Shanghai Baosight Software Co (SHSE:900926) Beneish M-Score : -2.21 (As of Mar. 25, 2025)

View and export this data going back to 1994. Start your Free Trial

What is Shanghai Baosight Software 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 -2.21 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SHSE:900926' s Beneish M-Score Range Over the Past 10 Years
Min: -7.76 Med: -2.49 Max: -1.53
Current: -2.21

During the past 13 years, the highest Beneish M-Score of Shanghai Baosight Software Co was -1.53. The lowest was -7.76. And the median was -2.49.

Shanghai Baosight Software Co Beneish M-Score Historical Data

The historical data trend for Shanghai Baosight Software 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.

Shanghai Baosight Software Co Beneish M-Score Chart

Shanghai Baosight Software Co Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

-2.81

-1.82

-1.99

-2.48

-2.58

Shanghai Baosight Software 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															-2.27	-2.58	-2.36	-2.45	-2.21

Competitive Comparison of Shanghai Baosight Software Co's Beneish M-Score

For the Software - Application subindustry, Shanghai Baosight Software 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.

Shanghai Baosight Software Co's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, Shanghai Baosight Software Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shanghai Baosight Software Co's Beneish M-Score falls into.

Shanghai Baosight Software 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 Shanghai Baosight Software Co for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 1.2047

0.528 * 1.0078

0.404 * 1.0348

0.892 * 0.9542

0.115 * 1

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 0.2206

4.679 * -0.004168

0.327 * 0.9357

-2.18

This Year (Sep24) TTM:

Last Year (Sep23) TTM:

Total Receivables was $1,138 Mil.
Revenue was 425.928 + 461.981 + 470.892 + 573.847 = $1,933 Mil.
Gross Profit was 152.91 + 182.993 + 153.907 + 179.249 = $669 Mil.
Total Current Assets was $2,354 Mil.
Total Assets was $3,030 Mil.
Property, Plant and Equipment(Net PPE) was $427 Mil.
Depreciation, Depletion and Amortization(DDA) was $0 Mil.
Selling, General, & Admin. Expense(SGA) was $5 Mil.
Total Current Liabilities was $1,209 Mil.
Long-Term Debt & Capital Lease Obligation was $111 Mil.
Net Income was 84.716 + 102.163 + 81.883 + 95.589 = $364 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 55.663 + 154.65 + 65.248 + 101.417 = $377 Mil.

Total Receivables was $990 Mil.
Revenue was 430.443 + 440.478 + 366.061 + 788.45 = $2,025 Mil.
Gross Profit was 171.151 + 170.965 + 147.393 + 217.174 = $707 Mil.
Total Current Assets was $2,309 Mil.
Total Assets was $2,942 Mil.
Property, Plant and Equipment(Net PPE) was $399 Mil.
Depreciation, Depletion and Amortization(DDA) was $0 Mil.
Selling, General, & Admin. Expense(SGA) was $26 Mil.
Total Current Liabilities was $1,266 Mil.
Long-Term Debt & Capital Lease Obligation was $103 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)
	=	(1137.854 / 1932.648)	/	(989.824 / 2025.432)
	=	0.588754	/	0.488698
	=	1.2047

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)
	=	(706.683 / 2025.432)	/	(669.059 / 1932.648)
	=	0.348905	/	0.346188
	=	1.0078

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 - (2353.894 + 427.017) / 3029.521)	/	(1 - (2308.988 + 399.423) / 2941.706)
	=	0.082062	/	0.079306
	=	1.0348

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
	=	1932.648	/	2025.432
	=	0.9542

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 + 399.423))	/	(0 / (0 + 427.017))
	=	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)
	=	(5.398 / 1932.648)	/	(25.644 / 2025.432)
	=	0.002793	/	0.012661
	=	0.2206

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)
	=	((111.273 + 1208.567) / 3029.521)	/	((103.197 + 1266.471) / 2941.706)
	=	0.43566	/	0.465603
	=	0.9357

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
	=	(364.351 - 0	-	376.978)	/	3029.521
	=	-0.004168

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.

Shanghai Baosight Software Co has a M-score of -2.18 suggests that the company is unlikely to be a manipulator.

Shanghai Baosight Software Co Beneish M-Score Related Terms

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

Shanghai Baosight Software Co Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Technology » Software » Shanghai Baosight Software Co Ltd (SHSE:900926) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

600845:China

Address

No. 515 Guoshoujing Road, Zhangjiang New and High-Technology Park, Pudong, Shanghai, CHN, 201203

Website

http://www.baosight.com

Shanghai Baosight Software Co Ltd is the IT software business unit of Baosteel. It offers products and services in sectors such as the iron and steel, transportation, service outsourcing, mining and extracting, nonferrous, and petrochemical industries. its product includes Metallurgical Industry Information System Architecture Integrating Intelligent, Robots, unmanned and other intelligent equipment, highly automated control software and systems, and agile, flexible, intelligent MOM solution.

Shanghai Baosight Software Co Headlines

No Headlines