Shuhua Sports Co (SHSE:605299) Beneish M-Score: -2.71 (As of Jul. 18, 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:605299 Shuhua Sports Co Ltd SHSE:605299
79 GF Score
Price ¥11.27
GF Value ¥10.59
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Shuhua Sports Co Beneish M-Score?

Shuhua Sports Co SHSE:605299 -5.45% 79 Beneish M-Score is -2.71 as of Jul. 18, 2026. GuruFocus rates SHSE:605299 with a GF Score™ of 79/100 and a GF Value™ of ¥10.59 (Fairly Valued). The stock has 3 warning signs investors should review. Among 819 Travel & Leisure companies, Shuhua Sports Co ranks better than 57.63% 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 -2.71 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:605299' s Beneish M-Score Range Over the Past 10 Years
Min: -3.14   Med: -2.44   Max: 2.25
Current: -2.71

During the past 12 years, the highest Beneish M-Score of Shuhua Sports Co was 2.25. The lowest was -3.14. And the median was -2.44.


Shuhua Sports Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Shuhua Sports 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.

Shuhua Sports Co Beneish M-Score Chart

Shuhua Sports 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 -2.36 -2.90 -2.67 -2.48 -2.32

Shuhua Sports 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 -2.36 -2.47 -2.35 -2.32 -2.71

SHSE:605299 vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, Shuhua Sports 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.


Shuhua Sports Co Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Shuhua Sports Co's Beneish M-Score distribution charts can be found below:

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


SHSE:605299
79GF Score
Shuhua Sports Co Ltd SHSE:605299
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shuhua Sports 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 Shuhua Sports 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 * 0.7302+0.528 * 1.0021+0.404 * 1.2265+0.892 * 1.1604+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.779+4.679 * -0.047913-0.327 * 1.1056
=-2.71

* 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 ¥261 Mil.
Revenue was 349.261 + 558.376 + 393.495 + 343.231 = ¥1,644 Mil.
Gross Profit was 109.905 + 176.737 + 110.617 + 106.022 = ¥503 Mil.
Total Current Assets was ¥1,162 Mil.
Total Assets was ¥1,957 Mil.
Property, Plant and Equipment(Net PPE) was ¥532 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥105 Mil.
Total Current Liabilities was ¥587 Mil.
Long-Term Debt & Capital Lease Obligation was ¥27 Mil.
Net Income was 24.326 + 53.655 + 15.375 + 12.402 = ¥106 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 20.18 + 113.708 + 49.041 + 16.587 = ¥200 Mil.
Total Receivables was ¥308 Mil.
Revenue was 271.158 + 513.047 + 332.633 + 300.23 = ¥1,417 Mil.
Gross Profit was 87.322 + 145.728 + 102.828 + 98.762 = ¥435 Mil.
Total Current Assets was ¥1,104 Mil.
Total Assets was ¥1,886 Mil.
Property, Plant and Equipment(Net PPE) was ¥576 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥117 Mil.
Total Current Liabilities was ¥507 Mil.
Long-Term Debt & Capital Lease Obligation was ¥28 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)
=(260.97 / 1644.363) / (307.979 / 1417.068)
=0.158706 / 0.217335
=0.7302

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)
=(434.64 / 1417.068) / (503.281 / 1644.363)
=0.306718 / 0.306064
=1.0021

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 - (1162.47 + 531.925) / 1956.851) / (1 - (1104.478 + 575.513) / 1886.263)
=0.134122 / 0.109355
=1.2265

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
=1644.363 / 1417.068
=1.1604

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 + 575.513)) / (0 / (0 + 531.925))
=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)
=(105.485 / 1644.363) / (116.686 / 1417.068)
=0.064149 / 0.082343
=0.779

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)
=((26.887 + 586.532) / 1956.851) / ((28.312 + 506.523) / 1886.263)
=0.313473 / 0.283542
=1.1056

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
=(105.758 - 0 - 199.516) / 1956.851
=-0.047913

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.

Shuhua Sports Co has a M-score of -2.71 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 -2.71 mean?
Shuhua Sports Co (SHSE:605299) has a Beneish M-Score of -2.71 as of Jul. 18, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Shuhua Sports Co and its competitors. According to the industry distribution chart, Shuhua Sports Co ranks #347 out of 819 companies in the Travel & Leisure industry, placing it in the top 42.4%.
Is Shuhua Sports Co's Beneish M-Score too high?
Shuhua Sports Co's current Beneish M-Score is -2.71. Based on the distribution chart, Shuhua Sports Co ranks #347 out of 819 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, Shuhua Sports Co has a GF Score™ of 79/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Shuhua Sports Co's Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, Shuhua Sports Co ranks #347 out of 819 companies for Beneish M-Score. This puts Shuhua Sports 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Shuhua Sports Co and its competitors. Shuhua Sports Co's current Beneish M-Score is -2.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shuhua Sports Co stock overvalued right now?
Based on GuruFocus' analysis, Shuhua Sports Co (SHSE:605299) is currently considered Fairly Valued. The stock's GF Value™ is ¥10.59, compared to a current price of ¥11.27 — trading 6.4% above its estimated fair value. The current Beneish M-Score is -2.71. Shuhua Sports Co's overall GF Score™ is 79/100 with 3 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 Shuhua Sports Co (SHSE:605299), the current Beneish M-Score is -2.71 as of Jul. 18, 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 Shuhua Sports Co (SHSE:605299) Overvalued in 2026?

Based on GuruFocus' analysis, Shuhua Sports Co stock appears to be overvalued. The current stock price of ¥11.27 is trading 6.4% above its estimated GF Value™ of ¥10.59. GuruFocus considers Shuhua Sports Co to be Fairly Valued.

Key valuation signals for SHSE:605299:

  • Beneish M-Score: -2.71
  • GF Value™: ¥10.59 vs. price of ¥11.27 (6.4% above fair value)
  • GF Score™: 79/100 with 3 warning signs

No single metric tells the full story. See the SHSE:605299 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shuhua Sports Co Business Description

Address Shichun Industrial Zone, Chidian, Fujian Province, Jinjiang, CHN, 362212
Shuhua Sports Co Ltd is a provider of fitness equipment and health solutions in China. It has four production bases and two operation centers in China. The company offers home fitness, commercial fitness, physical training, campus sports and various others. Its global business covers more than 60 countries and regions, including Europe and the United States, the Middle East and Southeast Asia.
79GF Score

Get the complete analysis for SHSE:605299

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

¥11.27
Price
¥10.59
GF Value