GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Hainan Jinpan Smart Technology Co Ltd (SHSE:688676) » Definitions » Beneish M-Score

Hainan Jinpan Smart Technology Co (SHSE:688676) Beneish M-Score : -2.06 (As of Apr. 15, 2025)


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

What is Hainan Jinpan Smart Technology 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 -2.06 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:688676' s Beneish M-Score Range Over the Past 10 Years
Min: -2.06   Med: -1.95   Max: -1.71
Current: -2.06

During the past 8 years, the highest Beneish M-Score of Hainan Jinpan Smart Technology Co was -1.71. The lowest was -2.06. And the median was -1.95.


Hainan Jinpan Smart Technology Co Beneish M-Score Historical Data

The historical data trend for Hainan Jinpan Smart 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.

* Premium members only.

Hainan Jinpan Smart Technology Co Beneish M-Score Chart

Hainan Jinpan Smart Technology Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - -1.89 -1.71 -2.01 -2.06

Hainan Jinpan Smart Technology Co Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.01 -1.96 -2.20 -2.27 -2.06

Competitive Comparison of Hainan Jinpan Smart Technology Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Hainan Jinpan Smart 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.


Hainan Jinpan Smart Technology Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Hainan Jinpan Smart Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hainan Jinpan Smart Technology Co's Beneish M-Score falls into.


;
;

Hainan Jinpan Smart 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 Hainan Jinpan Smart 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 * 1.1562+0.528 * 0.9297+0.404 * 0.9558+0.892 * 1.035+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2478+4.679 * 0.063582-0.327 * 0.8663
=-2.06

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ¥3,881 Mil.
Revenue was 2102.309 + 1882.38 + 1611.391 + 1304.78 = ¥6,901 Mil.
Gross Profit was 516.411 + 480.482 + 349.852 + 331.222 = ¥1,678 Mil.
Total Current Assets was ¥7,029 Mil.
Total Assets was ¥9,616 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,027 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥275 Mil.
Total Current Liabilities was ¥4,061 Mil.
Long-Term Debt & Capital Lease Obligation was ¥899 Mil.
Net Income was 170.632 + 181.327 + 127.823 + 94.64 = ¥574 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 50.176 + -11.274 + 255.357 + -331.24 = ¥-37 Mil.
Total Receivables was ¥3,243 Mil.
Revenue was 1894.562 + 1879.642 + 1596.369 + 1297.007 = ¥6,668 Mil.
Gross Profit was 460.181 + 417.776 + 335.086 + 294.234 = ¥1,507 Mil.
Total Current Assets was ¥6,074 Mil.
Total Assets was ¥8,529 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,934 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥213 Mil.
Total Current Liabilities was ¥3,702 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,375 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)
=(3880.542 / 6900.86) / (3242.843 / 6667.58)
=0.562327 / 0.48636
=1.1562

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)
=(1507.277 / 6667.58) / (1677.967 / 6900.86)
=0.226061 / 0.243153
=0.9297

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 - (7029.21 + 2026.505) / 9616.023) / (1 - (6074.385 + 1934.302) / 8528.595)
=0.058268 / 0.060961
=0.9558

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
=6900.86 / 6667.58
=1.035

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 + 1934.302)) / (0 / (0 + 2026.505))
=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)
=(275.102 / 6900.86) / (213.025 / 6667.58)
=0.039865 / 0.031949
=1.2478

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)
=((899.235 + 4060.694) / 9616.023) / ((1375.499 + 3702.31) / 8528.595)
=0.515798 / 0.595386
=0.8663

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
=(574.422 - 0 - -36.981) / 9616.023
=0.063582

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.

Hainan Jinpan Smart Technology Co has a M-score of -2.06 suggests that the company is unlikely to be a manipulator.


Hainan Jinpan Smart Technology Co Beneish M-Score Related Terms

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


Hainan Jinpan Smart Technology Co Business Description

Traded in Other Exchanges
N/A
Address
168-39 Nanhai Avenue, Hainan Province, Haikou, CHN, 570216
Hainan Jinpan Smart Technology Co Ltd is engaged in the research and development, production and sales of power transmission and distribution and control equipment products used in the fields of new energy, high-end equipment, energy conservation and environmental protection. Products are sold all over the country and exported to more than 70 countries and regions around the world.
Executives
Wang Yao Qiang Core technical personnel
Wang Wei Core technical personnel
Liu Ling Core technical personnel
Xi Xiao Long Core technical personnel
Tan Tan Core technical personnel
Wang Rong Wang Core technical personnel
Geng Xiao Core technical personnel
Huang Dao Jun senior management

Hainan Jinpan Smart Technology Co Headlines

No Headlines