GURUFOCUS.COM » STOCK LIST » Basic Materials » Metals & Mining » Shandong Hontron Aluminum Industry Holding Co Ltd (SZSE:002379) » Definitions » Beneish M-Score

Shandong Hontron Aluminum Industry Holding Co (SZSE:002379) Beneish M-Score : -2.37 (As of Apr. 17, 2025)


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

What is Shandong Hontron Aluminum Industry Holding 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 -2.37 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shandong Hontron Aluminum Industry Holding Co's Beneish M-Score or its related term are showing as below:

SZSE:002379' s Beneish M-Score Range Over the Past 10 Years
Min: -4.73   Med: -2.08   Max: 184.95
Current: -2.37

During the past 13 years, the highest Beneish M-Score of Shandong Hontron Aluminum Industry Holding Co was 184.95. The lowest was -4.73. And the median was -2.08.


Shandong Hontron Aluminum Industry Holding Co Beneish M-Score Historical Data

The historical data trend for Shandong Hontron Aluminum Industry Holding 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.

Shandong Hontron Aluminum Industry Holding Co Beneish M-Score Chart

Shandong Hontron Aluminum Industry Holding Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 184.95 -1.11 -3.61 0.46 -2.37

Shandong Hontron Aluminum Industry Holding Co Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 0.46 -0.05 -1.53 -2.23 -2.37

Competitive Comparison of Shandong Hontron Aluminum Industry Holding Co's Beneish M-Score

For the Aluminum subindustry, Shandong Hontron Aluminum Industry Holding 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.


Shandong Hontron Aluminum Industry Holding Co's Beneish M-Score Distribution in the Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Shandong Hontron Aluminum Industry Holding Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Shandong Hontron Aluminum Industry Holding Co's Beneish M-Score falls into.


;
;

Shandong Hontron Aluminum Industry Holding 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 Shandong Hontron Aluminum Industry Holding 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 * 1.246+0.528 * 0.5643+0.404 * 0.9203+0.892 * 1.2973+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9056+4.679 * -0.016262-0.327 * 1.1697
=-2.37

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ¥530 Mil.
Revenue was 927.27 + 878.706 + 870.541 + 809.706 = ¥3,486 Mil.
Gross Profit was 6.788 + 5.729 + 35.6 + 11.945 = ¥60 Mil.
Total Current Assets was ¥1,946 Mil.
Total Assets was ¥3,127 Mil.
Property, Plant and Equipment(Net PPE) was ¥858 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥12 Mil.
Total Current Liabilities was ¥1,050 Mil.
Long-Term Debt & Capital Lease Obligation was ¥114 Mil.
Net Income was -17.849 + -32.681 + 3.08 + -21.532 = ¥-69 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -42.231 + 10.825 + 34.692 + -21.414 = ¥-18 Mil.
Total Receivables was ¥328 Mil.
Revenue was 679.929 + 676.041 + 703.538 + 627.768 = ¥2,687 Mil.
Gross Profit was -2.479 + 4.777 + 17.681 + 6.145 = ¥26 Mil.
Total Current Assets was ¥1,692 Mil.
Total Assets was ¥2,982 Mil.
Property, Plant and Equipment(Net PPE) was ¥955 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥11 Mil.
Total Current Liabilities was ¥829 Mil.
Long-Term Debt & Capital Lease Obligation was ¥120 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)
=(529.853 / 3486.223) / (327.796 / 2687.276)
=0.151985 / 0.121981
=1.246

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)
=(26.124 / 2687.276) / (60.062 / 3486.223)
=0.009721 / 0.017228
=0.5643

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 - (1946.215 + 857.631) / 3127.129) / (1 - (1692.495 + 954.55) / 2982.042)
=0.10338 / 0.112338
=0.9203

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
=3486.223 / 2687.276
=1.2973

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 + 954.55)) / (0 / (0 + 857.631))
=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)
=(12.415 / 3486.223) / (10.567 / 2687.276)
=0.003561 / 0.003932
=0.9056

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)
=((113.993 + 1050.086) / 3127.129) / ((120.05 + 828.965) / 2982.042)
=0.372252 / 0.318243
=1.1697

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
=(-68.982 - 0 - -18.128) / 3127.129
=-0.016262

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.

Shandong Hontron Aluminum Industry Holding Co has a M-score of -2.37 suggests that the company is unlikely to be a manipulator.


Shandong Hontron Aluminum Industry Holding Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Shandong Hontron Aluminum Industry Holding Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Shandong Hontron Aluminum Industry Holding Co Business Description

Traded in Other Exchanges
N/A
Address
East of Xinbo Road and north of No. 3 Trunk Canal Bridge, Boxing County, Economic Development Zone, Binzhou, Shandong, CHN, 256500
Shandong Hontron Aluminum Industry Holding Co Ltd is engaged in research & development, production and sales of high-precision aluminum plate and strip products.
Executives
Zhao Qian Fang Director
Wei Qi Liang Supervisors
Wang Lian Yong Director, Director, Representative of Securities A
Zhao Jun Xiang Supervisors
Han Mei Fang Executives
Li Ping Supervisors
Liu Qing Bo Supervisors
Hong Qun Li Directors, executives
Qiao Xiang Qian Executives
Mu Yu Shan Directors, executives
Pang Shu Zheng Secretary, Director
Guo Mao Qiu Executives

Shandong Hontron Aluminum Industry Holding Co Headlines

No Headlines