GURUFOCUS.COM » STOCK LIST » Energy » Other Energy Sources » Jizhong Energy Resources Co Ltd (SZSE:000937) » Definitions » Beneish M-Score

Jizhong Energy Resources Co (SZSE:000937) Beneish M-Score : -3.05 (As of Mar. 03, 2025)


View and export this data going back to 1999. Start your Free Trial

What is Jizhong Energy Resources 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 -3.05 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Jizhong Energy Resources Co's Beneish M-Score or its related term are showing as below:

SZSE:000937' s Beneish M-Score Range Over the Past 10 Years
Min: -6.06   Med: -2.63   Max: -1.2
Current: -3.05

During the past 13 years, the highest Beneish M-Score of Jizhong Energy Resources Co was -1.20. The lowest was -6.06. And the median was -2.63.


Jizhong Energy Resources Co Beneish M-Score Historical Data

The historical data trend for Jizhong Energy Resources 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.

Jizhong Energy Resources Co Beneish M-Score Chart

Jizhong Energy Resources 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 -3.12 -3.52 -2.19 -1.71 -2.53

Jizhong Energy Resources 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 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 -1.99 -2.53 -2.64 -2.88 -3.05

Competitive Comparison of Jizhong Energy Resources Co's Beneish M-Score

For the Thermal Coal subindustry, Jizhong Energy Resources 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.


Jizhong Energy Resources Co's Beneish M-Score Distribution in the Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, Jizhong Energy Resources Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Jizhong Energy Resources Co's Beneish M-Score falls into.



Jizhong Energy Resources 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 Jizhong Energy Resources 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 * 1.0489+0.528 * 0.8331+0.404 * 0.9401+0.892 * 0.6839+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8766+4.679 * -0.050239-0.327 * 1.0123
=-3.05

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ¥4,184 Mil.
Revenue was 4614.874 + 4778.216 + 5332.77 + 3973.611 = ¥18,699 Mil.
Gross Profit was 1498.413 + 1661.901 + 2125.264 + 2063.718 = ¥7,349 Mil.
Total Current Assets was ¥18,623 Mil.
Total Assets was ¥52,647 Mil.
Property, Plant and Equipment(Net PPE) was ¥21,202 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥-435 Mil.
Total Current Liabilities was ¥19,790 Mil.
Long-Term Debt & Capital Lease Obligation was ¥6,286 Mil.
Net Income was 212.666 + 293.31 + 708.201 + 1022.609 = ¥2,237 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 925.183 + 829.808 + 307.698 + 2819.017 = ¥4,882 Mil.
Total Receivables was ¥5,833 Mil.
Revenue was 5603.533 + 6827.519 + 7924.881 + 6986.072 = ¥27,342 Mil.
Gross Profit was 1764.728 + 2164.898 + 2952.06 + 2071.013 = ¥8,953 Mil.
Total Current Assets was ¥18,606 Mil.
Total Assets was ¥52,400 Mil.
Property, Plant and Equipment(Net PPE) was ¥20,217 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥-726 Mil.
Total Current Liabilities was ¥19,632 Mil.
Long-Term Debt & Capital Lease Obligation was ¥6,005 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)
=(4184.33 / 18699.471) / (5832.925 / 27342.005)
=0.223767 / 0.213332
=1.0489

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)
=(8952.699 / 27342.005) / (7349.296 / 18699.471)
=0.327434 / 0.393022
=0.8331

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 - (18622.506 + 21202.183) / 52647.266) / (1 - (18606.287 + 20217.487) / 52399.523)
=0.243556 / 0.259082
=0.9401

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
=18699.471 / 27342.005
=0.6839

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 + 20217.487)) / (0 / (0 + 21202.183))
=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)
=(-435.137 / 18699.471) / (-725.845 / 27342.005)
=-0.02327 / -0.026547
=0.8766

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)
=((6285.503 + 19790.236) / 52647.266) / ((6004.888 + 19631.534) / 52399.523)
=0.495291 / 0.489249
=1.0123

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
=(2236.786 - 0 - 4881.706) / 52647.266
=-0.050239

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.

Jizhong Energy Resources Co has a M-score of -3.05 suggests that the company is unlikely to be a manipulator.


Jizhong Energy Resources Co Beneish M-Score Related Terms

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


Jizhong Energy Resources Co Business Description

Traded in Other Exchanges
N/A
Address
No. 191 Zhongxing West Street, Hebei Province, Xingtai, CHN, 054000
Jizhong Energy Resources Co Ltd is a China-based company engaged in coal mining and processing. It offers washed coal and sieve mixed coal products. Its main business scope covers products such as coal plates, coal chemicals and chemicals, power plates, fiberglass plates and cement plates.
Executives
Wang Yu Min Director
Cao Yao Supervisors
Guo Zhi Wu Supervisors
Liang Ri Dong Supervisors
Zhang Dang Yu Executives
Zhang Zhen Feng Supervisors
Xu Deng Wang Executives

Jizhong Energy Resources Co Headlines

No Headlines