GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Sinolong New Materials Co Ltd (SZSE:301565) » Definitions » Beneish M-Score

Sinolong New Materials Co (SZSE:301565) Beneish M-Score : -1.98 (As of Oct. 10, 2024)


View and export this data going back to 2024. Start your Free Trial

What is Sinolong New Materials 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 -1.98 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Sinolong New Materials Co's Beneish M-Score or its related term are showing as below:

SZSE:301565' s Beneish M-Score Range Over the Past 10 Years
Min: -5.47   Med: -3.59   Max: -1.98
Current: -1.98

During the past 5 years, the highest Beneish M-Score of Sinolong New Materials Co was -1.98. The lowest was -5.47. And the median was -3.59.


Sinolong New Materials Co Beneish M-Score Historical Data

The historical data trend for Sinolong New Materials 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.

Sinolong New Materials Co Beneish M-Score Chart

Sinolong New Materials Co Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
- - - - -3.59

Sinolong New Materials Co Quarterly Data
Dec19 Dec20 Sep21 Dec21 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -5.47 - -3.59 - -1.98

Competitive Comparison of Sinolong New Materials Co's Beneish M-Score

For the Specialty Chemicals subindustry, Sinolong New Materials 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.


Sinolong New Materials Co's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Sinolong New Materials Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sinolong New Materials Co's Beneish M-Score falls into.



Sinolong New Materials 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 Sinolong New Materials 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 * 1.2919+0.528 * 1.2324+0.404 * 1.2511+0.892 * 1.1109+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8305+4.679 * -0.038603-0.327 * 0.8122
=-1.98

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was ¥321 Mil.
Revenue was 621.559 + 564.434 + 657.748 + 609.207 = ¥2,453 Mil.
Gross Profit was 82.174 + 97.629 + -1281.549 + 1482.034 = ¥380 Mil.
Total Current Assets was ¥1,943 Mil.
Total Assets was ¥3,663 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,288 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥7 Mil.
Selling, General, & Admin. Expense(SGA) was ¥14 Mil.
Total Current Liabilities was ¥1,110 Mil.
Long-Term Debt & Capital Lease Obligation was ¥172 Mil.
Net Income was 45.016 + 55.138 + 42.945 + 46.473 = ¥190 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ¥0 Mil.
Cash Flow from Operations was 154.949 + 24.664 + 58.863 + 92.492 = ¥331 Mil.
Total Receivables was ¥223 Mil.
Revenue was 609.655 + 475.664 + 575.906 + 546.926 = ¥2,208 Mil.
Gross Profit was 100.299 + 112.194 + -1230.074 + 1439.467 = ¥422 Mil.
Total Current Assets was ¥1,093 Mil.
Total Assets was ¥2,747 Mil.
Property, Plant and Equipment(Net PPE) was ¥1,395 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥0 Mil.
Selling, General, & Admin. Expense(SGA) was ¥15 Mil.
Total Current Liabilities was ¥938 Mil.
Long-Term Debt & Capital Lease Obligation was ¥246 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)
=(320.603 / 2452.948) / (223.39 / 2208.151)
=0.130701 / 0.101166
=1.2919

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)
=(421.886 / 2208.151) / (380.288 / 2452.948)
=0.191058 / 0.155033
=1.2324

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 - (1942.697 + 1287.72) / 3662.843) / (1 - (1093.06 + 1394.804) / 2747.076)
=0.118057 / 0.094359
=1.2511

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
=2452.948 / 2208.151
=1.1109

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 + 1394.804)) / (7.412 / (7.412 + 1287.72))
=0 / 0.005723
=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)
=(13.903 / 2452.948) / (15.07 / 2208.151)
=0.005668 / 0.006825
=0.8305

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)
=((171.869 + 1110.166) / 3662.843) / ((245.87 + 937.987) / 2747.076)
=0.350011 / 0.430952
=0.8122

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
=(189.572 - 0 - 330.968) / 3662.843
=-0.038603

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.

Sinolong New Materials Co has a M-score of -1.98 suggests that the company is unlikely to be a manipulator.


Sinolong New Materials Co Beneish M-Score Related Terms

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


Sinolong New Materials Co Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
No. 268-1, Wengjiao Road, Haicang District, Fujian, Xiamen, CHN, 361000
Sinolong New Materials Co Ltd is engaged in Research and development, production and sales of functional BOPA film, biodegradable BOPLA film, polyamide 6 (PA6) and other related material products.

Sinolong New Materials Co Headlines

No Headlines