GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Xinlun New Materials Co Ltd (SZSE:002341) » Definitions » Beneish M-Score

Xinlun New Materials Co (SZSE:002341) Beneish M-Score : -4.15 (As of May. 27, 2024)


View and export this data going back to 2010. Start your Free Trial

What is Xinlun New Materials 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 -4.15 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Xinlun New Materials Co's Beneish M-Score or its related term are showing as below:

SZSE:002341' s Beneish M-Score Range Over the Past 10 Years
Min: -4.22   Med: -2.59   Max: -1.67
Current: -4.15

During the past 13 years, the highest Beneish M-Score of Xinlun New Materials Co was -1.67. The lowest was -4.22. And the median was -2.59.


Xinlun New Materials Co Beneish M-Score Historical Data

The historical data trend for Xinlun New Materials 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.

Xinlun New Materials Co Beneish M-Score Chart

Xinlun New Materials 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 -1.81 -3.53 -3.93 -3.88 -3.94

Xinlun New Materials 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 -3.92 -4.22 -4.21 -3.94 -4.15

Competitive Comparison of Xinlun New Materials Co's Beneish M-Score

For the Specialty Chemicals subindustry, Xinlun New Materials 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.


Xinlun New Materials Co's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Xinlun New Materials Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Xinlun New Materials Co's Beneish M-Score falls into.



Xinlun New Materials 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 Xinlun New Materials 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 * 0.9173+0.528 * 0.8783+0.404 * 0.9446+0.892 * 0.7272+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8245+4.679 * -0.260196-0.327 * 1.2403
=-4.15

* 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 ¥439.0 Mil.
Revenue was 102.996 + 177.048 + 183.055 + 150.06 = ¥613.2 Mil.
Gross Profit was 23.078 + 25.004 + 29.272 + 8.86 = ¥86.2 Mil.
Total Current Assets was ¥632.6 Mil.
Total Assets was ¥3,797.7 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,390.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥62.1 Mil.
Total Current Liabilities was ¥2,991.5 Mil.
Long-Term Debt & Capital Lease Obligation was ¥362.1 Mil.
Net Income was -80.559 + -624.019 + -76.169 + -152.563 = ¥-933.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was 15.466 + 5.352 + 20.654 + 13.367 = ¥54.8 Mil.
Total Receivables was ¥658.1 Mil.
Revenue was 152.739 + 233.466 + 245.235 + 211.749 = ¥843.2 Mil.
Gross Profit was 14.196 + 11.101 + 45.466 + 33.37 = ¥104.1 Mil.
Total Current Assets was ¥907.0 Mil.
Total Assets was ¥4,726.4 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,480.9 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥103.6 Mil.
Total Current Liabilities was ¥3,028.3 Mil.
Long-Term Debt & Capital Lease Obligation was ¥336.9 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)
=(438.997 / 613.159) / (658.146 / 843.189)
=0.715959 / 0.780544
=0.9173

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)
=(104.133 / 843.189) / (86.214 / 613.159)
=0.123499 / 0.140606
=0.8783

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 - (632.574 + 1390.221) / 3797.709) / (1 - (906.976 + 1480.88) / 4726.409)
=0.467364 / 0.494784
=0.9446

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
=613.159 / 843.189
=0.7272

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 + 1480.88)) / (0 / (0 + 1390.221))
=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)
=(62.13 / 613.159) / (103.625 / 843.189)
=0.101328 / 0.122897
=0.8245

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)
=((362.106 + 2991.497) / 3797.709) / ((336.931 + 3028.274) / 4726.409)
=0.883059 / 0.712
=1.2403

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
=(-933.31 - 0 - 54.839) / 3797.709
=-0.260196

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.

Xinlun New Materials Co has a M-score of -4.15 suggests that the company is unlikely to be a manipulator.


Xinlun New Materials Co Beneish M-Score Related Terms

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


Xinlun New Materials Co (SZSE:002341) Business Description

Traded in Other Exchanges
N/A
Address
No. 24 Futian Road, Futian Street, 32nd Floor, Coastal Huanqing Building, Weizhen Community, Futian District, Guangdong Province, Shenzhen, CHN, 518052
Xinlun New Materials Co Ltd engages in the research, development, manufacture, and sale of new materials. It offers double-sided tapes, optical tapes, protective films, functional tapes, TAC products, graphite sheets, aluminum-plastic composite films. The company also provides electronic/pharmaceutical/food industry clean-room engineering design, construction, and maintenance integrated solution; ultra clean products research, production, and sales integration services.
Executives
Li Jing Bin Directors, executives
Liao Yao Directors, executives
Shi Dong Yi Yuan Directors, executives
Li Hong Liang Executives
Li Hong Liu Directors, Directors, and Executives
Yang Dong Executives
Chen De Sheng Executives
Wang Feng De Directors, executives
Ruan Zheng Securities Affairs Representative
Fu Bo Directors, executives
Hou Yi Director
Hou Hai Feng Executives
Hou Fei Supervisors
Zhang Yuan Director
Zhang Qiang Director

Xinlun New Materials Co (SZSE:002341) Headlines

No Headlines