GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Qingdao Sentury Tire Co Ltd (SZSE:002984) » Definitions » Beneish M-Score

Qingdao Sentury Tire Co (SZSE:002984) Beneish M-Score : -2.30 (As of Dec. 14, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Qingdao Sentury Tire 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 -2.3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Qingdao Sentury Tire Co's Beneish M-Score or its related term are showing as below:

SZSE:002984' s Beneish M-Score Range Over the Past 10 Years
Min: -3.06   Med: -2.39   Max: -1.72
Current: -2.3

During the past 9 years, the highest Beneish M-Score of Qingdao Sentury Tire Co was -1.72. The lowest was -3.06. And the median was -2.39.


Qingdao Sentury Tire Co Beneish M-Score Historical Data

The historical data trend for Qingdao Sentury Tire 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.

Qingdao Sentury Tire Co Beneish M-Score Chart

Qingdao Sentury Tire Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only - -2.28 -2.39 -1.72 -2.66

Qingdao Sentury Tire 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 -2.45 -2.66 -2.51 -2.43 -2.30

Competitive Comparison of Qingdao Sentury Tire Co's Beneish M-Score

For the Auto Parts subindustry, Qingdao Sentury Tire 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.


Qingdao Sentury Tire Co's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Qingdao Sentury Tire Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Qingdao Sentury Tire Co's Beneish M-Score falls into.



Qingdao Sentury Tire 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 Qingdao Sentury Tire 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 * 0.8581+0.528 * 0.69+0.404 * 1.9836+0.892 * 1.1586+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9749+4.679 * -0.014445-0.327 * 0.997
=-2.30

* 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 ¥1,256 Mil.
Revenue was 2230.358 + 1994.628 + 2115.099 + 2099.757 = ¥8,440 Mil.
Gross Profit was 881.524 + 703.43 + 662.534 + 577.228 = ¥2,825 Mil.
Total Current Assets was ¥8,038 Mil.
Total Assets was ¥16,781 Mil.
Property, Plant and Equipment(Net PPE) was ¥7,306 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥221 Mil.
Total Current Liabilities was ¥1,838 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,014 Mil.
Net Income was 648.415 + 573.61 + 503.718 + 375.119 = ¥2,101 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 826.654 + 296.393 + 398.948 + 821.26 = ¥2,343 Mil.
Total Receivables was ¥1,263 Mil.
Revenue was 2205.471 + 1878.859 + 1657.704 + 1542.183 = ¥7,284 Mil.
Gross Profit was 608.287 + 420.692 + 370.327 + 282.987 = ¥1,682 Mil.
Total Current Assets was ¥8,319 Mil.
Total Assets was ¥15,061 Mil.
Property, Plant and Equipment(Net PPE) was ¥6,093 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥195 Mil.
Total Current Liabilities was ¥1,518 Mil.
Long-Term Debt & Capital Lease Obligation was ¥1,950 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)
=(1256.053 / 8439.842) / (1263.368 / 7284.217)
=0.148824 / 0.173439
=0.8581

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)
=(1682.293 / 7284.217) / (2824.716 / 8439.842)
=0.23095 / 0.334688
=0.69

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 - (8037.951 + 7306.151) / 16780.873) / (1 - (8318.573 + 6092.753) / 15061.419)
=0.08562 / 0.043163
=1.9836

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
=8439.842 / 7284.217
=1.1586

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 + 6092.753)) / (0 / (0 + 7306.151))
=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)
=(220.677 / 8439.842) / (195.369 / 7284.217)
=0.026147 / 0.026821
=0.9749

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)
=((2013.731 + 1838.225) / 16780.873) / ((1949.854 + 1517.773) / 15061.419)
=0.229544 / 0.230232
=0.997

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
=(2100.862 - 0 - 2343.255) / 16780.873
=-0.014445

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.

Qingdao Sentury Tire Co has a M-score of -2.30 suggests that the company is unlikely to be a manipulator.


Qingdao Sentury Tire Co Beneish M-Score Related Terms

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


Qingdao Sentury Tire Co Business Description

Traded in Other Exchanges
N/A
Address
No. 5, Tianshan 3rd Road, Daxin Town, Jimo District, Shandong Province, Qingdao, CHN, 266229
Qingdao Sentury Tire Co Ltd is engaged in the research and development, production and sales of semi-steel radial tires and aviation tires.
Executives
Lin Wen Long Directors, executives
Qin Long Director
Qin Jing Bo Directors, executives
Jin Sheng Yong Secretary, Director
Liu Gao Yang Supervisors

Qingdao Sentury Tire Co Headlines

No Headlines