GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Zhangjiagang Furui Special Equipment Co Ltd (SZSE:300228) » Definitions » Beneish M-Score

Zhangjiagang Furui Special Equipment Co (SZSE:300228) Beneish M-Score : -2.51 (As of Apr. 23, 2025)


View and export this data going back to 2011. Start your Free Trial

What is Zhangjiagang Furui Special Equipment 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 -2.51 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Zhangjiagang Furui Special Equipment Co's Beneish M-Score or its related term are showing as below:

SZSE:300228' s Beneish M-Score Range Over the Past 10 Years
Min: -3.43   Med: -2.64   Max: -1.94
Current: -2.51

During the past 13 years, the highest Beneish M-Score of Zhangjiagang Furui Special Equipment Co was -1.94. The lowest was -3.43. And the median was -2.64.


Zhangjiagang Furui Special Equipment Co Beneish M-Score Historical Data

The historical data trend for Zhangjiagang Furui Special Equipment 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.

Zhangjiagang Furui Special Equipment Co Beneish M-Score Chart

Zhangjiagang Furui Special Equipment 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 -2.31 -3.13 -2.77 -2.28 -2.51

Zhangjiagang Furui Special Equipment Co Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.28 -2.54 -2.41 -2.02 -2.51

Competitive Comparison of Zhangjiagang Furui Special Equipment Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Zhangjiagang Furui Special Equipment 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.


Zhangjiagang Furui Special Equipment Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Zhangjiagang Furui Special Equipment Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Zhangjiagang Furui Special Equipment Co's Beneish M-Score falls into.


;
;

Zhangjiagang Furui Special Equipment 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 Zhangjiagang Furui Special Equipment 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 * 1.1019+0.528 * 0.9034+0.404 * 1.0097+0.892 * 1.0934+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1995+4.679 * -0.042503-0.327 * 0.7822
=-2.51

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ¥903 Mil.
Revenue was 756.351 + 953.346 + 959.139 + 653.564 = ¥3,322 Mil.
Gross Profit was 251.427 + 168.756 + 212.485 + 127.523 = ¥760 Mil.
Total Current Assets was ¥2,646 Mil.
Total Assets was ¥4,052 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,039 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥148 Mil.
Total Current Liabilities was ¥1,624 Mil.
Long-Term Debt & Capital Lease Obligation was ¥26 Mil.
Net Income was 92.857 + 43.753 + 62.8 + 19.806 = ¥219 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 273.51 + 240.409 + -24.442 + -98.06 = ¥391 Mil.
Total Receivables was ¥749 Mil.
Revenue was 925.401 + 738.067 + 610.919 + 764.177 = ¥3,039 Mil.
Gross Profit was 306.53 + 136.61 + 106.426 + 78.508 = ¥628 Mil.
Total Current Assets was ¥2,768 Mil.
Total Assets was ¥4,263 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,113 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥113 Mil.
Total Current Liabilities was ¥2,199 Mil.
Long-Term Debt & Capital Lease Obligation was ¥21 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)
=(902.829 / 3322.4) / (749.31 / 3038.564)
=0.27174 / 0.2466
=1.1019

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)
=(628.074 / 3038.564) / (760.191 / 3322.4)
=0.206701 / 0.228808
=0.9034

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 - (2645.846 + 1038.836) / 4051.5) / (1 - (2767.875 + 1112.93) / 4263.054)
=0.090539 / 0.089666
=1.0097

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
=3322.4 / 3038.564
=1.0934

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 + 1112.93)) / (0 / (0 + 1038.836))
=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)
=(147.895 / 3322.4) / (112.764 / 3038.564)
=0.044515 / 0.037111
=1.1995

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)
=((26.404 + 1623.502) / 4051.5) / ((20.685 + 2198.721) / 4263.054)
=0.407233 / 0.520614
=0.7822

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
=(219.216 - 0 - 391.417) / 4051.5
=-0.042503

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.

Zhangjiagang Furui Special Equipment Co has a M-score of -2.51 suggests that the company is unlikely to be a manipulator.


Zhangjiagang Furui Special Equipment Co Beneish M-Score Related Terms

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


Zhangjiagang Furui Special Equipment Co Business Description

Traded in Other Exchanges
N/A
Address
Chen 19 New Road, Yangshe Town, Zhangjiagang City, Jiangsu Province, CHN, 215637
Zhangjiagang Furui Special Equipment Co Ltd is engaged in the design and manufacture of the one-stop integrated solution of natural gas liquefaction, storage, transportation, loading, and unloading as well as the terminal application; and non-standard heavy-duty pressure vessels, vehicle motors remanufacturing, hydrogen Energy equipments and IOT (Internet of Things) of LNG industry.
Executives
Wu Pin Fang Director
Yu Qing Qing Securities Affairs Representative
Huang Feng Directors, executives
Zhang Jian Zhong Executives
Jiang Yan Executives
Yin Jin Song Executives
Meng Wei Hua Executives
Xu Xue Hao Executives
Zhang Bo Executives
Guo Jing Juan Independent director
Zhou Jian Lin Executives
Xu Jun Jie Executives
Wu Xin Hua Executives
Peng Jun Chou Executives
Wu Qi Ming Supervisors

Zhangjiagang Furui Special Equipment Co Headlines

No Headlines