GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Beijing Haixin Energy Technology Co Ltd (SZSE:300072) » Definitions » Beneish M-Score

Beijing Haixin Energy Technology Co (SZSE:300072) Beneish M-Score : -4.66 (As of Jun. 24, 2025)


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

What is Beijing Haixin Energy Technology 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 -4.66 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Beijing Haixin Energy Technology Co's Beneish M-Score or its related term are showing as below:

SZSE:300072' s Beneish M-Score Range Over the Past 10 Years
Min: -4.66   Med: -2.02   Max: 1.83
Current: -4.66

During the past 13 years, the highest Beneish M-Score of Beijing Haixin Energy Technology Co was 1.83. The lowest was -4.66. And the median was -2.02.


Beijing Haixin Energy Technology Co Beneish M-Score Historical Data

The historical data trend for Beijing Haixin Energy Technology 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.

Beijing Haixin Energy Technology Co Beneish M-Score Chart

Beijing Haixin Energy Technology 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 -2.77 -2.55 -1.39 -2.21 -4.27

Beijing Haixin Energy Technology Co Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 -1.85 -3.35 -3.48 -4.27 -4.66

Competitive Comparison of Beijing Haixin Energy Technology Co's Beneish M-Score

For the Specialty Chemicals subindustry, Beijing Haixin Energy Technology 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.


Beijing Haixin Energy Technology Co's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Beijing Haixin Energy Technology Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Beijing Haixin Energy Technology Co's Beneish M-Score falls into.


;
;

Beijing Haixin Energy Technology 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 Beijing Haixin Energy Technology 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 * 1.8022+0.528 * -0.6164+0.404 * 1.1182+0.892 * 0.3459+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 6.3421+4.679 * -0.123713-0.327 * 1.0803
=-4.66

* 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 (Mar25) TTM:Last Year (Mar24) TTM:
Total Receivables was ¥1,471 Mil.
Revenue was 241.335 + 587.787 + 585.037 + 732.486 = ¥2,147 Mil.
Gross Profit was -16.042 + -50.699 + 43.387 + -61.147 = ¥-85 Mil.
Total Current Assets was ¥4,203 Mil.
Total Assets was ¥9,204 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,328 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥203 Mil.
Total Current Liabilities was ¥3,011 Mil.
Long-Term Debt & Capital Lease Obligation was ¥71 Mil.
Net Income was -49.903 + -321.05 + -307.359 + -208.263 = ¥-887 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -156.4 + 125.732 + 160.713 + 122.089 = ¥252 Mil.
Total Receivables was ¥2,360 Mil.
Revenue was 521.089 + 2317.367 + 1624.689 + 1743.595 = ¥6,207 Mil.
Gross Profit was 3.805 + 136.941 + 52.271 + -42.412 = ¥151 Mil.
Total Current Assets was ¥5,466 Mil.
Total Assets was ¥10,612 Mil.
Property, Plant and Equipment(Net PPE) was ¥2,389 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥93 Mil.
Total Current Liabilities was ¥3,166 Mil.
Long-Term Debt & Capital Lease Obligation was ¥122 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)
=(1471.153 / 2146.645) / (2360.208 / 6206.74)
=0.685327 / 0.380265
=1.8022

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)
=(150.605 / 6206.74) / (-84.501 / 2146.645)
=0.024265 / -0.039364
=-0.6164

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 - (4203.373 + 2327.639) / 9204.405) / (1 - (5465.843 + 2389.499) / 10611.665)
=0.290447 / 0.259745
=1.1182

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
=2146.645 / 6206.74
=0.3459

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 + 2389.499)) / (0 / (0 + 2327.639))
=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)
=(203.274 / 2146.645) / (92.674 / 6206.74)
=0.094694 / 0.014931
=6.3421

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)
=((70.58 + 3010.846) / 9204.405) / ((122.179 + 3166.395) / 10611.665)
=0.334777 / 0.309902
=1.0803

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
=(-886.575 - 0 - 252.134) / 9204.405
=-0.123713

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.

Beijing Haixin Energy Technology Co has a M-score of -4.66 suggests that the company is unlikely to be a manipulator.


Beijing Haixin Energy Technology Co Beneish M-Score Related Terms

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


Beijing Haixin Energy Technology Co Business Description

Traded in Other Exchanges
N/A
Address
No.33 North Renda Road, 9th, 10th, 11th, and 12th floors of Dahang Jiye Building, Haidian District, Beijing, CHN, 100080
Beijing Haixin Energy Technology Co Ltd is engaged in the production and sales of new environmental protection materials and chemical products. It provides integrated services for the fossil energy industry, ecological agriculture and green energy services, manufacturing and integrated services for oil and gas facilities, and value-added trade services.
Executives
Cao Hua Feng Directors, executives
Sun Yan Hong Directors, executives
Lin Ke Director
Pu Yan Fang Executives
Ren Xiang Kun Executives
Fu Xing Guo Executives
Yuan Yi Executives
Wang Ning Sheng Directors, executives
Li Lin Directors, executives
Zhang Shu Rong Directors, executives
Liu Ming Yong Director
Guan Shuang Securities Affairs Representative
Wang Qing Ming Director
Zhang Jie Director
Cong Lan Bo Directors, executives

Beijing Haixin Energy Technology Co Headlines

No Headlines