GURUFOCUS.COM » STOCK LIST » Industrials » Aerospace & Defense » AECC Aero-Engine Controls Co Ltd (SZSE:000738) » Definitions » Beneish M-Score

AECC Aero-Engine Controls Co (SZSE:000738) Beneish M-Score : -2.67 (As of May. 21, 2024)


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

What is AECC Aero-Engine Controls 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 -2.67 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for AECC Aero-Engine Controls Co's Beneish M-Score or its related term are showing as below:

SZSE:000738' s Beneish M-Score Range Over the Past 10 Years
Min: -3.79   Med: -2.46   Max: -1.01
Current: -2.67

During the past 13 years, the highest Beneish M-Score of AECC Aero-Engine Controls Co was -1.01. The lowest was -3.79. And the median was -2.46.


AECC Aero-Engine Controls Co Beneish M-Score Historical Data

The historical data trend for AECC Aero-Engine Controls 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.

AECC Aero-Engine Controls Co Beneish M-Score Chart

AECC Aero-Engine Controls 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 -2.92 -2.17 -2.11 -2.38 -2.57

AECC Aero-Engine Controls 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 -2.32 -2.44 -1.97 -2.57 -2.67

Competitive Comparison of AECC Aero-Engine Controls Co's Beneish M-Score

For the Aerospace & Defense subindustry, AECC Aero-Engine Controls 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.


AECC Aero-Engine Controls Co's Beneish M-Score Distribution in the Aerospace & Defense Industry

For the Aerospace & Defense industry and Industrials sector, AECC Aero-Engine Controls Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where AECC Aero-Engine Controls Co's Beneish M-Score falls into.



AECC Aero-Engine Controls 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 AECC Aero-Engine Controls 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 * 0.9355+0.528 * 1.0016+0.404 * 0.9141+0.892 * 1.0642+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2544+4.679 * -0.021957-0.327 * 1.038
=-2.67

* 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 ¥4,606 Mil.
Revenue was 1415.163 + 1223.784 + 1366.029 + 1393.309 = ¥5,398 Mil.
Gross Profit was 465.671 + 261.127 + 360.773 + 396.276 = ¥1,484 Mil.
Total Current Assets was ¥11,278 Mil.
Total Assets was ¥15,978 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,416 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥149 Mil.
Total Current Liabilities was ¥2,910 Mil.
Long-Term Debt & Capital Lease Obligation was ¥7 Mil.
Net Income was 260.341 + 130.394 + 146.54 + 206.081 = ¥743 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -195.353 + 790.38 + 212.36 + 286.792 = ¥1,094 Mil.
Total Receivables was ¥4,626 Mil.
Revenue was 1340.923 + 1189.466 + 1204.336 + 1337.714 = ¥5,072 Mil.
Gross Profit was 444.051 + 195.566 + 339.835 + 417.123 = ¥1,397 Mil.
Total Current Assets was ¥11,253 Mil.
Total Assets was ¥15,387 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,782 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥112 Mil.
Total Current Liabilities was ¥2,689 Mil.
Long-Term Debt & Capital Lease Obligation was ¥17 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)
=(4605.715 / 5398.285) / (4626.231 / 5072.439)
=0.853181 / 0.912033
=0.9355

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)
=(1396.575 / 5072.439) / (1483.847 / 5398.285)
=0.275326 / 0.274874
=1.0016

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 - (11278.342 + 3416.319) / 15978.059) / (1 - (11252.546 + 2782.097) / 15386.714)
=0.080323 / 0.087873
=0.9141

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
=5398.285 / 5072.439
=1.0642

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 + 2782.097)) / (0 / (0 + 3416.319))
=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)
=(149.21 / 5398.285) / (111.77 / 5072.439)
=0.02764 / 0.022035
=1.2544

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)
=((6.607 + 2910.374) / 15978.059) / ((17.1 + 2689.225) / 15386.714)
=0.182562 / 0.175887
=1.038

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
=(743.356 - 0 - 1094.179) / 15978.059
=-0.021957

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.

AECC Aero-Engine Controls Co has a M-score of -2.67 suggests that the company is unlikely to be a manipulator.


AECC Aero-Engine Controls Co Beneish M-Score Related Terms

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


AECC Aero-Engine Controls Co (SZSE:000738) Business Description

Traded in Other Exchanges
N/A
Address
No.72 , Liangxi Road, Binhu District, Jiangsu Province, Wuxi City, CHN
AECC Aero-Engine Controls Co Ltd is engaged in the provision of aviation and defense and non-aviation civilian products. The company provides civil aviation control system precision components for well-known aviation companies abroad. It operates through three major business segments, Engine Control Systems and Components, International Cooperation and Non-Navigation Products. The Engine Control System and Components business mainly include the development, production, repair, and sales of aero-engine control systems and derivative products.

AECC Aero-Engine Controls Co (SZSE:000738) Headlines

No Headlines