GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Guangdong Fangyuan Environment Co Ltd (SHSE:688148) » Definitions » Beneish M-Score

Guangdong Fangyuan Environment Co (SHSE:688148) Beneish M-Score : -4.57 (As of Dec. 11, 2024)


View and export this data going back to 2021. Start your Free Trial

What is Guangdong Fangyuan Environment Co Beneish M-Score?

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 -4.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:688148' s Beneish M-Score Range Over the Past 10 Years
Min: -6.69   Med: -1.84   Max: -0.55
Current: -4.57

During the past 7 years, the highest Beneish M-Score of Guangdong Fangyuan Environment Co was -0.55. The lowest was -6.69. And the median was -1.84.


Guangdong Fangyuan Environment Co Beneish M-Score Historical Data

The historical data trend for Guangdong Fangyuan Environment 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.

* Premium members only.

Guangdong Fangyuan Environment Co Beneish M-Score Chart

Guangdong Fangyuan Environment Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - -1.69 -2.24 -0.97

Guangdong Fangyuan Environment Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -1.62 -0.97 -1.51 -6.69 -4.57

Competitive Comparison of Guangdong Fangyuan Environment Co's Beneish M-Score

For the Electrical Equipment & Parts subindustry, Guangdong Fangyuan Environment 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.


Guangdong Fangyuan Environment Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Guangdong Fangyuan Environment Co's Beneish M-Score distribution charts can be found below:

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



Guangdong Fangyuan Environment 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 Guangdong Fangyuan Environment 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 * 1.7533+0.528 * -2.774+0.404 * 1.2081+0.892 * 0.5483+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * -0.0793+4.679 * -0.122734-0.327 * 1.2431
=-4.57

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ¥283 Mil.
Revenue was 375.353 + 619.486 + 420.509 + 202.294 = ¥1,618 Mil.
Gross Profit was 9.905 + -9.119 + 53.249 + -103.796 = ¥-50 Mil.
Total Current Assets was ¥1,565 Mil.
Total Assets was ¥3,317 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,374 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥-4 Mil.
Total Current Liabilities was ¥1,211 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,208 Mil.
Net Income was -52.491 + -73.229 + 7.035 + -372.514 = ¥-491 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -130.521 + -11.631 + 114.162 + -56.122 = ¥-84 Mil.
Total Receivables was ¥294 Mil.
Revenue was 473.081 + 623.704 + 803.354 + 1049.973 = ¥2,950 Mil.
Gross Profit was 24.368 + 74.81 + 59.891 + 92.669 = ¥252 Mil.
Total Current Assets was ¥1,840 Mil.
Total Assets was ¥3,547 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,373 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥100 Mil.
Total Current Liabilities was ¥1,011 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,070 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)
=(282.564 / 1617.642) / (293.908 / 2950.112)
=0.174676 / 0.099626
=1.7533

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)
=(251.738 / 2950.112) / (-49.761 / 1617.642)
=0.085332 / -0.030761
=-2.774

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 - (1564.726 + 1373.882) / 3316.811) / (1 - (1839.539 + 1372.598) / 3546.915)
=0.114026 / 0.094386
=1.2081

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
=1617.642 / 2950.112
=0.5483

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 + 1372.598)) / (0 / (0 + 1373.882))
=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)
=(-4.33 / 1617.642) / (99.613 / 2950.112)
=-0.002677 / 0.033766
=-0.0793

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)
=((1208.068 + 1211.15) / 3316.811) / ((1070.072 + 1011.018) / 3546.915)
=0.729381 / 0.586732
=1.2431

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
=(-491.199 - 0 - -84.112) / 3316.811
=-0.122734

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.

Guangdong Fangyuan Environment Co has a M-score of -4.57 suggests that the company is unlikely to be a manipulator.


Guangdong Fangyuan Environment Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Guangdong Fangyuan Environment Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Guangdong Fangyuan Environment Co Business Description

Traded in Other Exchanges
N/A
Address
No. 11, Area A, Lingang Industrial Park, Gujing Town, Xinhui District, Guangdong Province, Jiangmen, CHN, 529145
Guangdong Fangyuan Environment Co Ltd is engaged in the research and development, production and sales of lithium battery ternary cathode material precursors and nickel battery cathode materials.
Executives
Zhu Zhi Jun Core technical personnel
Zhu Hong Bin senior management
Zhang Bin senior management
Luo Ai Ping Directors, senior managers, core technical personn
Chen Jian Liang senior management
Wu Fang Directors, senior managers, core technical personn
Liu Jing Xing Senior management, core technical personnel
Lin Jie Ping senior management
Long Quan An Directors, senior managers, core technical personn
Xie Song Shu Directors, senior managers, core technical personn

Guangdong Fangyuan Environment Co Headlines

No Headlines