Guangdong Dowstone Technology co (SZSE:300409) Beneish M-Score : -2.57 (As of Oct. 10, 2024)

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

What is Guangdong Dowstone 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Guangdong Dowstone Technology co's Beneish M-Score or its related term are showing as below:

SZSE:300409' s Beneish M-Score Range Over the Past 10 Years
Min: -9.08 Med: -1.88 Max: 4.32
Current: -2.57

During the past 13 years, the highest Beneish M-Score of Guangdong Dowstone Technology co was 4.32. The lowest was -9.08. And the median was -1.88.

Guangdong Dowstone Technology co Beneish M-Score Historical Data

The historical data trend for Guangdong Dowstone 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.

Guangdong Dowstone Technology co Beneish M-Score Chart

Guangdong Dowstone Technology co Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

-3.65

-2.47

-1.64

-2.26

-2.56

Guangdong Dowstone Technology co Quarterly Data
	Sep19	Dec19	Mar20	Jun20	Sep20	Dec20	Mar21	Jun21	Sep21	Dec21	Mar22	Jun22	Sep22	Dec22	Mar23	Jun23	Sep23	Dec23	Mar24	Jun24
Beneish M-Score	Get a 7-Day Free Trial															-2.44	-3.32	-2.56	-2.64	-2.57

Competitive Comparison of Guangdong Dowstone Technology co's Beneish M-Score

For the Specialty Chemicals subindustry, Guangdong Dowstone 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.

Guangdong Dowstone Technology co's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Guangdong Dowstone Technology co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Guangdong Dowstone Technology co's Beneish M-Score falls into.

Guangdong Dowstone 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 Guangdong Dowstone Technology co for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 0.8344

0.528 * 0.6893

0.404 * 1.1521

0.892 * 1.2499

0.115 * 1

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 1.0373

4.679 * -0.011059

0.327 * 1.0006

-2.57

This Year (Jun24) TTM:

Last Year (Jun23) TTM:

Total Receivables was ¥2,078 Mil.
Revenue was 2133.628 + 2001.701 + 1941.014 + 2017.067 = ¥8,093 Mil.
Gross Profit was 421.049 + 294.103 + 373.034 + 355.776 = ¥1,444 Mil.
Total Current Assets was ¥8,331 Mil.
Total Assets was ¥14,773 Mil.
Property, Plant and Equipment(Net PPE) was ¥4,722 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥261 Mil.
Total Current Liabilities was ¥4,349 Mil.
Long-Term Debt & Capital Lease Obligation was ¥3,334 Mil.
Net Income was 96.428 + 14.252 + -0.342 + 17.443 = ¥128 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 9.367 + 328.054 + -427.69 + 381.415 = ¥291 Mil.

Total Receivables was ¥1,992 Mil.
Revenue was 1748.133 + 1589.426 + 1575.796 + 1561.729 = ¥6,475 Mil.
Gross Profit was 177.43 + 259.091 + 208.116 + 151.632 = ¥796 Mil.
Total Current Assets was ¥9,916 Mil.
Total Assets was ¥15,583 Mil.
Property, Plant and Equipment(Net PPE) was ¥4,093 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥202 Mil.
Total Current Liabilities was ¥4,722 Mil.
Long-Term Debt & Capital Lease Obligation was ¥3,377 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)
	=	(2077.521 / 8093.41)	/	(1991.962 / 6475.084)
	=	0.256693	/	0.307635
	=	0.8344

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)
	=	(796.269 / 6475.084)	/	(1443.962 / 8093.41)
	=	0.122974	/	0.178412
	=	0.6893

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 - (8331.207 + 4722.184) / 14772.787)	/	(1 - (9915.916 + 4092.931) / 15583.063)
	=	0.116389	/	0.101021
	=	1.1521

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
	=	8093.41	/	6475.084
	=	1.2499

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 + 4092.931))	/	(0 / (0 + 4722.184))
	=	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)
	=	(261.262 / 8093.41)	/	(201.514 / 6475.084)
	=	0.032281	/	0.031121
	=	1.0373

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)
	=	((3334.241 + 4348.794) / 14772.787)	/	((3377.232 + 4722.425) / 15583.063)
	=	0.52008	/	0.519773
	=	1.0006

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
	=	(127.781 - 0	-	291.146)	/	14772.787
	=	-0.011059

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.

Guangdong Dowstone Technology co has a M-score of -2.57 suggests that the company is unlikely to be a manipulator.

Guangdong Dowstone Technology co Beneish M-Score Related Terms

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

Guangdong Dowstone Technology co Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Guangdong Dowstone Technology co Ltd (SZSE:300409) » Definitions » Beneish M-Score

Comparable Companies

Traded in Other Exchanges

N/A

Address

2nd Floor, 30 world Jihua, Four Italian American Ceramic Sanitary Ware, Foshan, Guangdong, CHN

Website

http://www.dowstone.com.cn

Guangdong Dowstone Technology co Ltd is a domestic ceramic product full-service chain product and service provider. The company also provides package product solutions and raw material procurement management services for high-end ceramics manufacturers at home and abroad. Its product offerings include Ceramic ink, Enamel glaze, One-time burning, Full caste Glaze, and others. The company's solutions consist of Digital overall solution, Finished glaze overall solution, Dry powder dry granule overall solution, Total solution service process, and other solutions.

Executives

Zhang Yi	Directors, executives
Rong Ji Hua	Director
Wang Hai Qing	Director
Liang Hai Yan	Director
He Xiang Yong	Executives

Guangdong Dowstone Technology co Headlines

No Headlines