GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Shenzhen Zhongjin Lingnan Nonfemet Co Ltd (SZSE:000060) » Definitions » Beneish M-Score

Shenzhen Zhongjin Lingnan Nonfemet Co (SZSE:000060) Beneish M-Score : -2.63 (As of Jun. 24, 2024)


View and export this data going back to 1997. Start your Free Trial

What is Shenzhen Zhongjin Lingnan Nonfemet 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 -2.63 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shenzhen Zhongjin Lingnan Nonfemet Co's Beneish M-Score or its related term are showing as below:

SZSE:000060' s Beneish M-Score Range Over the Past 10 Years
Min: -3.07   Med: -2.49   Max: -1.65
Current: -2.63

During the past 13 years, the highest Beneish M-Score of Shenzhen Zhongjin Lingnan Nonfemet Co was -1.65. The lowest was -3.07. And the median was -2.49.


Shenzhen Zhongjin Lingnan Nonfemet Co Beneish M-Score Historical Data

The historical data trend for Shenzhen Zhongjin Lingnan Nonfemet 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.

Shenzhen Zhongjin Lingnan Nonfemet Co Beneish M-Score Chart

Shenzhen Zhongjin Lingnan Nonfemet Co Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.46 -2.21 -2.70 -2.28 -2.60

Shenzhen Zhongjin Lingnan Nonfemet Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.40 -2.60 -2.37 -2.60 -2.63

Competitive Comparison of Shenzhen Zhongjin Lingnan Nonfemet Co's Beneish M-Score

For the Other Industrial Metals & Mining subindustry, Shenzhen Zhongjin Lingnan Nonfemet 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.


Shenzhen Zhongjin Lingnan Nonfemet Co's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Shenzhen Zhongjin Lingnan Nonfemet Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shenzhen Zhongjin Lingnan Nonfemet Co's Beneish M-Score falls into.



Shenzhen Zhongjin Lingnan Nonfemet 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 Shenzhen Zhongjin Lingnan Nonfemet 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 * 0.8531+0.528 * 1.0124+0.404 * 0.875+0.892 * 1.1631+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8246+4.679 * -0.02751-0.327 * 1.0492
=-2.63

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ¥1,148 Mil.
Revenue was 18022.948 + 12798.247 + 15621.185 + 20435.76 = ¥66,878 Mil.
Gross Profit was 840.339 + 674.099 + 884.413 + 887.792 = ¥3,287 Mil.
Total Current Assets was ¥18,657 Mil.
Total Assets was ¥45,465 Mil.
Property, Plant and Equipment(Net PPE) was ¥19,475 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥298 Mil.
Total Current Liabilities was ¥11,840 Mil.
Long-Term Debt & Capital Lease Obligation was ¥10,413 Mil.
Net Income was 239.349 + -28.229 + 175.655 + 220.213 = ¥607 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 319.24 + 1441.285 + 82.119 + 15.099 = ¥1,858 Mil.
Total Receivables was ¥1,157 Mil.
Revenue was 16791.463 + 8453.302 + 11106.303 + 21146.548 = ¥57,498 Mil.
Gross Profit was 756.818 + 506.693 + 675.509 + 921.692 = ¥2,861 Mil.
Total Current Assets was ¥14,162 Mil.
Total Assets was ¥40,847 Mil.
Property, Plant and Equipment(Net PPE) was ¥19,155 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥311 Mil.
Total Current Liabilities was ¥13,508 Mil.
Long-Term Debt & Capital Lease Obligation was ¥5,547 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)
=(1148.236 / 66878.14) / (1157.129 / 57497.616)
=0.017169 / 0.020125
=0.8531

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)
=(2860.712 / 57497.616) / (3286.643 / 66878.14)
=0.049754 / 0.049144
=1.0124

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 - (18656.512 + 19475.312) / 45465.008) / (1 - (14161.759 + 19155.267) / 40846.941)
=0.161293 / 0.184345
=0.875

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
=66878.14 / 57497.616
=1.1631

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 + 19155.267)) / (0 / (0 + 19475.312))
=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)
=(297.776 / 66878.14) / (310.51 / 57497.616)
=0.004453 / 0.0054
=0.8246

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)
=((10413.216 + 11840.358) / 45465.008) / ((5546.649 + 13508.336) / 40846.941)
=0.489466 / 0.466497
=1.0492

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
=(606.988 - 0 - 1857.743) / 45465.008
=-0.02751

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.

Shenzhen Zhongjin Lingnan Nonfemet Co has a M-score of -2.63 suggests that the company is unlikely to be a manipulator.


Shenzhen Zhongjin Lingnan Nonfemet Co Beneish M-Score Related Terms

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


Shenzhen Zhongjin Lingnan Nonfemet Co (SZSE:000060) Business Description

Traded in Other Exchanges
N/A
Address
6013 Shennan Road, Zhongguo Youse Building, 24th-26th Floor, Futian District, Guangdong, Shenzhen, CHN, 518040
Shenzhen Zhongjin Lingnan Nonfemet Co Ltd is a China-based company engaged in the production of non-ferrous metals. Its product portfolio includes fine lead ore, fine zinc ore, mixed lead and zinc ore, fine sulfur ore, electrolytic lead, fine zinc, silver, fine cadmium, germanium ingots, germanium dioxide, indium ingots, sulfuric acid, zinc sulfate, section aluminum, curtain walls, steel stripes, nickel hydroxide, zinc powder for batteries, and fibrous nickel powder. The company also undertakes cross-industry and cross-region operations that span mining, processing, smelting, manufacturing, research and development, construction materials, real estate development, trade, warehousing, and financial service.
Executives
Qi Si Yin Supervisors
Huang Jian Min Secretary Dong
Yu Gang Directors, executives
Chen Shao Hua Executives
Niu Hong Supervisors
Chu Hu Executives
Liang Ming Executives
Wu Sheng Hui Director
Yao Shu Executives
Yu Zhong Min Executives
Peng Ling Directors, executives
Ma Jian Hua Director
Zhang Guang Yan Supervisors
Zheng Jin Hua Supervisors
Zhu Wei Ping Independent director

Shenzhen Zhongjin Lingnan Nonfemet Co (SZSE:000060) Headlines

No Headlines