GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Jiangxi Black Cat Carbon Black Co Ltd (SZSE:002068) » Definitions » Beneish M-Score

Jiangxi Black Cat Carbon Black Co (SZSE:002068) Beneish M-Score : -3.02 (As of Apr. 01, 2025)


View and export this data going back to 2006. Start your Free Trial

What is Jiangxi Black Cat Carbon Black 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 -3.02 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Jiangxi Black Cat Carbon Black Co's Beneish M-Score or its related term are showing as below:

SZSE:002068' s Beneish M-Score Range Over the Past 10 Years
Min: -3.69   Med: -2.29   Max: 0.51
Current: -3.02

During the past 13 years, the highest Beneish M-Score of Jiangxi Black Cat Carbon Black Co was 0.51. The lowest was -3.69. And the median was -2.29.


Jiangxi Black Cat Carbon Black Co Beneish M-Score Historical Data

The historical data trend for Jiangxi Black Cat Carbon Black 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.

Jiangxi Black Cat Carbon Black Co Beneish M-Score Chart

Jiangxi Black Cat Carbon Black 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 -2.27 -2.24 -2.22 -1.15 -2.56

Jiangxi Black Cat Carbon Black 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 -1.14 -2.56 -3.04 -2.94 -3.02

Competitive Comparison of Jiangxi Black Cat Carbon Black Co's Beneish M-Score

For the Specialty Chemicals subindustry, Jiangxi Black Cat Carbon Black 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.


Jiangxi Black Cat Carbon Black Co's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Jiangxi Black Cat Carbon Black Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Jiangxi Black Cat Carbon Black Co's Beneish M-Score falls into.


;
;

Jiangxi Black Cat Carbon Black 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 Jiangxi Black Cat Carbon Black 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 * 0.9414+0.528 * 0.2771+0.404 * 1.0051+0.892 * 1.0613+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0408+4.679 * -0.029305-0.327 * 1.0376
=-3.02

* 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 ¥2,313 Mil.
Revenue was 2386.362 + 2528.382 + 2384.891 + 2657.776 = ¥9,957 Mil.
Gross Profit was 114.872 + 64.024 + 115.764 + 189.617 = ¥484 Mil.
Total Current Assets was ¥4,240 Mil.
Total Assets was ¥8,198 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,312 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥111 Mil.
Total Current Liabilities was ¥3,551 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,461 Mil.
Net Income was -0.516 + -58.237 + 3.754 + 20.331 = ¥-35 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -8.877 + -308.687 + 75.977 + 447.166 = ¥206 Mil.
Total Receivables was ¥2,315 Mil.
Revenue was 2370.025 + 2217.096 + 2206.224 + 2588.888 = ¥9,382 Mil.
Gross Profit was 89.743 + -47.357 + 15.533 + 68.508 = ¥126 Mil.
Total Current Assets was ¥4,164 Mil.
Total Assets was ¥7,929 Mil.
Property, Plant and Equipment(Net PPE) was ¥3,143 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥101 Mil.
Total Current Liabilities was ¥3,554 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,118 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)
=(2312.529 / 9957.411) / (2314.582 / 9382.233)
=0.232242 / 0.246698
=0.9414

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)
=(126.427 / 9382.233) / (484.277 / 9957.411)
=0.013475 / 0.048635
=0.2771

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 - (4239.839 + 3311.901) / 8198.06) / (1 - (4163.83 + 3143.293) / 7929.043)
=0.078838 / 0.078436
=1.0051

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
=9957.411 / 9382.233
=1.0613

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 + 3143.293)) / (0 / (0 + 3311.901))
=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)
=(111.284 / 9957.411) / (100.746 / 9382.233)
=0.011176 / 0.010738
=1.0408

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)
=((1460.789 + 3550.928) / 8198.06) / ((1117.713 + 3553.768) / 7929.043)
=0.61133 / 0.589161
=1.0376

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
=(-34.668 - 0 - 205.579) / 8198.06
=-0.029305

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.

Jiangxi Black Cat Carbon Black Co has a M-score of -3.02 suggests that the company is unlikely to be a manipulator.


Jiangxi Black Cat Carbon Black Co Beneish M-Score Related Terms

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


Jiangxi Black Cat Carbon Black Co Business Description

Traded in Other Exchanges
N/A
Address
Changjiang District, Jiangxi Province, Jingdezhen, CHN, 333000
Jiangxi Black Cat Carbon Black Co Ltd is the carbon production enterprise in China. Its black carbon products have been sold to Europe, America and Southeast Asian countries and regions.
Executives
Fang Qiu Bao Supervisors
Feng Jian Hua Supervisors
Zhou Zhi Ning Executives
Mei Jing Executives
Pan Guan Shun Supervisors
Wei Ming Executives
Liu Chao Hui Executives
Xin Shu Lan Directors, executives
Yu Zhong Ming Director
You Qi Executives
Li Yi Secretary Dong
Cai Jing Zhang Director
Cao Hua Supervisors
Zhou Min Jian Directors, executives
Yang Zhi Min Director

Jiangxi Black Cat Carbon Black Co Headlines

No Headlines