GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Hainan Jingliang Holdings Co Ltd (SZSE:000505) » Definitions » Beneish M-Score

Hainan Jingliang Holdings Co (SZSE:000505) Beneish M-Score : -0.48 (As of May. 25, 2024)


View and export this data going back to 1992. Start your Free Trial

What is Hainan Jingliang Holdings 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.

Warning Sign:

Beneish M-Score -0.48 higher than -1.78, which implies that the company might have manipulated its financial results.

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

SZSE:000505' s Beneish M-Score Range Over the Past 10 Years
Min: -4.46   Med: -2.21   Max: 24.99
Current: -0.48

During the past 13 years, the highest Beneish M-Score of Hainan Jingliang Holdings Co was 24.99. The lowest was -4.46. And the median was -2.21.


Hainan Jingliang Holdings Co Beneish M-Score Historical Data

The historical data trend for Hainan Jingliang Holdings 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 Jingliang Holdings Co Beneish M-Score Chart

Hainan Jingliang Holdings 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 -2.70 2.20 -2.98 -1.50 -2.34

Hainan Jingliang Holdings 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 -2.18 -0.77 -1.92 -2.34 -0.48

Competitive Comparison of Hainan Jingliang Holdings Co's Beneish M-Score

For the Packaged Foods subindustry, Hainan Jingliang Holdings 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 Jingliang Holdings Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Hainan Jingliang Holdings Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hainan Jingliang Holdings Co's Beneish M-Score falls into.



Hainan Jingliang Holdings 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 Jingliang Holdings 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 * 3.0893+0.528 * 1.4606+0.404 * 0.9527+0.892 * 0.9455+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.785+4.679 * -0.018049-0.327 * 1.1654
=-0.48

* 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 ¥807 Mil.
Revenue was 3636.199 + 3860.529 + 3217.246 + 1616.312 = ¥12,330 Mil.
Gross Profit was 146.853 + 131.2 + 26.743 + 91.056 = ¥396 Mil.
Total Current Assets was ¥5,016 Mil.
Total Assets was ¥7,044 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,079 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥153 Mil.
Total Current Liabilities was ¥2,570 Mil.
Long-Term Debt & Capital Lease Obligation was ¥774 Mil.
Net Income was 22.774 + 23.67 + 5.096 + 36.317 = ¥88 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 10.639 + -59.368 + 306.204 + -42.471 = ¥215 Mil.
Total Receivables was ¥276 Mil.
Revenue was 3206.922 + 3413.201 + 3931.892 + 2488.34 = ¥13,040 Mil.
Gross Profit was 101.208 + 144.649 + 237.236 + 128.385 = ¥611 Mil.
Total Current Assets was ¥4,215 Mil.
Total Assets was ¥6,148 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,063 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥206 Mil.
Total Current Liabilities was ¥1,904 Mil.
Long-Term Debt & Capital Lease Obligation was ¥601 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)
=(807.201 / 12330.286) / (276.339 / 13040.355)
=0.065465 / 0.021191
=3.0893

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)
=(611.478 / 13040.355) / (395.852 / 12330.286)
=0.046891 / 0.032104
=1.4606

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 - (5016.041 + 1078.616) / 7044.472) / (1 - (4215.228 + 1062.868) / 6148.24)
=0.134831 / 0.141527
=0.9527

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
=12330.286 / 13040.355
=0.9455

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 + 1062.868)) / (0 / (0 + 1078.616))
=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)
=(152.945 / 12330.286) / (206.051 / 13040.355)
=0.012404 / 0.015801
=0.785

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)
=((773.884 + 2570.366) / 7044.472) / ((600.732 + 1903.766) / 6148.24)
=0.474734 / 0.407352
=1.1654

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
=(87.857 - 0 - 215.004) / 7044.472
=-0.018049

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 Jingliang Holdings Co has a M-score of -0.48 signals that the company is likely to be a manipulator.


Hainan Jingliang Holdings Co Beneish M-Score Related Terms

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


Hainan Jingliang Holdings Co (SZSE:000505) Business Description

Traded in Other Exchanges
Address
Binhai Avenue, 29th Floor, Dihao Building, Pearl River Square, Hainan Province, Haikou, CHN, 570125
Website
Hainan Jingliang Holdings Co Ltd is a food processing industry. It is engaged in the processing, production, and sales of foodstuffs, agricultural and sideline products, oils and fats, oils and snack foods.
Executives
Wang Yue Cheng Executives
Wu Jian She Executives
Chen Jing Wei Director
Wang Zhi Gang Director

Hainan Jingliang Holdings Co (SZSE:000505) Headlines

No Headlines