GURUFOCUS.COM » STOCK LIST » Financial Services » Capital Markets » Eugene Investment & Securities Co Ltd (XKRX:001200) » Definitions » Beneish M-Score

Eugene Investment & Securities Co (XKRX:001200) Beneish M-Score : -2.01 (As of Dec. 14, 2024)


View and export this data going back to 1987. Start your Free Trial

What is Eugene Investment & Securities Co Beneish M-Score?

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

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 -2.01 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Eugene Investment & Securities Co's Beneish M-Score or its related term are showing as below:

XKRX:001200' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -2.39   Max: -1.85
Current: -2.01

During the past 13 years, the highest Beneish M-Score of Eugene Investment & Securities Co was -1.85. The lowest was -2.88. And the median was -2.39.


Eugene Investment & Securities 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 Eugene Investment & Securities 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+0.528 * 1+0.404 * 1.0019+0.892 * 1.2518+0.115 * 0.8739
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.777+4.679 * 0.031492-0.327 * 0.7878
=-2.01

* 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 ₩0 Mil.
Revenue was 63911.69 + 91207.451 + 81782.095 + 78763.258 = ₩315,664 Mil.
Gross Profit was 63911.69 + 91207.451 + 81782.095 + 78763.258 = ₩315,664 Mil.
Total Current Assets was ₩0 Mil.
Total Assets was ₩9,666,781 Mil.
Property, Plant and Equipment(Net PPE) was ₩80,355 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩24,892 Mil.
Selling, General, & Admin. Expense(SGA) was ₩50,790 Mil.
Total Current Liabilities was ₩0 Mil.
Long-Term Debt & Capital Lease Obligation was ₩1,322,919 Mil.
Net Income was 7153.028 + 20674.452 + 15657.966 + 5034.574 = ₩48,520 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was -483175.482 + 221341.906 + -3921.06 + 9852.439 = ₩-255,902 Mil.
Total Receivables was ₩0 Mil.
Revenue was 56940.408 + 47626.291 + 102319.336 + 45291.731 = ₩252,178 Mil.
Gross Profit was 56940.408 + 47626.291 + 102319.336 + 45291.731 = ₩252,178 Mil.
Total Current Assets was ₩0 Mil.
Total Assets was ₩8,537,296 Mil.
Property, Plant and Equipment(Net PPE) was ₩87,233 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩22,725 Mil.
Selling, General, & Admin. Expense(SGA) was ₩52,220 Mil.
Total Current Liabilities was ₩0 Mil.
Long-Term Debt & Capital Lease Obligation was ₩1,483,079 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)
=(0 / 315664.494) / (0 / 252177.766)
=0 / 0
=1

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)
=(252177.766 / 252177.766) / (315664.494 / 315664.494)
=1 / 1
=1

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 - (0 + 80355.486) / 9666780.601) / (1 - (0 + 87232.54) / 8537295.813)
=0.991687 / 0.989782
=1.0019

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
=315664.494 / 252177.766
=1.2518

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))
=(22725.351 / (22725.351 + 87232.54)) / (24891.556 / (24891.556 + 80355.486))
=0.206673 / 0.236506
=0.8739

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)
=(50790.38 / 315664.494) / (52220.085 / 252177.766)
=0.1609 / 0.207076
=0.777

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)
=((1322919.493 + 0) / 9666780.601) / ((1483079.437 + 0) / 8537295.813)
=0.136852 / 0.173718
=0.7878

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
=(48520.02 - 0 - -255902.197) / 9666780.601
=0.031492

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.

Eugene Investment & Securities Co has a M-score of -2.01 suggests that the company is unlikely to be a manipulator.


Eugene Investment & Securities Co Beneish M-Score Related Terms

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


Eugene Investment & Securities Co Business Description

Traded in Other Exchanges
N/A
Address
23-9 Yeouido-dong, Yeongdeungpo-gu, Seoul, KOR, 150-710
Eugene Investment & Securities Co Ltd is a Korea-based company mainly engaged in the securities business. The company provides brokerage service, the investment bank, investment trust management, derivatives brokerage, and trading and direct investments services. In addition, it also offers mergers and acquisitions services, assets management, underwriting and others.