GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Ningxia Western Venture Industrial Co Ltd (SZSE:000557) » Definitions » Beneish M-Score

Ningxia Western Venture Industrial Co (SZSE:000557) Beneish M-Score : -3.10 (As of Jun. 01, 2024)


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

What is Ningxia Western Venture Industrial 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 -3.1 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Ningxia Western Venture Industrial Co's Beneish M-Score or its related term are showing as below:

SZSE:000557' s Beneish M-Score Range Over the Past 10 Years
Min: -3.71   Med: -2.17   Max: 269.79
Current: -3.1

During the past 13 years, the highest Beneish M-Score of Ningxia Western Venture Industrial Co was 269.79. The lowest was -3.71. And the median was -2.17.


Ningxia Western Venture Industrial Co Beneish M-Score Historical Data

The historical data trend for Ningxia Western Venture Industrial 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.

Ningxia Western Venture Industrial Co Beneish M-Score Chart

Ningxia Western Venture Industrial 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 -2.66 -1.87 -1.99 -2.62 -3.26

Ningxia Western Venture Industrial 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 -3.14 -3.01 -3.21 -3.26 -3.10

Competitive Comparison of Ningxia Western Venture Industrial Co's Beneish M-Score

For the Railroads subindustry, Ningxia Western Venture Industrial 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.


Ningxia Western Venture Industrial Co's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Ningxia Western Venture Industrial Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Ningxia Western Venture Industrial Co's Beneish M-Score falls into.



Ningxia Western Venture Industrial 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 Ningxia Western Venture Industrial 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 * 0.4142+0.528 * 1.112+0.404 * 0.9674+0.892 * 0.9257+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5553+4.679 * -0.046305-0.327 * 0.7562
=-3.10

* 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 ¥127 Mil.
Revenue was 328.132 + 466.322 + 494.046 + 327.22 = ¥1,616 Mil.
Gross Profit was 107.08 + 72.039 + 98.172 + 65.073 = ¥342 Mil.
Total Current Assets was ¥2,521 Mil.
Total Assets was ¥6,338 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,105 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥7 Mil.
Total Current Liabilities was ¥359 Mil.
Long-Term Debt & Capital Lease Obligation was ¥5 Mil.
Net Income was 84.314 + 45.609 + 69.995 + 47.454 = ¥247 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 198.75 + 89.534 + 18.73 + 233.828 = ¥541 Mil.
Total Receivables was ¥332 Mil.
Revenue was 377.687 + 577.127 + 449.61 + 340.953 = ¥1,745 Mil.
Gross Profit was 107.757 + 88.798 + 106.492 + 108.205 = ¥411 Mil.
Total Current Assets was ¥2,366 Mil.
Total Assets was ¥6,196 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,110 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥13 Mil.
Total Current Liabilities was ¥470 Mil.
Long-Term Debt & Capital Lease Obligation was ¥0 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)
=(127.211 / 1615.72) / (331.761 / 1745.377)
=0.078733 / 0.19008
=0.4142

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)
=(411.252 / 1745.377) / (342.364 / 1615.72)
=0.235624 / 0.211896
=1.112

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 - (2520.583 + 3105.035) / 6337.826) / (1 - (2365.866 + 3110.335) / 6195.963)
=0.112374 / 0.116166
=0.9674

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
=1615.72 / 1745.377
=0.9257

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 + 3110.335)) / (0 / (0 + 3105.035))
=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)
=(6.674 / 1615.72) / (12.984 / 1745.377)
=0.004131 / 0.007439
=0.5553

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)
=((4.893 + 359.005) / 6337.826) / ((0 + 470.467) / 6195.963)
=0.057417 / 0.075931
=0.7562

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
=(247.372 - 0 - 540.842) / 6337.826
=-0.046305

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.

Ningxia Western Venture Industrial Co has a M-score of -3.10 suggests that the company is unlikely to be a manipulator.


Ningxia Western Venture Industrial Co Beneish M-Score Related Terms

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


Ningxia Western Venture Industrial Co (SZSE:000557) Business Description

Traded in Other Exchanges
N/A
Address
No. 168, Beijing Middle Road, The First Floor of Block C, Ningxia Hui Autonomous Region, Yinchuan, CHN
Ningxia Western Venture Industrial Co Ltd is engaged in the business of railway transportation, warehousing and logistics, wine, and hotel catering.
Executives
Zhu Guan Hu Director

Ningxia Western Venture Industrial Co (SZSE:000557) Headlines

No Headlines