Olympic Circuit Technology Co (SHSE:603920) Beneish M-Score: -1.92 (As of Jul. 30, 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:603920 Olympic Circuit Technology Co Ltd SHSE:603920
88 GF Score
Price ¥31.54
GF Value ¥31.00
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Olympic Circuit Technology Co Beneish M-Score?

Olympic Circuit Technology Co SHSE:603920 -3.55% 88 Beneish M-Score is -1.92 as of Jul. 30, 2026. GuruFocus rates SHSE:603920 with a GF Score™ of 88/100 and a GF Value™ of ¥31.00 (Fairly Valued). The stock has 5 warning signs investors should review. Among 2,403 Hardware companies, Olympic Circuit Technology Co ranks worse than 80.57% 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 -1.92 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:603920' s Beneish M-Score Range Over the Past 10 Years
Min: -3.46   Med: -2.61   Max: -0.05
Current: -1.92

During the past 13 years, the highest Beneish M-Score of Olympic Circuit Technology Co was -0.05. The lowest was -3.46. And the median was -2.61.


Olympic Circuit Technology Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Olympic Circuit 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.

Olympic Circuit Technology Co Beneish M-Score Chart

Olympic Circuit Technology 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 -1.67 -2.85 -3.40 -2.39 -1.70

Olympic Circuit Technology 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 -2.28 -2.21 -2.10 -1.70 -1.92

SHSE:603920 vs APH, GLW, TEL: Beneish M-Score Comparison

For the Electronic Components subindustry, Olympic Circuit 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.


Olympic Circuit Technology Co Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, Olympic Circuit Technology Co's Beneish M-Score distribution charts can be found below:

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


SHSE:603920
88GF Score
Olympic Circuit Technology Co Ltd SHSE:603920
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Olympic Circuit 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 Olympic Circuit 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 * 0.9816+0.528 * 1.2365+0.404 * 2.5559+0.892 * 1.1042+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0604+4.679 * -0.037846-0.327 * 1.244
=-1.92

* 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 ¥1,445 Mil.
Revenue was 1322.461 + 1498.905 + 1499.215 + 1361.368 = ¥5,682 Mil.
Gross Profit was 179.041 + 249.373 + 343.688 + 309.768 = ¥1,082 Mil.
Total Current Assets was ¥6,334 Mil.
Total Assets was ¥9,590 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,769 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥98 Mil.
Total Current Liabilities was ¥2,738 Mil.
Long-Term Debt & Capital Lease Obligation was ¥3 Mil.
Net Income was 36.632 + 58.804 + 241.019 + 204.29 = ¥541 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 248.625 + 133.345 + 359.106 + 162.617 = ¥904 Mil.
Total Receivables was ¥1,333 Mil.
Revenue was 1217.401 + 1346.744 + 1279.628 + 1302.18 = ¥5,146 Mil.
Gross Profit was 276.012 + 293.953 + 320.346 + 321.241 = ¥1,212 Mil.
Total Current Assets was ¥6,704 Mil.
Total Assets was ¥9,103 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,218 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥83 Mil.
Total Current Liabilities was ¥2,091 Mil.
Long-Term Debt & Capital Lease Obligation was ¥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)
=(1445.199 / 5681.949) / (1333.422 / 5145.953)
=0.254349 / 0.259121
=0.9816

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)
=(1211.552 / 5145.953) / (1081.87 / 5681.949)
=0.235438 / 0.190405
=1.2365

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 - (6333.965 + 2768.96) / 9590.126) / (1 - (6703.81 + 2217.891) / 9102.623)
=0.050802 / 0.019876
=2.5559

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
=5681.949 / 5145.953
=1.1042

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 + 2217.891)) / (0 / (0 + 2768.96))
=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)
=(97.538 / 5681.949) / (83.302 / 5145.953)
=0.017166 / 0.016188
=1.0604

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)
=((2.697 + 2737.758) / 9590.126) / ((0.032 + 2090.975) / 9102.623)
=0.285758 / 0.229715
=1.244

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
=(540.745 - 0 - 903.693) / 9590.126
=-0.037846

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.

Olympic Circuit Technology Co has a M-score of -1.92 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 -1.92 mean?
Olympic Circuit Technology Co (SHSE:603920) has a Beneish M-Score of -1.92 as of Jul. 30, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Olympic Circuit Technology Co and its competitors. According to the industry distribution chart, Olympic Circuit Technology Co ranks #1936 out of 2403 companies in the Hardware industry, placing it in the top 80.6%.
Is Olympic Circuit Technology Co's Beneish M-Score too high?
Olympic Circuit Technology Co's current Beneish M-Score is -1.92. Based on the distribution chart, Olympic Circuit Technology Co ranks #1936 out of 2403 companies in the Hardware industry, which is in the bottom quartile relative to peers. Overall, Olympic Circuit Technology Co has a GF Score™ of 88/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Olympic Circuit Technology Co's Beneish M-Score compare to APH and GLW?
According to the Hardware industry distribution chart, Olympic Circuit Technology Co ranks #1936 out of 2403 companies for Beneish M-Score. This places Olympic Circuit Technology 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 Olympic Circuit Technology Co and its competitors. Olympic Circuit Technology Co's current Beneish M-Score is -1.92. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Olympic Circuit Technology Co stock overvalued right now?
Based on GuruFocus' analysis, Olympic Circuit Technology Co (SHSE:603920) is currently considered Fairly Valued. The stock's GF Value™ is ¥31.00, compared to a current price of ¥31.54 — trading 1.7% above its estimated fair value. The current Beneish M-Score is -1.92. Olympic Circuit Technology Co's overall GF Score™ is 88/100 with 5 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 Olympic Circuit Technology Co (SHSE:603920), the current Beneish M-Score is -1.92 as of Jul. 30, 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 Olympic Circuit Technology Co (SHSE:603920) Overvalued in 2026?

Based on GuruFocus' analysis, Olympic Circuit Technology Co stock appears to be overvalued. The current stock price of ¥31.54 is trading 1.7% above its estimated GF Value™ of ¥31.00. GuruFocus considers Olympic Circuit Technology Co to be Fairly Valued.

Key valuation signals for SHSE:603920:

  • Beneish M-Score: -1.92
  • GF Value™: ¥31.00 vs. price of ¥31.54 (1.7% above fair value)
  • GF Score™: 88/100 with 5 warning signs

No single metric tells the full story. See the SHSE:603920 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Olympic Circuit Technology Co Business Description

Address No. 8, Shiyun Road, Tie Gang Industrial Area, Gonghe Town, Guangdong Province, Heshan, CHN, 529728
Olympic Circuit Technology Co Ltd is a Chinese company engaged in manufacturing printed circuit boards (PCBs). The company's products include single sided to complex, multi-layer PCBs. It serves various industries including automotive, medical, computer and peripherals, industrial, data and telecommunications and consumer products.
88GF Score

Get the complete analysis for SHSE:603920

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

¥31.54
Price
¥31.00
GF Value