GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » Guangdong Yantang Dairy Co Ltd (SZSE:002732) » Definitions » Beneish M-Score

Guangdong Yantang Dairy Co (SZSE:002732) Beneish M-Score : -2.57 (As of Mar. 28, 2025)


View and export this data going back to 2014. Start your Free Trial

What is Guangdong Yantang Dairy 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Guangdong Yantang Dairy Co's Beneish M-Score or its related term are showing as below:

SZSE:002732' s Beneish M-Score Range Over the Past 10 Years
Min: -2.97   Med: -2.54   Max: -1.25
Current: -2.57

During the past 13 years, the highest Beneish M-Score of Guangdong Yantang Dairy Co was -1.25. The lowest was -2.97. And the median was -2.54.


Guangdong Yantang Dairy Co Beneish M-Score Historical Data

The historical data trend for Guangdong Yantang Dairy 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.

Guangdong Yantang Dairy Co Beneish M-Score Chart

Guangdong Yantang Dairy 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 -2.42 -2.49 -2.72 -2.52 -2.68

Guangdong Yantang Dairy 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 -2.83 -2.68 -2.55 -2.49 -2.57

Competitive Comparison of Guangdong Yantang Dairy Co's Beneish M-Score

For the Packaged Foods subindustry, Guangdong Yantang Dairy 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.


Guangdong Yantang Dairy Co's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Guangdong Yantang Dairy Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Guangdong Yantang Dairy Co's Beneish M-Score falls into.


;
;

Guangdong Yantang Dairy 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 Guangdong Yantang Dairy 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 * 1.0947+0.528 * 1.0535+0.404 * 0.8616+0.892 * 0.9101+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0479+4.679 * -0.028354-0.327 * 0.7899
=-2.57

* 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 ¥128 Mil.
Revenue was 450.53 + 473.56 + 379.049 + 469.05 = ¥1,772 Mil.
Gross Profit was 114.416 + 129.088 + 92.151 + 102.217 = ¥438 Mil.
Total Current Assets was ¥589 Mil.
Total Assets was ¥1,878 Mil.
Property, Plant and Equipment(Net PPE) was ¥931 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥162 Mil.
Total Current Liabilities was ¥357 Mil.
Long-Term Debt & Capital Lease Obligation was ¥25 Mil.
Net Income was 24.894 + 40.122 + 16.159 + 37.405 = ¥119 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 65.953 + 47.389 + -19.441 + 77.917 = ¥172 Mil.
Total Receivables was ¥129 Mil.
Revenue was 518.456 + 534.269 + 428.553 + 466.014 = ¥1,947 Mil.
Gross Profit was 142.973 + 153.747 + 108.896 + 101.242 = ¥507 Mil.
Total Current Assets was ¥542 Mil.
Total Assets was ¥1,894 Mil.
Property, Plant and Equipment(Net PPE) was ¥933 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥170 Mil.
Total Current Liabilities was ¥453 Mil.
Long-Term Debt & Capital Lease Obligation was ¥35 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)
=(128.278 / 1772.189) / (128.755 / 1947.292)
=0.072384 / 0.06612
=1.0947

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)
=(506.858 / 1947.292) / (437.872 / 1772.189)
=0.260289 / 0.24708
=1.0535

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 - (588.515 + 931.153) / 1877.593) / (1 - (542.045 + 932.891) / 1893.975)
=0.19063 / 0.221248
=0.8616

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
=1772.189 / 1947.292
=0.9101

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 + 932.891)) / (0 / (0 + 931.153))
=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)
=(161.959 / 1772.189) / (169.828 / 1947.292)
=0.091389 / 0.087212
=1.0479

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)
=((25.363 + 356.876) / 1877.593) / ((35.11 + 452.996) / 1893.975)
=0.203579 / 0.257715
=0.7899

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
=(118.58 - 0 - 171.818) / 1877.593
=-0.028354

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.

Guangdong Yantang Dairy Co has a M-score of -2.57 suggests that the company is unlikely to be a manipulator.


Guangdong Yantang Dairy Co Beneish M-Score Related Terms

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


Guangdong Yantang Dairy Co Business Description

Traded in Other Exchanges
N/A
Address
No. 188, Xiangli Road, Huangpu District, Guangzhou, CHN, 510507
Guangdong Yantang Dairy Co Ltd is a dairy producer. The company along with its subsidiaries covers forage planting, dairy farming, food research and development, logistics, transportation, marketing, e-commerce and other fields.
Executives
Wu Cheng Yun Executives
Xie Li Min Director
Li Chun Feng Directors, executives
Feng Li Ke Directors, executives
Huang Xuan Director
Yu Bao Ning Executives
Liu Shi Kun Executives
Xie Yong Director
Wu Shu Rong Directors, executives
Chen Chen Supervisors

Guangdong Yantang Dairy Co Headlines

No Headlines