GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Beverages - Alcoholic » Jiangsu Yanghe Brewery JSC Ltd (SZSE:002304) » Definitions » Beneish M-Score
中文

Jiangsu Yanghe Brewery JSC (SZSE:002304) Beneish M-Score : -0.59 (As of Apr. 24, 2024)


View and export this data going back to 2009. Start your Free Trial

What is Jiangsu Yanghe Brewery JSC 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.

Warning Sign:

Beneish M-Score -0.59 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Jiangsu Yanghe Brewery JSC's Beneish M-Score or its related term are showing as below:

SZSE:002304' s Beneish M-Score Range Over the Past 10 Years
Min: -3.44   Med: -2.25   Max: 3.32
Current: -0.59

During the past 13 years, the highest Beneish M-Score of Jiangsu Yanghe Brewery JSC was 3.32. The lowest was -3.44. And the median was -2.25.


Jiangsu Yanghe Brewery JSC Beneish M-Score Historical Data

The historical data trend for Jiangsu Yanghe Brewery JSC'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.

Jiangsu Yanghe Brewery JSC Beneish M-Score Chart

Jiangsu Yanghe Brewery JSC Annual Data
Trend Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.58 -1.00 -2.17 -2.92 -1.72

Jiangsu Yanghe Brewery JSC Quarterly Data
Dec18 Mar19 Jun19 Sep19 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 Premium Member Only Premium Member Only -0.74 -1.72 -2.59 -1.00 -0.59

Competitive Comparison of Jiangsu Yanghe Brewery JSC's Beneish M-Score

For the Beverages - Wineries & Distilleries subindustry, Jiangsu Yanghe Brewery JSC'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.


Jiangsu Yanghe Brewery JSC's Beneish M-Score Distribution in the Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Jiangsu Yanghe Brewery JSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Jiangsu Yanghe Brewery JSC's Beneish M-Score falls into.



Jiangsu Yanghe Brewery JSC 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 Jiangsu Yanghe Brewery JSC 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 * 2.77+0.528 * 0.9896+0.404 * 0.9934+0.892 * 1.1343+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1005+4.679 * 0.024231-0.327 * 0.8247
=-0.59

* 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 ¥938 Mil.
Revenue was 8410.165 + 6826.749 + 15046.181 + 3622.271 = ¥33,905 Mil.
Gross Profit was 6296.432 + 5125.191 + 11524.885 + 2719.605 = ¥25,666 Mil.
Total Current Assets was ¥47,403 Mil.
Total Assets was ¥64,478 Mil.
Property, Plant and Equipment(Net PPE) was ¥6,728 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥5,797 Mil.
Total Current Liabilities was ¥11,764 Mil.
Long-Term Debt & Capital Lease Obligation was ¥8 Mil.
Net Income was 2341.088 + 2096.333 + 5766.048 + 305.989 = ¥10,509 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 4078.435 + -1137.691 + 1402.723 + 4603.624 = ¥8,947 Mil.
Total Receivables was ¥299 Mil.
Revenue was 7574.626 + 5881.994 + 13026.005 + 3407.982 = ¥29,891 Mil.
Gross Profit was 5758.743 + 3912.196 + 10068.819 + 2652.955 = ¥22,393 Mil.
Total Current Assets was ¥44,790 Mil.
Total Assets was ¥61,268 Mil.
Property, Plant and Equipment(Net PPE) was ¥6,580 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥4,644 Mil.
Total Current Liabilities was ¥13,558 Mil.
Long-Term Debt & Capital Lease Obligation was ¥4 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)
=(938.226 / 33905.366) / (298.611 / 29890.607)
=0.027672 / 0.00999
=2.77

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)
=(22392.713 / 29890.607) / (25666.113 / 33905.366)
=0.749156 / 0.756993
=0.9896

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 - (47402.873 + 6727.863) / 64478.322) / (1 - (44790.253 + 6579.979) / 61268.105)
=0.160482 / 0.16155
=0.9934

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
=33905.366 / 29890.607
=1.1343

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 + 6579.979)) / (0 / (0 + 6727.863))
=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)
=(5796.886 / 33905.366) / (4643.927 / 29890.607)
=0.170973 / 0.155364
=1.1005

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)
=((7.537 + 11764.058) / 64478.322) / ((4.108 + 13558.393) / 61268.105)
=0.182567 / 0.221363
=0.8247

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
=(10509.458 - 0 - 8947.091) / 64478.322
=0.024231

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.

Jiangsu Yanghe Brewery JSC has a M-score of -0.59 signals that the company is likely to be a manipulator.


Jiangsu Yanghe Brewery JSC Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Jiangsu Yanghe Brewery JSC's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Jiangsu Yanghe Brewery JSC (SZSE:002304) Business Description

Traded in Other Exchanges
N/A
Address
No. 118 Middle Avenue, Yanghe Town, Jiangsu Province, Suqian, CHN, 223800
Jiangsu Yanghe Brewery, founded in 2002, manufactures and markets baijiu (a distilled Chinese liquor) under the Yanghe, Shuanggou, and Sujiu brands. Yanghe's key products include the Blue Classic series, which accounted for about 80% of total sales, such as premium Dream Blue, mid- to high-end Sky Blue, and mass-market Ocean Blue. The company achieved revenue of CNY 30 billion in 2022, with half of sales from the non-Jiangsu market, leveraging its more than 8,000 distributors across China.

Jiangsu Yanghe Brewery JSC (SZSE:002304) Headlines

No Headlines