Beneish M-Score Range Over the Past 10 Years
Min: -5.71   Med: -2.2   Max: 0.18
Current: -2.56

During the past 13 years, the highest Beneish M-Score of Hunan Meihu Intelligent Manufacturing Co was 0.18. The lowest was -5.71. And the median was -2.20.


Hunan Meihu Intelligent Manufacturing Co Beneish M-Score Historical Data

The historical data trend for Hunan Meihu Intelligent Manufacturing 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.

Hunan Meihu Intelligent Manufacturing Co Beneish M-Score Chart

Hunan Meihu Intelligent Manufacturing Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.44 -1.87 -2.17 -2.28 -2.28

Hunan Meihu Intelligent Manufacturing Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 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 Premium Member Only Premium Member Only Premium Member Only -2.19 -2.28 -2.17 -2.47 -2.56

Competitive Comparison of Hunan Meihu Intelligent Manufacturing Co's Beneish M-Score

For the Auto Parts subindustry, Hunan Meihu Intelligent Manufacturing 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.


Hunan Meihu Intelligent Manufacturing Co's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Hunan Meihu Intelligent Manufacturing Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hunan Meihu Intelligent Manufacturing Co's Beneish M-Score falls into.


;
;

Hunan Meihu Intelligent Manufacturing 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 Hunan Meihu Intelligent Manufacturing 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 * 0.86+0.528 * 1.121+0.404 * 0.9904+0.892 * 1.1378+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2195+4.679 * -0.011035-0.327 * 1.1521
=-2.56

* 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 ¥916 Mil.
Revenue was 509.046 + 505.702 + 465.097 + 548.24 = ¥2,028 Mil.
Gross Profit was 133.063 + 134.346 + 110.876 + 122.26 = ¥501 Mil.
Total Current Assets was ¥2,182 Mil.
Total Assets was ¥3,737 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,122 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥78 Mil.
Total Current Liabilities was ¥883 Mil.
Long-Term Debt & Capital Lease Obligation was ¥846 Mil.
Net Income was 52.268 + 46.496 + 45.201 + 64.196 = ¥208 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 83.918 + 114.913 + 10.805 + 39.758 = ¥249 Mil.
Total Receivables was ¥936 Mil.
Revenue was 485.543 + 468.045 + 405.881 + 423.013 = ¥1,782 Mil.
Gross Profit was 141.932 + 128.54 + 108.755 + 113.931 = ¥493 Mil.
Total Current Assets was ¥1,622 Mil.
Total Assets was ¥2,930 Mil.
Property, Plant and Equipment(Net PPE) was ¥965 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥56 Mil.
Total Current Liabilities was ¥953 Mil.
Long-Term Debt & Capital Lease Obligation was ¥224 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)
=(915.952 / 2028.085) / (936.083 / 1782.482)
=0.451634 / 0.525157
=0.86

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)
=(493.158 / 1782.482) / (500.545 / 2028.085)
=0.276669 / 0.246807
=1.121

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 - (2181.517 + 1121.851) / 3736.572) / (1 - (1621.683 + 965.221) / 2929.871)
=0.115936 / 0.117059
=0.9904

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
=2028.085 / 1782.482
=1.1378

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 + 965.221)) / (0 / (0 + 1121.851))
=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)
=(78.188 / 2028.085) / (56.35 / 1782.482)
=0.038553 / 0.031613
=1.2195

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)
=((846.051 + 883.056) / 3736.572) / ((223.664 + 953.191) / 2929.871)
=0.462752 / 0.401675
=1.1521

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
=(208.161 - 0 - 249.394) / 3736.572
=-0.011035

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.

Hunan Meihu Intelligent Manufacturing Co has a M-score of -2.56 suggests that the company is unlikely to be a manipulator.


Hunan Meihu Intelligent Manufacturing Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Hunan Meihu Intelligent Manufacturing Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Hunan Meihu Intelligent Manufacturing Co Business Description

Traded in Other Exchanges
N/A
Address
No. 69, North Hengyue Road, Hengdong County, Hunan Province, Chengguan, CHN, 421400
Hunan Meihu Intelligent Manufacturing Co Ltd manufactures and sells oil pumps including diesel engine pumps, gasoline, mechanical and electric control variable displacement oil pumps, cooling water pumps and among others.
Executives
Zhou Yong Director
Xu Teng Directors, senior managers
Yan Li Juan senior management
Wang Bin senior management
Chen Guo Rong Director
Cai Hao senior management
Huang Jin Hui senior management
Tan Xiao Ping Director
Xu Wen Hui Director
Chen Xiang Jun Director
Liu Guang Ming Director
Ding Zhen Wu Director
Luo Da Zhi Director
Xu Zhong Qiu Director
Yuan Chun Hua Director

Hunan Meihu Intelligent Manufacturing Co Headlines

No Headlines