GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Tianjin Guoan Mengguli New Materials Science and Technology (SZSE:301487) » Definitions » Beneish M-Score

Tianjin Guoan Mengguli New Materials Science and Technology (SZSE:301487) Beneish M-Score : -3.73 (As of Apr. 18, 2025)


View and export this data going back to 2023. Start your Free Trial

What is Tianjin Guoan Mengguli New Materials Science and Technology 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 -3.73 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Tianjin Guoan Mengguli New Materials Science and Technology's Beneish M-Score or its related term are showing as below:

SZSE:301487' s Beneish M-Score Range Over the Past 10 Years
Min: -8.86   Med: -3.25   Max: 2.19
Current: -3.73

During the past 6 years, the highest Beneish M-Score of Tianjin Guoan Mengguli New Materials Science and Technology was 2.19. The lowest was -8.86. And the median was -3.25.


Tianjin Guoan Mengguli New Materials Science and Technology Beneish M-Score Historical Data

The historical data trend for Tianjin Guoan Mengguli New Materials Science and Technology'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.

Tianjin Guoan Mengguli New Materials Science and Technology Beneish M-Score Chart

Tianjin Guoan Mengguli New Materials Science and Technology Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - - - -8.86 -2.76

Tianjin Guoan Mengguli New Materials Science and Technology Quarterly Data
Dec18 Dec19 Dec20 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 - -2.76 -5.88 -2.54 -3.73

Competitive Comparison of Tianjin Guoan Mengguli New Materials Science and Technology's Beneish M-Score

For the Electrical Equipment & Parts subindustry, Tianjin Guoan Mengguli New Materials Science and Technology'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.


Tianjin Guoan Mengguli New Materials Science and Technology's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Tianjin Guoan Mengguli New Materials Science and Technology's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Tianjin Guoan Mengguli New Materials Science and Technology's Beneish M-Score falls into.


;
;

Tianjin Guoan Mengguli New Materials Science and Technology 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 Tianjin Guoan Mengguli New Materials Science and Technology 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 * 0.9598+0.528 * 0.7809+0.404 * 0.9576+0.892 * 0.7752+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.8329+4.679 * -0.126127-0.327 * 0.9288
=-3.73

* 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 ¥1,404 Mil.
Revenue was 485.717 + 476.575 + 349.691 + 585.433 = ¥1,897 Mil.
Gross Profit was 27.9 + 33.597 + 29.921 + 50.008 = ¥141 Mil.
Total Current Assets was ¥2,457 Mil.
Total Assets was ¥3,659 Mil.
Property, Plant and Equipment(Net PPE) was ¥901 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥26 Mil.
Total Current Liabilities was ¥1,570 Mil.
Long-Term Debt & Capital Lease Obligation was ¥18 Mil.
Net Income was 1.267 + 4.799 + 2.965 + -0.148 = ¥9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 83.479 + 81.365 + -23.219 + 328.739 = ¥470 Mil.
Total Receivables was ¥1,888 Mil.
Revenue was 569.096 + 594.358 + 610.998 + 673.351 = ¥2,448 Mil.
Gross Profit was 29.18 + 66.62 + 19.529 + 27.146 = ¥142 Mil.
Total Current Assets was ¥2,674 Mil.
Total Assets was ¥3,965 Mil.
Property, Plant and Equipment(Net PPE) was ¥951 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥3 Mil.
Selling, General, & Admin. Expense(SGA) was ¥12 Mil.
Total Current Liabilities was ¥1,641 Mil.
Long-Term Debt & Capital Lease Obligation was ¥211 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)
=(1404.336 / 1897.416) / (1887.612 / 2447.803)
=0.740131 / 0.771145
=0.9598

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)
=(142.475 / 2447.803) / (141.426 / 1897.416)
=0.058205 / 0.074536
=0.7809

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 - (2457.099 + 901.466) / 3658.871) / (1 - (2674.42 + 951.119) / 3965.431)
=0.082076 / 0.085714
=0.9576

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
=1897.416 / 2447.803
=0.7752

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))
=(2.645 / (2.645 + 951.119)) / (0 / (0 + 901.466))
=0.002773 / 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)
=(25.865 / 1897.416) / (11.779 / 2447.803)
=0.013632 / 0.004812
=2.8329

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)
=((17.819 + 1569.765) / 3658.871) / ((211.114 + 1641.341) / 3965.431)
=0.4339 / 0.467151
=0.9288

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
=(8.883 - 0 - 470.364) / 3658.871
=-0.126127

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.

Tianjin Guoan Mengguli New Materials Science and Technology has a M-score of -3.73 suggests that the company is unlikely to be a manipulator.


Tianjin Guoan Mengguli New Materials Science and Technology Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Tianjin Guoan Mengguli New Materials Science and Technology's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Tianjin Guoan Mengguli New Materials Science and Technology Business Description

Traded in Other Exchanges
N/A
Address
No. 9 Road, Jiuyuan Industrial Park, Baodi, Tianjin, CHN, 301811
Tianjin Guoan Mengguli New Materials Science and Technology is engaged in research & development, production, and sales of cathode materials for lithium batteries.

Tianjin Guoan Mengguli New Materials Science and Technology Headlines

No Headlines