Inly Media Co (SHSE:603598) Beneish M-Score: -2.17 (As of Jul. 08, 2026)


SHSE:603598 Inly Media Co Ltd SHSE:603598
80 GF Score
Price ¥16.06
GF Value ¥21.33
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Inly Media Co Beneish M-Score?

Inly Media Co SHSE:603598 +0.50% 80 Beneish M-Score is -2.17 as of Jul. 08, 2026. GuruFocus rates SHSE:603598 with a GF Score™ of 80/100 and a GF Value™ of ¥21.33 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 977 Media - Diversified companies, Inly Media Co ranks worse than 73.18% 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 -2.17 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:603598' s Beneish M-Score Range Over the Past 10 Years
Min: -4.23   Med: -2.16   Max: 3.12
Current: -2.17

During the past 13 years, the highest Beneish M-Score of Inly Media Co was 3.12. The lowest was -4.23. And the median was -2.16.


Inly Media Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Inly Media 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.

Inly Media Co Beneish M-Score Chart

Inly Media 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 -3.43 -3.65 -2.53 -1.01 -2.09

Inly Media 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 -1.34 -2.15 -1.89 -2.09 -2.17

SHSE:603598 vs APP, OMC, TTD: Beneish M-Score Comparison

For the Advertising Agencies subindustry, Inly Media 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.


Inly Media Co Beneish M-Score vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Inly Media Co's Beneish M-Score distribution charts can be found below:

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


SHSE:603598
80GF Score
Inly Media Co Ltd SHSE:603598
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Inly Media 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 Inly Media 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 * 1.1277+0.528 * 1.1192+0.404 * 0.8673+0.892 * 1.2145+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2031+4.679 * 0.005151-0.327 * 1.007
=-2.17

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was ¥1,403 Mil.
Revenue was 2222.2 + 1821.043 + 1919.401 + 2552.296 = ¥8,515 Mil.
Gross Profit was 70.913 + 96.959 + 59.216 + 41.675 = ¥269 Mil.
Total Current Assets was ¥2,281 Mil.
Total Assets was ¥2,406 Mil.
Property, Plant and Equipment(Net PPE) was ¥18 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥53 Mil.
Total Current Liabilities was ¥2,149 Mil.
Long-Term Debt & Capital Lease Obligation was ¥28 Mil.
Net Income was 10.389 + -3.235 + 4.429 + 8.389 = ¥20 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -178.657 + 145.714 + -242.951 + 283.474 = ¥8 Mil.
Total Receivables was ¥1,025 Mil.
Revenue was 1990.029 + 1856.052 + 1479.932 + 1684.941 = ¥7,011 Mil.
Gross Profit was 73.116 + 37.209 + 52.677 + 84.676 = ¥248 Mil.
Total Current Assets was ¥1,836 Mil.
Total Assets was ¥1,952 Mil.
Property, Plant and Equipment(Net PPE) was ¥17 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥36 Mil.
Total Current Liabilities was ¥1,752 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2 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)
=(1403.361 / 8514.94) / (1024.689 / 7010.954)
=0.164812 / 0.146155
=1.1277

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)
=(247.678 / 7010.954) / (268.763 / 8514.94)
=0.035327 / 0.031564
=1.1192

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 - (2281.103 + 18.485) / 2405.577) / (1 - (1835.956 + 17.127) / 1952.262)
=0.04406 / 0.050802
=0.8673

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
=8514.94 / 7010.954
=1.2145

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 + 17.127)) / (0 / (0 + 18.485))
=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)
=(53.215 / 8514.94) / (36.424 / 7010.954)
=0.00625 / 0.005195
=1.2031

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)
=((27.782 + 2148.629) / 2405.577) / ((1.652 + 1752.423) / 1952.262)
=0.904736 / 0.898483
=1.007

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
=(19.972 - 0 - 7.58) / 2405.577
=0.005151

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.

Inly Media Co has a M-score of -2.17 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 -2.17 mean?
Inly Media Co (SHSE:603598) has a Beneish M-Score of -2.17 as of Jul. 08, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Inly Media Co and its competitors. According to the industry distribution chart, Inly Media Co ranks #715 out of 977 companies in the Media - Diversified industry, placing it in the top 73.2%.
Is Inly Media Co's Beneish M-Score too high?
Inly Media Co's current Beneish M-Score is -2.17. Based on the distribution chart, Inly Media Co ranks #715 out of 977 companies in the Media - Diversified industry, which is below the industry midpoint. Overall, Inly Media Co has a GF Score™ of 80/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Inly Media Co's Beneish M-Score compare to APP and OMC?
According to the Media - Diversified industry distribution chart, Inly Media Co ranks #715 out of 977 companies for Beneish M-Score. This places Inly Media Co in the lower half of its industry. 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 Media - Diversified company?
A good Beneish M-Score depends on the Media - Diversified 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 Inly Media Co and its competitors. Inly Media Co's current Beneish M-Score is -2.17. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Inly Media Co stock overvalued right now?
Based on GuruFocus' analysis, Inly Media Co (SHSE:603598) is currently considered Modestly Undervalued. The stock's GF Value™ is ¥21.33, compared to a current price of ¥16.06 — trading 24.7% below its estimated fair value. The current Beneish M-Score is -2.17. Inly Media Co's overall GF Score™ is 80/100 with 6 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 Inly Media Co (SHSE:603598), the current Beneish M-Score is -2.17 as of Jul. 08, 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 Inly Media Co (SHSE:603598) Overvalued in 2026?

Based on GuruFocus' analysis, Inly Media Co stock appears to be undervalued. The current stock price of ¥16.06 is trading 24.7% below its estimated GF Value™ of ¥21.33. GuruFocus considers Inly Media Co to be Modestly Undervalued.

Key valuation signals for SHSE:603598:

  • Beneish M-Score: -2.17
  • GF Value™: ¥21.33 vs. price of ¥16.06 (24.7% below fair value)
  • GF Score™: 80/100 with 6 warning signs

No single metric tells the full story. See the SHSE:603598 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Inly Media Co Business Description

Address Water Park B, Building 3, Room 105, Fu Wai liangjiadian, Haidian District, Beijing, CHN, 100022
Inly Media Co Ltd is engaged in providing advertising services.
80GF Score

Get the complete analysis for SHSE:603598

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

¥16.06
Price
¥21.33
GF Value