Henan Shijia Photons Technology Co (SHSE:688313) Beneish M-Score: -1.45 (As of Jul. 01, 2026)


SHSE:688313 Henan Shijia Photons Technology Co Ltd SHSE:688313
67 GF Score
Price ¥170.78
GF Value ¥44.17
Valuation Significantly Overvalued
! 9 Warning Signs
View Full Analysis

What is Henan Shijia Photons Technology Co Beneish M-Score?

Henan Shijia Photons Technology Co SHSE:688313 -7.51% 67 Beneish M-Score is -1.45 as of Jul. 01, 2026. GuruFocus rates SHSE:688313 with a GF Score™ of 67/100 and a GF Value™ of ¥44.17 (Significantly Overvalued). The stock has 9 warning signs investors should review. Among 986 Semiconductors companies, Henan Shijia Photons Technology Co ranks worse than 84.79% 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.

Warning Sign:

Beneish M-Score -1.45 higher than -1.78, which implies that the company might have manipulated its financial results.

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

SHSE:688313' s Beneish M-Score Range Over the Past 10 Years
Min: -2.91   Med: -2.44   Max: -1.11
Current: -1.45

During the past 9 years, the highest Beneish M-Score of Henan Shijia Photons Technology Co was -1.11. The lowest was -2.91. And the median was -2.44.


Henan Shijia Photons Technology Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Henan Shijia Photons 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.

Henan Shijia Photons Technology Co Beneish M-Score Chart

Henan Shijia Photons Technology Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.49 -2.60 -2.69 -2.38 -1.11

Henan Shijia Photons 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 -1.56 -1.34 -1.17 -1.11 -1.45

SHSE:688313 vs AMAT, LRCX, KLAC: Beneish M-Score Comparison

For the Semiconductor Equipment & Materials subindustry, Henan Shijia Photons 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.


Henan Shijia Photons Technology Co Beneish M-Score vs Semiconductors Industry

For the Semiconductors industry and Technology sector, Henan Shijia Photons Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Henan Shijia Photons Technology Co's Beneish M-Score falls into.


SHSE:688313
67GF Score
Henan Shijia Photons Technology Co Ltd SHSE:688313
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Henan Shijia Photons 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 Henan Shijia Photons 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 * 0.716+0.528 * 0.9572+0.404 * 1.0133+0.892 * 1.7285+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6599+4.679 * 0.133931-0.327 * 1.0951
=-1.45

* 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 ¥716 Mil.
Revenue was 576.593 + 568.687 + 567.812 + 556.418 = ¥2,270 Mil.
Gross Profit was 196.802 + 166.724 + 168.811 + 200.424 = ¥733 Mil.
Total Current Assets was ¥1,739 Mil.
Total Assets was ¥2,695 Mil.
Property, Plant and Equipment(Net PPE) was ¥602 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥51 Mil.
Total Current Liabilities was ¥929 Mil.
Long-Term Debt & Capital Lease Obligation was ¥25 Mil.
Net Income was 116.176 + 72.511 + 83.07 + 123.453 = ¥395 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -96.67 + 120.124 + -56.727 + 67.52 = ¥34 Mil.
Total Receivables was ¥579 Mil.
Revenue was 436.207 + 345.221 + 280.401 + 251.144 = ¥1,313 Mil.
Gross Profit was 170.593 + 94.464 + 81.538 + 59.189 = ¥406 Mil.
Total Current Assets was ¥1,254 Mil.
Total Assets was ¥2,026 Mil.
Property, Plant and Equipment(Net PPE) was ¥509 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥45 Mil.
Total Current Liabilities was ¥650 Mil.
Long-Term Debt & Capital Lease Obligation was ¥6 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)
=(716.091 / 2269.51) / (578.575 / 1312.973)
=0.315527 / 0.44066
=0.716

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)
=(405.784 / 1312.973) / (732.761 / 2269.51)
=0.309057 / 0.322872
=0.9572

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 - (1738.87 + 602.351) / 2695.151) / (1 - (1254.411 + 509.432) / 2026.481)
=0.131321 / 0.129603
=1.0133

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
=2269.51 / 1312.973
=1.7285

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 + 509.432)) / (0 / (0 + 602.351))
=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)
=(51.234 / 2269.51) / (44.918 / 1312.973)
=0.022575 / 0.034211
=0.6599

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)
=((24.854 + 929.415) / 2695.151) / ((5.547 + 649.67) / 2026.481)
=0.354069 / 0.323327
=1.0951

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
=(395.21 - 0 - 34.247) / 2695.151
=0.133931

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.

Henan Shijia Photons Technology Co has a M-score of -1.45 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.45 mean?
Henan Shijia Photons Technology Co (SHSE:688313) has a Beneish M-Score of -1.45 as of Jul. 01, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Henan Shijia Photons Technology Co and its competitors. According to the industry distribution chart, Henan Shijia Photons Technology Co ranks #836 out of 986 companies in the Semiconductors industry, placing it in the top 84.8%.
Is Henan Shijia Photons Technology Co's Beneish M-Score too high?
Henan Shijia Photons Technology Co's current Beneish M-Score is -1.45. Based on the distribution chart, Henan Shijia Photons Technology Co ranks #836 out of 986 companies in the Semiconductors industry, which is in the bottom quartile relative to peers. Overall, Henan Shijia Photons Technology Co has a GF Score™ of 67/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Henan Shijia Photons Technology Co's Beneish M-Score compare to AMAT and LRCX?
According to the Semiconductors industry distribution chart, Henan Shijia Photons Technology Co ranks #836 out of 986 companies for Beneish M-Score. This places Henan Shijia Photons 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 Semiconductors company?
A good Beneish M-Score depends on the Semiconductors 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 Henan Shijia Photons Technology Co and its competitors. Henan Shijia Photons Technology Co's current Beneish M-Score is -1.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Henan Shijia Photons Technology Co stock overvalued right now?
Based on GuruFocus' analysis, Henan Shijia Photons Technology Co (SHSE:688313) is currently considered Significantly Overvalued. The stock's GF Value™ is ¥44.17, compared to a current price of ¥170.78 — trading 286.6% above its estimated fair value. The current Beneish M-Score is -1.45. Henan Shijia Photons Technology Co's overall GF Score™ is 67/100 with 9 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 Henan Shijia Photons Technology Co (SHSE:688313), the current Beneish M-Score is -1.45 as of Jul. 01, 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 Henan Shijia Photons Technology Co (SHSE:688313) Overvalued in 2026?

Based on GuruFocus' analysis, Henan Shijia Photons Technology Co stock appears to be overvalued. The current stock price of ¥170.78 is trading 286.6% above its estimated GF Value™ of ¥44.17. GuruFocus considers Henan Shijia Photons Technology Co to be Significantly Overvalued.

Key valuation signals for SHSE:688313:

  • Beneish M-Score: -1.45
  • GF Value™: ¥44.17 vs. price of ¥170.78 (286.6% above fair value)
  • GF Score™: 67/100 with 9 warning signs

No single metric tells the full story. See the SHSE:688313 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Henan Shijia Photons Technology Co Business Description

Address 201 Yanhe Road, Qibin District, Henan Province, Hebi, CHN, 458030
Henan Shijia Photons Technology Co Ltd is engaged in development, production, sales and related technical services of optical chips and devices, indoor optical cables and cable materials. The company's business covers optical chips and devices, indoor optical cables and cable materials. Its main products include PLC splitter chip series products, AWG chip series products, DFB laser chip series products, optical fiber connectors, indoor optical cables, cable materials.
67GF Score

Get the complete analysis for SHSE:688313

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

¥170.78
Price
¥44.17
GF Value