Yantai North Andre Juice Co (SHSE:605198) Beneish M-Score: -2.61 (As of Jul. 02, 2026)


SHSE:605198 Yantai North Andre Juice Co Ltd SHSE:605198
84 GF Score
Price ¥66.21
GF Value ¥39.13
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is Yantai North Andre Juice Co Beneish M-Score?

Yantai North Andre Juice Co SHSE:605198 +1.30% 84 Beneish M-Score is -2.61 as of Jul. 02, 2026. GuruFocus rates SHSE:605198 with a GF Score™ of 84/100 and a GF Value™ of ¥39.13 (Significantly Overvalued). The stock has 1 warning sign investors should review. Among 109 Beverages - Non-Alcoholic companies, Yantai North Andre Juice Co ranks better than 62.39% 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 -2.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:605198' s Beneish M-Score Range Over the Past 10 Years
Min: -2.61   Med: -1.72   Max: -0.83
Current: -2.61

During the past 13 years, the highest Beneish M-Score of Yantai North Andre Juice Co was -0.83. The lowest was -2.61. And the median was -1.72.


Yantai North Andre Juice Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Yantai North Andre Juice 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.

Yantai North Andre Juice Co Beneish M-Score Chart

Yantai North Andre Juice 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 0.00 0.00 0.00 -0.83 -2.61

Yantai North Andre Juice Co Quarterly Data
Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Sep22 Dec22 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 -0.83 -1.01 -2.43 -2.85 -2.61

SHSE:605198 vs KO, PEP, MNST: Beneish M-Score Comparison

For the Beverages - Non-Alcoholic subindustry, Yantai North Andre Juice 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.


Yantai North Andre Juice Co Beneish M-Score vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Yantai North Andre Juice Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Yantai North Andre Juice Co's Beneish M-Score falls into.


SHSE:605198
84GF Score
Yantai North Andre Juice Co Ltd SHSE:605198
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Yantai North Andre Juice 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 Yantai North Andre Juice 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 * 0.8026+0.528 * 1.0221+0.404 * 1.1707+0.892 * 1.1828+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7044+4.679 * -0.054982-0.327 * 1.1157
=-2.66

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was ¥288 Mil.
Revenue was 356.242 + 372.846 + 518.257 + 429.819 = ¥1,677 Mil.
Gross Profit was 84.712 + 95.194 + 131.271 + 95.634 = ¥407 Mil.
Total Current Assets was ¥1,902 Mil.
Total Assets was ¥2,936 Mil.
Property, Plant and Equipment(Net PPE) was ¥895 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥12 Mil.
Total Current Liabilities was ¥151 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0 Mil.
Net Income was 46.683 + 82.561 + 115.033 + 86.068 = ¥330 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -349.478 + 49.631 + 424.906 + 366.723 = ¥492 Mil.
Total Receivables was ¥304 Mil.
Revenue was 393.073 + 392.736 + 361.813 + 270.365 = ¥1,418 Mil.
Gross Profit was 89.881 + 87.62 + 105.135 + 68.898 = ¥352 Mil.
Total Current Assets was ¥1,813 Mil.
Total Assets was ¥2,780 Mil.
Property, Plant and Equipment(Net PPE) was ¥855 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥14 Mil.
Total Current Liabilities was ¥128 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)
=(288.352 / 1677.164) / (303.756 / 1417.987)
=0.171928 / 0.214216
=0.8026

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)
=(351.534 / 1417.987) / (406.811 / 1677.164)
=0.247911 / 0.242559
=1.0221

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 - (1902.497 + 895.376) / 2936.205) / (1 - (1812.94 + 854.724) / 2779.526)
=0.047113 / 0.040245
=1.1707

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
=1677.164 / 1417.987
=1.1828

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 + 854.724)) / (0 / (0 + 895.376))
=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)
=(11.634 / 1677.164) / (13.965 / 1417.987)
=0.006937 / 0.009848
=0.7044

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 + 151.157) / 2936.205) / ((0 + 128.257) / 2779.526)
=0.05148 / 0.046143
=1.1157

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
=(330.345 - 0 - 491.782) / 2936.205
=-0.054982

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.

Yantai North Andre Juice Co has a M-score of -2.66 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 -2.61 mean?
Yantai North Andre Juice Co (SHSE:605198) has a Beneish M-Score of -2.61 as of Jul. 02, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Yantai North Andre Juice Co and its competitors. According to the industry distribution chart, Yantai North Andre Juice Co ranks #41 out of 109 companies in the Beverages - Non-Alcoholic industry, placing it in the top 37.6%.
Is Yantai North Andre Juice Co's Beneish M-Score too high?
Yantai North Andre Juice Co's current Beneish M-Score is -2.61. Based on the distribution chart, Yantai North Andre Juice Co ranks #41 out of 109 companies in the Beverages - Non-Alcoholic industry, which is above the industry midpoint. Overall, Yantai North Andre Juice Co has a GF Score™ of 84/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Yantai North Andre Juice Co's Beneish M-Score compare to KO and PEP?
According to the Beverages - Non-Alcoholic industry distribution chart, Yantai North Andre Juice Co ranks #41 out of 109 companies for Beneish M-Score. This puts Yantai North Andre Juice Co in the upper 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 Beverages - Non-Alcoholic company?
A good Beneish M-Score depends on the Beverages - Non-Alcoholic 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 Yantai North Andre Juice Co and its competitors. Yantai North Andre Juice Co's current Beneish M-Score is -2.61. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Yantai North Andre Juice Co stock overvalued right now?
Based on GuruFocus' analysis, Yantai North Andre Juice Co (SHSE:605198) is currently considered Significantly Overvalued. The stock's GF Value™ is ¥39.13, compared to a current price of ¥66.21 — trading 69.2% above its estimated fair value. The current Beneish M-Score is -2.61. Yantai North Andre Juice Co's overall GF Score™ is 84/100 with 1 warning sign 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 Yantai North Andre Juice Co (SHSE:605198), the current Beneish M-Score is -2.61 as of Jul. 02, 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 Yantai North Andre Juice Co (SHSE:605198) Overvalued in 2026?

Based on GuruFocus' analysis, Yantai North Andre Juice Co stock appears to be overvalued. The current stock price of ¥66.21 is trading 69.2% above its estimated GF Value™ of ¥39.13. GuruFocus considers Yantai North Andre Juice Co to be Significantly Overvalued.

Key valuation signals for SHSE:605198:

  • Beneish M-Score: -2.61
  • GF Value™: ¥39.13 vs. price of ¥66.21 (69.2% above fair value)
  • GF Score™: 84/100 with 1 warning sign

No single metric tells the full story. See the SHSE:605198 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Yantai North Andre Juice Co Business Description

Address No. 18 Andre Avenue, Muping Economic Development Zone, Shandong Province, Yantai, CHN, 264100
Yantai North Andre Juice Co Ltd is a China-based company that engages in the manufacture and sales of condensed fruit juice, apple essence, pomace, and related products. Its products include apple juice concentrate, pear juice concentrate, orange and lemon series juices, strawberry concentrate, bio-feedstuff, and other related products. It is also involved in the provision of juice processing services. The company operates its business in Asia, America, Europe, Oceania, and Africa. The majority of revenue comes from Asia.
84GF Score

Get the complete analysis for SHSE:605198

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

¥66.21
Price
¥39.13
GF Value