GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Ningbo BaoSi Energy Equipment Co (SZSE:300441) » Definitions » Beneish M-Score

Ningbo BaoSi Energy Equipment Co (SZSE:300441) Beneish M-Score : -1.25 (As of Jan. 18, 2025)


View and export this data going back to 2015. Start your Free Trial

What is Ningbo BaoSi Energy 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.

Warning Sign:

Beneish M-Score -1.25 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Ningbo BaoSi Energy Equipment Co's Beneish M-Score or its related term are showing as below:

SZSE:300441' s Beneish M-Score Range Over the Past 10 Years
Min: -6.8   Med: -2.6   Max: 1.41
Current: -1.25

During the past 13 years, the highest Beneish M-Score of Ningbo BaoSi Energy Equipment Co was 1.41. The lowest was -6.80. And the median was -2.60.


Ningbo BaoSi Energy Equipment Co Beneish M-Score Historical Data

The historical data trend for Ningbo BaoSi Energy 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.

Ningbo BaoSi Energy Equipment Co Beneish M-Score Chart

Ningbo BaoSi Energy Equipment 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 -3.05 -2.88 -3.07 -2.48 -2.52

Ningbo BaoSi Energy Equipment 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 -2.52 -2.52 -2.47 -2.65 -1.25

Competitive Comparison of Ningbo BaoSi Energy Equipment Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Ningbo BaoSi Energy 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.


Ningbo BaoSi Energy Equipment Co's Beneish M-Score Distribution in the Industrial Products Industry

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

* The bar in red indicates where Ningbo BaoSi Energy Equipment Co's Beneish M-Score falls into.



Ningbo BaoSi Energy 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 Ningbo BaoSi Energy 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 * 0.8886+0.528 * 0.9069+0.404 * 0.8509+0.892 * 1.1493+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9219+4.679 * 0.253377-0.327 * 0.6569
=-1.25

* 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 ¥714 Mil.
Revenue was 431.27 + 772.217 + 565.131 + 758.259 = ¥2,527 Mil.
Gross Profit was 133.721 + 298.562 + 183.086 + 286.625 = ¥902 Mil.
Total Current Assets was ¥2,134 Mil.
Total Assets was ¥3,345 Mil.
Property, Plant and Equipment(Net PPE) was ¥845 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥99 Mil.
Total Current Liabilities was ¥680 Mil.
Long-Term Debt & Capital Lease Obligation was ¥54 Mil.
Net Income was 514.561 + 126.893 + 61.56 + 106.215 = ¥809 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was -178.297 + 30.597 + -29.891 + 139.301 = ¥-38 Mil.
Total Receivables was ¥699 Mil.
Revenue was 633.368 + 566.456 + 457.162 + 541.591 = ¥2,199 Mil.
Gross Profit was 220.208 + 185.824 + 143.609 + 162.088 = ¥712 Mil.
Total Current Assets was ¥1,904 Mil.
Total Assets was ¥3,559 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,196 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥94 Mil.
Total Current Liabilities was ¥1,160 Mil.
Long-Term Debt & Capital Lease Obligation was ¥29 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)
=(714.227 / 2526.877) / (699.37 / 2198.577)
=0.282652 / 0.318101
=0.8886

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)
=(711.729 / 2198.577) / (901.994 / 2526.877)
=0.323723 / 0.35696
=0.9069

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 - (2133.505 + 844.846) / 3344.89) / (1 - (1904.428 + 1196.012) / 3558.768)
=0.109582 / 0.128788
=0.8509

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
=2526.877 / 2198.577
=1.1493

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 + 1196.012)) / (0 / (0 + 844.846))
=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)
=(99.101 / 2526.877) / (93.529 / 2198.577)
=0.039219 / 0.042541
=0.9219

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)
=((54.042 + 680.134) / 3344.89) / ((28.687 + 1160.472) / 3558.768)
=0.219492 / 0.334149
=0.6569

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
=(809.229 - 0 - -38.29) / 3344.89
=0.253377

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.

Ningbo BaoSi Energy Equipment Co has a M-score of -1.25 signals that the company is likely to be a manipulator.


Ningbo BaoSi Energy Equipment Co Beneish M-Score Related Terms

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


Ningbo BaoSi Energy Equipment Co Business Description

Traded in Other Exchanges
N/A
Address
No. 18, Shangqiao Road, Xiwu Street, Fenghua District, Ningbo, CHN, 315505
Ningbo BaoSi Energy Equipment Co is engaged in the Research and Development, production and sales of screw compressor. It is also screw compressor hosting provider and process gas screw compressor manufacturer. Its products include screw compressor host machines; screw machines for coal bed methane, natural gas, oil and associated gas; whole machines; compressor accessories; and vacuum pumps, as well as other products. Its products are used in various fields of petrochemical, mining and metallurgy, and electricity.
Executives
Wang Zhi Chao Supervisors
Chen Li Kun Director
Zhou Qi Liang Executives
Ke Ya Shi Directors, executives
Chen Jun Directors, Directors, and Executives
Xia Bo Supervisors
Chen Jin Yue Directors, executives
Zhou Yong Chuan Supervisors

Ningbo BaoSi Energy Equipment Co Headlines

No Headlines