GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » MagnaChip Semiconductor Corp (NYSE:MX) » Definitions » Beneish M-Score

MX (MagnaChip Semiconductor) Beneish M-Score : -3.04 (As of Dec. 12, 2024)


View and export this data going back to 2011. Start your Free Trial

What is MagnaChip Semiconductor 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 -3.04 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MX' s Beneish M-Score Range Over the Past 10 Years
Min: -3.79   Med: -2.66   Max: 2.59
Current: -3.04

During the past 13 years, the highest Beneish M-Score of MagnaChip Semiconductor was 2.59. The lowest was -3.79. And the median was -2.66.


MagnaChip Semiconductor Beneish M-Score Historical Data

The historical data trend for MagnaChip Semiconductor'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.

MagnaChip Semiconductor Beneish M-Score Chart

MagnaChip Semiconductor 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 -1.73 0.52 -2.73 -2.85 -2.63

MagnaChip Semiconductor 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 -1.90 -2.63 -2.67 -3.06 -3.04

Competitive Comparison of MagnaChip Semiconductor's Beneish M-Score

For the Semiconductors subindustry, MagnaChip Semiconductor'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.


MagnaChip Semiconductor's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, MagnaChip Semiconductor's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where MagnaChip Semiconductor's Beneish M-Score falls into.



MagnaChip Semiconductor 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 MagnaChip Semiconductor 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 * 0.847+0.528 * 1.0801+0.404 * 1.3864+0.892 * 0.9138+0.115 * 0.9645
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0544+4.679 * -0.060994-0.327 * 1.729
=-3.04

* 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 $34.0 Mil.
Revenue was 66.46 + 53.171 + 49.067 + 50.822 = $219.5 Mil.
Gross Profit was 15.461 + 11.601 + 8.968 + 11.527 = $47.6 Mil.
Total Current Assets was $242.0 Mil.
Total Assets was $411.4 Mil.
Property, Plant and Equipment(Net PPE) was $96.2 Mil.
Depreciation, Depletion and Amortization(DDA) was $16.3 Mil.
Selling, General, & Admin. Expense(SGA) was $47.2 Mil.
Total Current Liabilities was $50.3 Mil.
Long-Term Debt & Capital Lease Obligation was $32.5 Mil.
Net Income was -9.617 + -12.997 + -15.417 + -6.04 = $-44.1 Mil.
Non Operating Income was 5.035 + -3.449 + -4.957 + 5.199 = $1.8 Mil.
Cash Flow from Operations was -12.905 + -1.112 + -3.972 + -2.82 = $-20.8 Mil.
Total Receivables was $43.9 Mil.
Revenue was 61.245 + 60.979 + 57.005 + 60.99 = $240.2 Mil.
Gross Profit was 14.481 + 13.538 + 12.094 + 16.098 = $56.2 Mil.
Total Current Assets was $277.7 Mil.
Total Assets was $434.3 Mil.
Property, Plant and Equipment(Net PPE) was $100.9 Mil.
Depreciation, Depletion and Amortization(DDA) was $16.4 Mil.
Selling, General, & Admin. Expense(SGA) was $49.0 Mil.
Total Current Liabilities was $47.4 Mil.
Long-Term Debt & Capital Lease Obligation was $3.2 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)
=(33.994 / 219.52) / (43.918 / 240.219)
=0.154856 / 0.182825
=0.847

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)
=(56.211 / 240.219) / (47.557 / 219.52)
=0.233999 / 0.216641
=1.0801

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 - (242.038 + 96.193) / 411.355) / (1 - (277.745 + 100.866) / 434.298)
=0.177764 / 0.128223
=1.3864

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
=219.52 / 240.219
=0.9138

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))
=(16.358 / (16.358 + 100.866)) / (16.272 / (16.272 + 96.193))
=0.139545 / 0.144685
=0.9645

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)
=(47.168 / 219.52) / (48.953 / 240.219)
=0.214869 / 0.203785
=1.0544

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)
=((32.503 + 50.336) / 411.355) / ((3.167 + 47.417) / 434.298)
=0.201381 / 0.116473
=1.729

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
=(-44.071 - 1.828 - -20.809) / 411.355
=-0.060994

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.

MagnaChip Semiconductor has a M-score of -3.04 suggests that the company is unlikely to be a manipulator.


MagnaChip Semiconductor Beneish M-Score Related Terms

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


MagnaChip Semiconductor Business Description

Traded in Other Exchanges
Address
76 Jikji-daero 436beon-gil, Heungdeok-gu, 15th Floor, Chungcheongbuk-do, Cheongju-si, KOR, 28581
MagnaChip Semiconductor Corp designs and manufactures analog and mixed-signal semiconductor platform solutions for communications, Internet of Things applications, consumer, industrial and automotive applications. The company's product portfolio consists of large display solutions, mobile display solutions, sensor solutions, LED solutions, mobile solutions, and power conversions. The company operates in two segments namely Transitional Fab 3 foundry services and Standard products business. The company operates in Korea, Asia Pacific (other than Korea), United States and Europe.
Executives
Shin Young Park officer: See Remarks 60 SOUTH MARKET STREET, SUITE 750, SAN JOSE CA 95113
Theodore S Kim officer: See Remarks C/O MAGNACHIP SEMICONDUCTOR, INC., 20400 STEVENS CREEK BLVD., SUITE 370, CUPERTINO CA 95014
Young-joon Kim director, officer: See Remarks C/O MAGNACHIP SEMICONDUCTOR CORPORATION, 20400 STEVENS CREEK BOULEVARD, SUITE 370, CUPERTINO CA 95014
Camillo Martino director 60 SOUTH MARKET STREET, STE 750, SAN JOSE CA 95113
Woung Moo Lee officer: See Remarks C/O MAGNACHIP SEMICONDUCTOR, INC., 60 SOUTH MARKET STREET, SUITE 750, SAN JOSE CA 95113
Brigade Capital Management, Lp 10 percent owner 399 PARK AVENUE, 16TH FLOOR, NEW YORK NY 10022
Brigade Leveraged Capital Structures Fund Ltd. 10 percent owner ONE NEXUS WAY, CAMANA BAY, GRAND CAYMAN E9 KY1-9005
Ilbok Lee director C/O MAGNACHIP SEMICONDUCTOR, INC, 20400 STEVENS CREEK BOULEVARD, SUITE 370, CUPERTINO CA 95014
Kyo-hwa Liz Chung director C/O MAGNACHIP SEMICONDUCTOR CORPORATION, 60 SOUTH MARKET STREET, SUITE 750, SAN JOSE CA 95113
Chan Ho Park officer: See Remarks 60 SOUTH MARKET STREET, SUITE 750, SAN JOSE CA 95113
Young Soo Woo officer: See Remarks 60 SOUTH MARKET STREET, SUITE 750, SAN JOSE CA 95113
Randal T Klein director C/O AVENUE CAPITAL MANAGEMENT II, L.P., 535 MADISON AVENUE, NEW YORK NY 10022
Tavakoli Nader director 551 FIFTH AVE 334TH FL, NEW YORK NY 10176
Melvin L Keating director 18 DRIFTWOOD DRIVE, LIVINGSTON NJ 07039
Jonathan W Kim officer: See Remarks C/O MAGNACHIP SEMICONDUCTOR, INC., 20400 STEVENS CREEK BLVD., SUITE 370, CUPERTINO CA 95014