GURUFOCUS.COM » STOCK LIST » Basic Materials » Steel » Zhejiang Kingland Pipeline and Technologies Co Ltd (SZSE:002443) » Definitions » Beneish M-Score

Zhejiang Kingland Pipeline and Technologies Co (SZSE:002443) Beneish M-Score : -3.11 (As of Dec. 11, 2024)


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

What is Zhejiang Kingland Pipeline and Technologies 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 -3.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Zhejiang Kingland Pipeline and Technologies Co's Beneish M-Score or its related term are showing as below:

SZSE:002443' s Beneish M-Score Range Over the Past 10 Years
Min: -3.22   Med: -2.41   Max: -1.29
Current: -3.11

During the past 13 years, the highest Beneish M-Score of Zhejiang Kingland Pipeline and Technologies Co was -1.29. The lowest was -3.22. And the median was -2.41.


Zhejiang Kingland Pipeline and Technologies Co Beneish M-Score Historical Data

The historical data trend for Zhejiang Kingland Pipeline and Technologies 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.

Zhejiang Kingland Pipeline and Technologies Co Beneish M-Score Chart

Zhejiang Kingland Pipeline and Technologies 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 -2.28 -1.74 -1.70 -2.37 -2.89

Zhejiang Kingland Pipeline and Technologies 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 -2.53 -2.89 -3.08 -2.97 -3.11

Competitive Comparison of Zhejiang Kingland Pipeline and Technologies Co's Beneish M-Score

For the Steel subindustry, Zhejiang Kingland Pipeline and Technologies 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.


Zhejiang Kingland Pipeline and Technologies Co's Beneish M-Score Distribution in the Steel Industry

For the Steel industry and Basic Materials sector, Zhejiang Kingland Pipeline and Technologies Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Zhejiang Kingland Pipeline and Technologies Co's Beneish M-Score falls into.



Zhejiang Kingland Pipeline and Technologies 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 Zhejiang Kingland Pipeline and Technologies 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 * 0.9664+0.528 * 1.1571+0.404 * 1.0263+0.892 * 0.8137+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3365+4.679 * -0.115736-0.327 * 0.7692
=-3.11

* 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 ¥993 Mil.
Revenue was 1064.372 + 1306.949 + 1036.943 + 1394.139 = ¥4,802 Mil.
Gross Profit was 97.072 + 143.185 + 133.186 + 146.325 = ¥520 Mil.
Total Current Assets was ¥3,483 Mil.
Total Assets was ¥4,497 Mil.
Property, Plant and Equipment(Net PPE) was ¥806 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥45 Mil.
Total Current Liabilities was ¥691 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2 Mil.
Net Income was 22.629 + 51.179 + 49.141 + 55.974 = ¥179 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 180.552 + 184.379 + -92.859 + 427.32 = ¥699 Mil.
Total Receivables was ¥1,263 Mil.
Revenue was 1469.777 + 1635.893 + 1243.375 + 1552.737 = ¥5,902 Mil.
Gross Profit was 207.505 + 200.232 + 152.215 + 179.166 = ¥739 Mil.
Total Current Assets was ¥3,524 Mil.
Total Assets was ¥4,593 Mil.
Property, Plant and Equipment(Net PPE) was ¥863 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥41 Mil.
Total Current Liabilities was ¥907 Mil.
Long-Term Debt & Capital Lease Obligation was ¥12 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)
=(993.459 / 4802.403) / (1263.367 / 5901.782)
=0.206867 / 0.214065
=0.9664

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)
=(739.118 / 5901.782) / (519.768 / 4802.403)
=0.125236 / 0.108231
=1.1571

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 - (3482.821 + 806.296) / 4497.019) / (1 - (3523.874 + 862.652) / 4593.444)
=0.046231 / 0.045046
=1.0263

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
=4802.403 / 5901.782
=0.8137

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 + 862.652)) / (0 / (0 + 806.296))
=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)
=(44.84 / 4802.403) / (41.228 / 5901.782)
=0.009337 / 0.006986
=1.3365

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)
=((1.598 + 690.703) / 4497.019) / ((12.498 + 906.888) / 4593.444)
=0.153947 / 0.200152
=0.7692

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
=(178.923 - 0 - 699.392) / 4497.019
=-0.115736

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.

Zhejiang Kingland Pipeline and Technologies Co has a M-score of -3.11 suggests that the company is unlikely to be a manipulator.


Zhejiang Kingland Pipeline and Technologies Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Zhejiang Kingland Pipeline and Technologies Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Zhejiang Kingland Pipeline and Technologies Co Business Description

Traded in Other Exchanges
N/A
Address
No. 18, Taolin Road, Room 703, Block A, Huanqiu Guangchang, Pudong, Shanghai, CHN, 200135
Zhejiang Kingland Pipeline and Technologies Co Ltd is engaged in manufacturing and sales of welded steel pipe products. Its products include SAWL Pipe, HFW Pipe, SAWH Pipe, FBE/2PE/3PE Coated Pipe, and Hot-dip galvanized pipe/Black Pipe.
Executives
Shen Bai Fang Executives
Shen Gan Rong Directors, executives
Gu Su Min Director
Shen Yong Quan Executives
Dong Guo Hua Supervisors
Qian Li Xiong Executives
Xu Shui Rong Director
Yu Jin Fang Director
Zhou Xin Hua Director
Yang Wei Fang Executives
Wu Wei Ping Directors, executives
Yu Min Hong Directors, executives

Zhejiang Kingland Pipeline and Technologies Co Headlines

No Headlines