GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » China Railway Special Cargo Logistics Co Ltd (SZSE:001213) » Definitions » Beneish M-Score

China Railway Special Cargo Logistics Co (SZSE:001213) Beneish M-Score : -2.86 (As of Apr. 25, 2024)


View and export this data going back to 2021. Start your Free Trial

What is China Railway Special Cargo Logistics 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 -2.86 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for China Railway Special Cargo Logistics Co's Beneish M-Score or its related term are showing as below:

SZSE:001213' s Beneish M-Score Range Over the Past 10 Years
Min: -2.86   Med: -2.42   Max: -1.35
Current: -2.86

During the past 6 years, the highest Beneish M-Score of China Railway Special Cargo Logistics Co was -1.35. The lowest was -2.86. And the median was -2.42.


China Railway Special Cargo Logistics Co Beneish M-Score Historical Data

The historical data trend for China Railway Special Cargo Logistics 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.

China Railway Special Cargo Logistics Co Beneish M-Score Chart

China Railway Special Cargo Logistics Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial - - - -2.23 -2.64

China Railway Special Cargo Logistics Co Quarterly Data
Dec17 Dec18 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23
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 -2.03 -2.64 -2.42 -2.53 -2.86

Competitive Comparison of China Railway Special Cargo Logistics Co's Beneish M-Score

For the Railroads subindustry, China Railway Special Cargo Logistics 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.


China Railway Special Cargo Logistics Co's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, China Railway Special Cargo Logistics Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where China Railway Special Cargo Logistics Co's Beneish M-Score falls into.



China Railway Special Cargo Logistics 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 China Railway Special Cargo Logistics 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 * 0.9335+0.528 * 1.1681+0.404 * 0.7446+0.892 * 1.062+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1123+4.679 * -0.041566-0.327 * 1.4354
=-2.86

* 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 (Sep23) TTM:Last Year (Sep22) TTM:
Total Receivables was ¥2,966 Mil.
Revenue was 2812.134 + 2468.707 + 2376.899 + 2470.287 = ¥10,128 Mil.
Gross Profit was 326.88 + 265.248 + 174.828 + -60.083 = ¥707 Mil.
Total Current Assets was ¥9,679 Mil.
Total Assets was ¥21,168 Mil.
Property, Plant and Equipment(Net PPE) was ¥10,785 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥61 Mil.
Total Current Liabilities was ¥2,179 Mil.
Long-Term Debt & Capital Lease Obligation was ¥209 Mil.
Net Income was 253.034 + 197.851 + 138.207 + -71.601 = ¥517 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 873.604 + 358.927 + -76.576 + 241.392 = ¥1,397 Mil.
Total Receivables was ¥2,991 Mil.
Revenue was 2626.595 + 2269.966 + 2098.73 + 2541.04 = ¥9,536 Mil.
Gross Profit was 248.709 + 248.46 + 165.807 + 114.476 = ¥777 Mil.
Total Current Assets was ¥9,095 Mil.
Total Assets was ¥19,996 Mil.
Property, Plant and Equipment(Net PPE) was ¥10,009 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥52 Mil.
Total Current Liabilities was ¥1,323 Mil.
Long-Term Debt & Capital Lease Obligation was ¥250 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)
=(2965.531 / 10128.027) / (2991.165 / 9536.331)
=0.292804 / 0.31366
=0.9335

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)
=(777.452 / 9536.331) / (706.873 / 10128.027)
=0.081525 / 0.069794
=1.1681

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 - (9678.795 + 10784.914) / 21167.504) / (1 - (9094.64 + 10008.843) / 19996.418)
=0.033249 / 0.044655
=0.7446

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
=10128.027 / 9536.331
=1.062

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 + 10008.843)) / (0 / (0 + 10784.914))
=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)
=(61.093 / 10128.027) / (51.72 / 9536.331)
=0.006032 / 0.005423
=1.1123

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)
=((209.284 + 2179.407) / 21167.504) / ((249.539 + 1322.554) / 19996.418)
=0.112847 / 0.078619
=1.4354

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
=(517.491 - 0 - 1397.347) / 21167.504
=-0.041566

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.

China Railway Special Cargo Logistics Co has a M-score of -2.86 suggests that the company is unlikely to be a manipulator.


China Railway Special Cargo Logistics Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of China Railway Special Cargo Logistics Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


China Railway Special Cargo Logistics Co (SZSE:001213) Business Description

Traded in Other Exchanges
N/A
Address
No. 24, Duck Bridge Road, 212-229, 314-328, 416-429, District C, Xicheng District, Beijing, CHN, 100055
China Railway Special Cargo Logistics Co Ltd is a professional transportation enterprise. The company's main business is commodity automobile logistics, refrigerated logistics and bulk logistics.

China Railway Special Cargo Logistics Co (SZSE:001213) Headlines

No Headlines