GURUFOCUS.COM » STOCK LIST » Technology » Software » Beijing Sinnet Technology Co Ltd (SZSE:300383) » Definitions » Beneish M-Score

Beijing Sinnet Technology Co (SZSE:300383) Beneish M-Score : -2.82 (As of Apr. 22, 2025)


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

What is Beijing Sinnet 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 -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SZSE:300383' s Beneish M-Score Range Over the Past 10 Years
Min: -4.01   Med: -2.22   Max: 3.29
Current: -2.82

During the past 13 years, the highest Beneish M-Score of Beijing Sinnet Technology Co was 3.29. The lowest was -4.01. And the median was -2.22.


Beijing Sinnet Technology Co Beneish M-Score Historical Data

The historical data trend for Beijing Sinnet 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 Sinnet Technology Co Beneish M-Score Chart

Beijing Sinnet 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 -2.60 -3.32 -2.98 -2.89 -2.68

Beijing Sinnet 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 -2.81 -2.78 -2.73 -2.68 -2.82

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

For the Software - Infrastructure subindustry, Beijing Sinnet 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 Sinnet Technology Co's Beneish M-Score Distribution in the Software Industry

For the Software industry and Technology sector, Beijing Sinnet Technology Co's Beneish M-Score distribution charts can be found below:

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


;
;

Beijing Sinnet 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 Sinnet 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 * 1.0947+0.528 * 1.0365+0.404 * 0.9556+0.892 * 0.897+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0783+4.679 * -0.052585-0.327 * 1.2251
=-2.82

* 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 ¥2,440 Mil.
Revenue was 1831.559 + 1455.217 + 1908.571 + 1939.251 = ¥7,135 Mil.
Gross Profit was 277.245 + 241.796 + 310.638 + 283.156 = ¥1,113 Mil.
Total Current Assets was ¥5,702 Mil.
Total Assets was ¥21,061 Mil.
Property, Plant and Equipment(Net PPE) was ¥12,114 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥85 Mil.
Total Current Liabilities was ¥4,198 Mil.
Long-Term Debt & Capital Lease Obligation was ¥3,456 Mil.
Net Income was 69.175 + 20.346 + 93.505 + 103.593 = ¥287 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 457.3 + 300.645 + 284.733 + 351.432 = ¥1,394 Mil.
Total Receivables was ¥2,485 Mil.
Revenue was 1978.172 + 1922.206 + 2133.523 + 1920.148 = ¥7,954 Mil.
Gross Profit was 369.309 + 318.009 + 288.673 + 309.988 = ¥1,286 Mil.
Total Current Assets was ¥6,120 Mil.
Total Assets was ¥19,074 Mil.
Property, Plant and Equipment(Net PPE) was ¥9,878 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥88 Mil.
Total Current Liabilities was ¥3,411 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,247 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)
=(2439.502 / 7134.598) / (2484.533 / 7954.049)
=0.341926 / 0.312361
=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)
=(1285.979 / 7954.049) / (1112.835 / 7134.598)
=0.161676 / 0.155977
=1.0365

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 - (5701.541 + 12113.513) / 21060.943) / (1 - (6119.555 + 9877.804) / 19073.627)
=0.154119 / 0.161284
=0.9556

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
=7134.598 / 7954.049
=0.897

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 + 9877.804)) / (0 / (0 + 12113.513))
=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)
=(84.793 / 7134.598) / (87.666 / 7954.049)
=0.011885 / 0.011022
=1.0783

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)
=((3456.035 + 4198.232) / 21060.943) / ((2246.701 + 3411.423) / 19073.627)
=0.363434 / 0.296646
=1.2251

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
=(286.619 - 0 - 1394.11) / 21060.943
=-0.052585

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 Sinnet Technology Co has a M-score of -2.82 suggests that the company is unlikely to be a manipulator.


Beijing Sinnet Technology Co Beneish M-Score Related Terms

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


Beijing Sinnet Technology Co Business Description

Traded in Other Exchanges
N/A
Address
No. 9 Dongzhong Street, 2nd Floor, Block A, East Ring Plaza, Dongcheng District, Beijing, CHN, 100011
Beijing Sinnet Technology Co Ltd is a professional data center and cloud computing service provider in China. The company's main business is Internet data center services (IDC and its value-added services), cloud computing services, Internet broadband access services (ISP) and other Internet integrated services.
Executives
Li Wei Executives
Yuan Ding Director
Chen Hao Executives
Geng Yan Executives
Hou Yan Executives
Geng Dian Gen Director
Gao Hong Directors, executives
Li Chao Supervisors
Chen Jing Securities Affairs Representative
Pang Bao Guang Supervisors
Qi Shun Jie Executives
Ru Shu Wei Supervisors

Beijing Sinnet Technology Co Headlines

No Headlines