GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Yong Pyong Resort Corp (XKRX:070960) » Definitions » Beneish M-Score

Yong Pyong Resort (XKRX:070960) Beneish M-Score : -3.19 (As of May. 07, 2024)


View and export this data going back to 2016. Start your Free Trial

What is Yong Pyong Resort 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 -3.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Yong Pyong Resort's Beneish M-Score or its related term are showing as below:

XKRX:070960' s Beneish M-Score Range Over the Past 10 Years
Min: -3.39   Med: -2.26   Max: -1.77
Current: -3.19

During the past 10 years, the highest Beneish M-Score of Yong Pyong Resort was -1.77. The lowest was -3.39. And the median was -2.26.


Yong Pyong Resort Beneish M-Score Historical Data

The historical data trend for Yong Pyong Resort'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.

Yong Pyong Resort Beneish M-Score Chart

Yong Pyong Resort 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 -2.26 -2.22 -1.77 -1.96 -3.19

Yong Pyong Resort Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -1.96 -2.44 -2.94 -3.08 -3.19

Competitive Comparison of Yong Pyong Resort's Beneish M-Score

For the Resorts & Casinos subindustry, Yong Pyong Resort'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.


Yong Pyong Resort's Beneish M-Score Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Yong Pyong Resort's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Yong Pyong Resort's Beneish M-Score falls into.



Yong Pyong Resort 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 Yong Pyong Resort 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 * 0.4195+0.528 * 0.663+0.404 * 1.4658+0.892 * 1.4768+0.115 * 1.0145
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.875+4.679 * -0.120544-0.327 * 1.2206
=-3.19

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was ₩35,749 Mil.
Revenue was 80725.905 + 51881.393 + 32960.112 + 46080.186 = ₩211,648 Mil.
Gross Profit was 17401.059 + 12523.514 + 835.01 + 11761.094 = ₩42,521 Mil.
Total Current Assets was ₩242,755 Mil.
Total Assets was ₩1,004,928 Mil.
Property, Plant and Equipment(Net PPE) was ₩708,453 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩17,733 Mil.
Selling, General, & Admin. Expense(SGA) was ₩14,419 Mil.
Total Current Liabilities was ₩395,993 Mil.
Long-Term Debt & Capital Lease Obligation was ₩34,084 Mil.
Net Income was 8778.887 + 3621.198 + -5777.91 + 3377.443 = ₩10,000 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 23599.628 + 28331.295 + 39637.2 + 39569.999 = ₩131,138 Mil.
Total Receivables was ₩57,701 Mil.
Revenue was 43456.066 + 38715.013 + 26946.009 + 34197.87 = ₩143,315 Mil.
Gross Profit was 4653.275 + 10148.695 + -1341.024 + 5627.457 = ₩19,088 Mil.
Total Current Assets was ₩136,439 Mil.
Total Assets was ₩868,286 Mil.
Property, Plant and Equipment(Net PPE) was ₩700,181 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩17,788 Mil.
Selling, General, & Admin. Expense(SGA) was ₩11,158 Mil.
Total Current Liabilities was ₩237,587 Mil.
Long-Term Debt & Capital Lease Obligation was ₩66,849 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)
=(35748.656 / 211647.596) / (57700.548 / 143314.958)
=0.168907 / 0.402614
=0.4195

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)
=(19088.403 / 143314.958) / (42520.677 / 211647.596)
=0.133192 / 0.200903
=0.663

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 - (242754.624 + 708452.776) / 1004928.193) / (1 - (136438.735 + 700180.585) / 868285.864)
=0.053457 / 0.03647
=1.4658

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
=211647.596 / 143314.958
=1.4768

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))
=(17787.914 / (17787.914 + 700180.585)) / (17733.221 / (17733.221 + 708452.776))
=0.024775 / 0.02442
=1.0145

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)
=(14418.601 / 211647.596) / (11158.386 / 143314.958)
=0.068126 / 0.077859
=0.875

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)
=((34084.397 + 395993.192) / 1004928.193) / ((66848.544 + 237587.42) / 868285.864)
=0.427968 / 0.350617
=1.2206

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
=(9999.618 - 0 - 131138.122) / 1004928.193
=-0.120544

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.

Yong Pyong Resort has a M-score of -3.19 suggests that the company is unlikely to be a manipulator.


Yong Pyong Resort Beneish M-Score Related Terms

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


Yong Pyong Resort (XKRX:070960) Business Description

Traded in Other Exchanges
N/A
Address
715, Olympic-ro, Daegwanryeong-myeon, Gangwon-do, Pyeongchang- gun, KOR, 232-950
Yong Pyong Resort Corp is a Korea-based company which operates resorts, hotels, condos, golf courses, water parks, ski resorts, Banquet, Leisure and snowboard in South Korea. The company also engages in the sale of condos ownership, condos membership and golf courses membership.

Yong Pyong Resort (XKRX:070960) Headlines

No Headlines