GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Di Dongil (XKRX:001530) » Definitions » Beneish M-Score

Di Dongil (XKRX:001530) Beneish M-Score : -2.59 (As of Mar. 25, 2025)


View and export this data going back to 1964. Start your Free Trial

What is Di Dongil 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 -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:001530' s Beneish M-Score Range Over the Past 10 Years
Min: -9.9   Med: -2.53   Max: 16.34
Current: -2.59

During the past 13 years, the highest Beneish M-Score of Di Dongil was 16.34. The lowest was -9.90. And the median was -2.53.


Di Dongil Beneish M-Score Historical Data

The historical data trend for Di Dongil'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.

Di Dongil Beneish M-Score Chart

Di Dongil 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 -0.98 -2.43 -2.34 -2.35 -2.48

Di Dongil 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 -2.53 -2.48 -2.33 -2.36 -2.59

Competitive Comparison of Di Dongil's Beneish M-Score

For the Textile Manufacturing subindustry, Di Dongil'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.


Di Dongil's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Di Dongil's Beneish M-Score distribution charts can be found below:

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



Di Dongil 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 Di Dongil 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 * 0.9407+0.528 * 0.9377+0.404 * 1.0432+0.892 * 1.0206+0.115 * 0.9607
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1276+4.679 * -0.004956-0.327 * 1.0375
=-2.59

* 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 ₩119,723 Mil.
Revenue was 153556.124 + 170715.71 + 166194.696 + 164814.867 = ₩655,281 Mil.
Gross Profit was 14169.445 + 17878.094 + 18719.359 + 16551.159 = ₩67,318 Mil.
Total Current Assets was ₩306,392 Mil.
Total Assets was ₩988,588 Mil.
Property, Plant and Equipment(Net PPE) was ₩317,788 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩21,136 Mil.
Selling, General, & Admin. Expense(SGA) was ₩23,968 Mil.
Total Current Liabilities was ₩284,942 Mil.
Long-Term Debt & Capital Lease Obligation was ₩32,036 Mil.
Net Income was -2492.832 + 5514.646 + 3647.875 + -223.783 = ₩6,446 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 4382.446 + 9195.552 + -8260.141 + 6027.729 = ₩11,346 Mil.
Total Receivables was ₩124,701 Mil.
Revenue was 168290.651 + 170693.891 + 179072.719 + 123986.38 = ₩642,044 Mil.
Gross Profit was 15881.32 + 15152.803 + 14743.719 + 16071.891 = ₩61,850 Mil.
Total Current Assets was ₩331,571 Mil.
Total Assets was ₩1,006,754 Mil.
Property, Plant and Equipment(Net PPE) was ₩319,463 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩20,359 Mil.
Selling, General, & Admin. Expense(SGA) was ₩20,827 Mil.
Total Current Liabilities was ₩298,633 Mil.
Long-Term Debt & Capital Lease Obligation was ₩12,511 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)
=(119722.774 / 655281.397) / (124700.696 / 642043.641)
=0.182704 / 0.194225
=0.9407

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)
=(61849.733 / 642043.641) / (67318.057 / 655281.397)
=0.096333 / 0.102732
=0.9377

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 - (306391.913 + 317787.548) / 988587.924) / (1 - (331570.764 + 319462.731) / 1006753.622)
=0.368615 / 0.353334
=1.0432

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
=655281.397 / 642043.641
=1.0206

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))
=(20358.802 / (20358.802 + 319462.731)) / (21136.053 / (21136.053 + 317787.548))
=0.05991 / 0.062362
=0.9607

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)
=(23968.241 / 655281.397) / (20827.34 / 642043.641)
=0.036577 / 0.032439
=1.1276

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)
=((32035.937 + 284942.234) / 988587.924) / ((12510.993 + 298633.136) / 1006753.622)
=0.320637 / 0.309057
=1.0375

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
=(6445.906 - 0 - 11345.586) / 988587.924
=-0.004956

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.

Di Dongil has a M-score of -2.59 suggests that the company is unlikely to be a manipulator.


Di Dongil Beneish M-Score Related Terms

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


Di Dongil Business Description

Traded in Other Exchanges
N/A
Address
944-1 Daechi-Dong, Gangnam-gu, Seoul, KOR
Di Dongil operates in the textile manufacturing industry in South Korea. The company is engaged in manufacturing of yarns and fabrics. The product offerings of the company include Greige Yarn, Dyed Yarn, TransDry and Warm Fresh among others.

Di Dongil Headlines

No Headlines