Aimer Co (SHSE:603511) Beneish M-Score: -2.92 (As of Sep. 20, 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:603511 Aimer Co Ltd SHSE:603511
76 GF Score
Price ¥12.18
GF Value ¥13.86
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Aimer Co Beneish M-Score?

Aimer Co SHSE:603511 +2.10% 76 Beneish M-Score is -2.92 as of Sep. 20, 2026. GuruFocus rates SHSE:603511 with a GF Score™ of 76/100 and a GF Value™ of ¥13.86 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 1,008 Manufacturing - Apparel & Accessories companies, Aimer Co ranks better than 77.28% 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 -2.92 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:603511' s Beneish M-Score Range Over the Past 10 Years
Min: -7.9   Med: -2.88   Max: -2.04
Current: -2.92

During the past 8 years, the highest Beneish M-Score of Aimer Co was -2.04. The lowest was -7.90. And the median was -2.88.


Aimer Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Aimer 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.

Aimer Co Beneish M-Score Chart

Aimer Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -2.58 -3.10 -3.14 -2.66 -3.00

Aimer Co Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -2.74 -2.93 -3.00 -2.79 -2.89

SHSE:603511 vs RL, LEVI, VFC: Beneish M-Score Comparison

For the Apparel Manufacturing subindustry, Aimer 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.


Aimer Co Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

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

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


SHSE:603511
76GF Score
Aimer Co Ltd SHSE:603511
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Aimer 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 Aimer 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 * 0.9834+0.528 * 0.9788+0.404 * 1.0375+0.892 * 0.9857+0.115 * 0.9916
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9887+4.679 * -0.072732-0.327 * 1.122
=-2.88

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was ¥248 Mil.
Revenue was 726.066 + 849.357 + 859.603 + 635.991 = ¥3,071 Mil.
Gross Profit was 461.78 + 558.14 + 534.309 + 402.313 = ¥1,957 Mil.
Total Current Assets was ¥3,464 Mil.
Total Assets was ¥5,201 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,096 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥321 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,643 Mil.
Total Current Liabilities was ¥711 Mil.
Long-Term Debt & Capital Lease Obligation was ¥69 Mil.
Net Income was 35.25 + 92.972 + 50.508 + -4.282 = ¥174 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 166.969 + 148.173 + 161.217 + 76.344 = ¥553 Mil.
Total Receivables was ¥256 Mil.
Revenue was 743.867 + 854.189 + 882.517 + 634.945 = ¥3,116 Mil.
Gross Profit was 456.586 + 562.536 + 536.189 + 387.568 = ¥1,943 Mil.
Total Current Assets was ¥3,343 Mil.
Total Assets was ¥5,061 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,117 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥324 Mil.
Selling, General, & Admin. Expense(SGA) was ¥1,686 Mil.
Total Current Liabilities was ¥609 Mil.
Long-Term Debt & Capital Lease Obligation was ¥68 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)
=(247.73 / 3071.017) / (255.554 / 3115.517)
=0.080667 / 0.082026
=0.9834

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)
=(1942.878 / 3115.517) / (1956.542 / 3071.017)
=0.623613 / 0.637099
=0.9788

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 - (3463.944 + 1095.793) / 5200.685) / (1 - (3342.621 + 1116.857) / 5060.623)
=0.123243 / 0.118789
=1.0375

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
=3071.017 / 3115.517
=0.9857

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))
=(324.053 / (324.053 + 1116.857)) / (321.42 / (321.42 + 1095.793))
=0.224895 / 0.226797
=0.9916

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)
=(1643.289 / 3071.017) / (1686.181 / 3115.517)
=0.535096 / 0.54122
=0.9887

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)
=((69.173 + 711.398) / 5200.685) / ((68.111 + 608.837) / 5060.623)
=0.15009 / 0.133768
=1.122

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
=(174.447 - 0 - 552.703) / 5200.685
=-0.072732

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.

Aimer Co has a M-score of -2.88 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 -2.92 mean?
Aimer Co (SHSE:603511) has a Beneish M-Score of -2.92 as of Sep. 20, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Aimer Co and its competitors. According to the industry distribution chart, Aimer Co ranks #229 out of 1008 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 22.7%.
Is Aimer Co's Beneish M-Score too high?
Aimer Co's current Beneish M-Score is -2.92. Based on the distribution chart, Aimer Co ranks #229 out of 1008 companies in the Manufacturing - Apparel & Accessories industry, which is in the top quartile — a strong position relative to peers. Overall, Aimer Co has a GF Score™ of 76/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Aimer Co's Beneish M-Score compare to RL and LEVI?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Aimer Co ranks #229 out of 1008 companies for Beneish M-Score. This places Aimer Co in the top 23% 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 Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories 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 Aimer Co and its competitors. Aimer Co's current Beneish M-Score is -2.92. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aimer Co stock overvalued right now?
Based on GuruFocus' analysis, Aimer Co (SHSE:603511) is currently considered Modestly Undervalued. The stock's GF Value™ is ¥13.86, compared to a current price of ¥12.18 — trading 12.1% below its estimated fair value. The current Beneish M-Score is -2.92. Aimer Co's overall GF Score™ is 76/100 with 4 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 Aimer Co (SHSE:603511), the current Beneish M-Score is -2.92 as of Sep. 20, 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 Aimer Co (SHSE:603511) Overvalued in 2026?

Based on GuruFocus' analysis, Aimer Co stock appears to be undervalued. The current stock price of ¥12.18 is trading 12.1% below its estimated GF Value™ of ¥13.86. GuruFocus considers Aimer Co to be Modestly Undervalued.

Key valuation signals for SHSE:603511:

  • Beneish M-Score: -2.92
  • GF Value™: ¥13.86 vs. price of ¥12.18 (12.1% below fair value)
  • GF Score™: 76/100 with 4 warning signs

No single metric tells the full story. See the SHSE:603511 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Aimer Co Business Description

Address Lize Zhongyuan, Buildings 218 and 219, Second District, Wangjing Development Zone, Chaoyang District, Beijing, CHN, 100102
Aimer Co Ltd is engaged in the research and development, production and sales of high-quality personal clothing and accessories.
76GF Score

Get the complete analysis for SHSE:603511

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

¥12.18
Price
¥13.86
GF Value