GURUFOCUS.COM » STOCK LIST » Healthcare » Biotechnology » Liaoning Chengda Biotechnology Co Ltd (SHSE:688739) » Definitions » Beneish M-Score

Liaoning Chengda Biotechnology Co (SHSE:688739) Beneish M-Score

: -2.49 (As of Today)
View and export this data going back to 2021. Start your Free Trial

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 -2.49 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:688739' s Beneish M-Score Range Over the Past 10 Years
Min: -2.61   Med: -2.28   Max: 0.34
Current: -2.49

During the past 10 years, the highest Beneish M-Score of Liaoning Chengda Biotechnology Co was 0.34. The lowest was -2.61. And the median was -2.28.


Liaoning Chengda Biotechnology Co Beneish M-Score Historical Data

The historical data trend for Liaoning Chengda Biotechnology 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.

Liaoning Chengda Biotechnology Co Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -1.12 -2.55 -2.52 -1.50 -2.16

Liaoning Chengda Biotechnology Co Quarterly Data
Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
Beneish M-Score 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 Premium Member Only Premium Member Only Premium Member Only -2.50 -2.16 -2.29 -2.36 -2.49

Competitive Comparison

For the Biotechnology subindustry, Liaoning Chengda Biotechnology 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.


Liaoning Chengda Biotechnology Co Beneish M-Score Distribution

For the Biotechnology industry and Healthcare sector, Liaoning Chengda Biotechnology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Liaoning Chengda Biotechnology Co's Beneish M-Score falls into.



Liaoning Chengda Biotechnology 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 Liaoning Chengda Biotechnology 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 * 1.013+0.528 * 1.0507+0.404 * 1.1087+0.892 * 1.0445+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9534+4.679 * -0.008862-0.327 * 1.3071
=-2.49

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was ¥1,219 Mil.
Revenue was 463.385 + 517.786 + 353.523 + 454.761 = ¥1,789 Mil.
Gross Profit was 396.747 + 442.911 + 298.507 + 374.988 = ¥1,513 Mil.
Total Current Assets was ¥7,304 Mil.
Total Assets was ¥10,157 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,783 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥489 Mil.
Total Current Liabilities was ¥357 Mil.
Long-Term Debt & Capital Lease Obligation was ¥18 Mil.
Net Income was 129.906 + 206.569 + 127.043 + 124.865 = ¥588 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 157.509 + 176.387 + 108.574 + 235.919 = ¥678 Mil.
Total Receivables was ¥1,152 Mil.
Revenue was 478.933 + 514.96 + 366.345 + 353.046 = ¥1,713 Mil.
Gross Profit was 419.841 + 457.988 + 328.293 + 316.14 = ¥1,522 Mil.
Total Current Assets was ¥7,640 Mil.
Total Assets was ¥9,928 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,345 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥491 Mil.
Total Current Liabilities was ¥261 Mil.
Long-Term Debt & Capital Lease Obligation was ¥19 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)
=(1218.574 / 1789.455) / (1151.757 / 1713.284)
=0.680975 / 0.672251
=1.013

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)
=(1522.262 / 1713.284) / (1513.153 / 1789.455)
=0.888505 / 0.845594
=1.0507

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 - (7303.761 + 1783.069) / 10156.677) / (1 - (7639.663 + 1345.349) / 9928.283)
=0.105334 / 0.095008
=1.1087

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
=1789.455 / 1713.284
=1.0445

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 + 1345.349)) / (0 / (0 + 1783.069))
=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)
=(488.525 / 1789.455) / (490.606 / 1713.284)
=0.273002 / 0.286354
=0.9534

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)
=((17.903 + 357.125) / 10156.677) / ((19.414 + 261.038) / 9928.283)
=0.036924 / 0.028248
=1.3071

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
=(588.383 - 0 - 678.389) / 10156.677
=-0.008862

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.

Liaoning Chengda Biotechnology Co has a M-score of -2.49 suggests that the company is unlikely to be a manipulator.


Liaoning Chengda Biotechnology Co Beneish M-Score Related Terms

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


Liaoning Chengda Biotechnology Co (SHSE:688739) Business Description

Traded in Other Exchanges
N/A
Address
No. 1, Xinfang Street, Hunnan New District, Liaoning Province, Shenyang, CHN, 110179
Liaoning Chengda Biotechnology Co Ltd is engaged in the research and development, production and sales of human vaccines.

Liaoning Chengda Biotechnology Co (SHSE:688739) Headlines

No Headlines