GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Kelin Environmental Protection Equipment Inc (SZSE:002499) » Definitions » Beneish M-Score

Kelin Environmental Protection Equipment (SZSE:002499) Beneish M-Score : 0.00 (As of Jun. 29, 2025)


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

What is Kelin Environmental Protection Equipment 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.

The historical rank and industry rank for Kelin Environmental Protection Equipment's Beneish M-Score or its related term are showing as below:

During the past 13 years, the highest Beneish M-Score of Kelin Environmental Protection Equipment was 0.00. The lowest was 0.00. And the median was 0.00.


Kelin Environmental Protection Equipment Beneish M-Score Historical Data

The historical data trend for Kelin Environmental Protection Equipment'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.

Kelin Environmental Protection Equipment Beneish M-Score Chart

Kelin Environmental Protection Equipment Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 2.69 -1.06 -5.84 -3.21 0.10

Kelin Environmental Protection Equipment Quarterly Data
Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22
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 -3.21 0.10 0.45 0.69 0.94

Competitive Comparison of Kelin Environmental Protection Equipment's Beneish M-Score

For the Pollution & Treatment Controls subindustry, Kelin Environmental Protection Equipment'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.


Kelin Environmental Protection Equipment's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Kelin Environmental Protection Equipment's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Kelin Environmental Protection Equipment's Beneish M-Score falls into.


;
;

Kelin Environmental Protection Equipment 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 Kelin Environmental Protection Equipment 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 * 0.14+0.528 * 2.592+0.404 * 1.318+0.892 * 5.488+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5081+4.679 * -0.170549-0.327 * 1.1612
=0.94

* 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 (Sep22) TTM:Last Year (Sep21) TTM:
Total Receivables was ¥389.1 Mil.
Revenue was 6.692 + 11.573 + 22.637 + 147.714 = ¥188.6 Mil.
Gross Profit was 3.665 + 8.125 + 4.877 + 28.626 = ¥45.3 Mil.
Total Current Assets was ¥434.4 Mil.
Total Assets was ¥623.8 Mil.
Property, Plant and Equipment(Net PPE) was ¥155.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥45.5 Mil.
Total Current Liabilities was ¥511.4 Mil.
Long-Term Debt & Capital Lease Obligation was ¥6.5 Mil.
Net Income was -16.184 + -17.754 + -23.456 + 5.698 = ¥-51.7 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0.0 Mil.
Cash Flow from Operations was 4.564 + 6.303 + -7.976 + 51.806 = ¥54.7 Mil.
Total Receivables was ¥506.3 Mil.
Revenue was 7.491 + 6.54 + 8.267 + 12.071 = ¥34.4 Mil.
Gross Profit was 4.293 + 3.171 + 5.299 + 8.629 = ¥21.4 Mil.
Total Current Assets was ¥545.3 Mil.
Total Assets was ¥736.0 Mil.
Property, Plant and Equipment(Net PPE) was ¥160.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥16.3 Mil.
Total Current Liabilities was ¥523.6 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2.6 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)
=(389.142 / 188.616) / (506.31 / 34.369)
=2.063144 / 14.73159
=0.14

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)
=(21.392 / 34.369) / (45.293 / 188.616)
=0.622421 / 0.240133
=2.592

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 - (434.366 + 155.821) / 623.826) / (1 - (545.295 + 160.618) / 736.026)
=0.053924 / 0.040913
=1.318

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
=188.616 / 34.369
=5.488

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 + 160.618)) / (0 / (0 + 155.821))
=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)
=(45.458 / 188.616) / (16.302 / 34.369)
=0.241008 / 0.474323
=0.5081

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)
=((6.504 + 511.387) / 623.826) / ((2.619 + 523.598) / 736.026)
=0.830185 / 0.714943
=1.1612

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
=(-51.696 - 0 - 54.697) / 623.826
=-0.170549

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.

Kelin Environmental Protection Equipment has a M-score of 0.94 signals that the company is likely to be a manipulator.


Kelin Environmental Protection Equipment Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Kelin Environmental Protection Equipment's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Kelin Environmental Protection Equipment Business Description

Traded in Other Exchanges
N/A
Address
Address: No. 8 Jiaotong Road, Bache District, Songling town, Wujiang city, Jiangsu Province, CHN, 215222
Kelin Environmental Protection Equipment Inc manufactures and sells environmental protection equipment in China. It is a supplier of flue gas purification and treatment solution integrating environmental engineering system design, bag filter, desulfurization and denitrification product design, manufacture, and sales service in the field of air pollution control. The company's products include Bag Filter; Bag and Electrical filter; Cyclone and Furnace shell.
Executives
Wu Hong Guang Director
Deng Bu Li Director
Li Ceng Min Directors, executives
Zhou Xing Xiang Supervisors
Chen Guo Zhong Directors, executives
Xu Tian Ping Directors, executives
Zhang Gen Rong Director
Song Qi Di Director
Wu Jian Xin Executives
Wu Shan Gan Independent director
Zhou He Rong Executives
Chen An Qi Director
Shi Huan Zhang Supervisors

Kelin Environmental Protection Equipment Headlines

No Headlines