GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Manufacturing - Apparel & Accessories » Daehan Synthetic Fiber Co Ltd (XKRX:003830) » Definitions » Beneish M-Score

Daehan Synthetic Fiber Co (XKRX:003830) Beneish M-Score : -2.56 (As of Jul. 24, 2025)


View and export this data going back to 1985. Start your Free Trial

What is Daehan Synthetic Fiber 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 -2.56 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Daehan Synthetic Fiber Co's Beneish M-Score or its related term are showing as below:

XKRX:003830' s Beneish M-Score Range Over the Past 10 Years
Min: -61.09   Med: -2.45   Max: -1.24
Current: -2.56

During the past 13 years, the highest Beneish M-Score of Daehan Synthetic Fiber Co was -1.24. The lowest was -61.09. And the median was -2.45.


Daehan Synthetic Fiber Co Beneish M-Score Historical Data

The historical data trend for Daehan Synthetic Fiber 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.

Daehan Synthetic Fiber Co Beneish M-Score Chart

Daehan Synthetic Fiber Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.97 -1.81 -2.65 -2.00 -3.00

Daehan Synthetic Fiber Co Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 -2.30 -2.25 -2.57 -3.00 -2.56

Competitive Comparison of Daehan Synthetic Fiber Co's Beneish M-Score

For the Textile Manufacturing subindustry, Daehan Synthetic Fiber 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.


Daehan Synthetic Fiber Co's Beneish M-Score Distribution in the Manufacturing - Apparel & Accessories Industry

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

* The bar in red indicates where Daehan Synthetic Fiber Co's Beneish M-Score falls into.


;
;

Daehan Synthetic Fiber 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 Daehan Synthetic Fiber 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 * 1.1999+0.528 * 1.4291+0.404 * 1.0097+0.892 * 0.8839+0.115 * 1.5764
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0414+4.679 * 0.004981-0.327 * 2.4572
=-2.56

* 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 (Mar25) TTM:Last Year (Mar24) TTM:
Total Receivables was ₩21,962 Mil.
Revenue was 28723.932 + 29104.737 + 27610.548 + 33009.802 = ₩118,449 Mil.
Gross Profit was 1817.276 + 328.358 + 145.408 + 3216.842 = ₩5,508 Mil.
Total Current Assets was ₩110,671 Mil.
Total Assets was ₩832,421 Mil.
Property, Plant and Equipment(Net PPE) was ₩12,078 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩725 Mil.
Selling, General, & Admin. Expense(SGA) was ₩4,835 Mil.
Total Current Liabilities was ₩57,377 Mil.
Long-Term Debt & Capital Lease Obligation was ₩159 Mil.
Net Income was 7835.588 + -2249.682 + -5454.258 + 686.292 = ₩818 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was -195.835 + 5132.309 + -5704.61 + -2560.113 = ₩-3,328 Mil.
Total Receivables was ₩20,707 Mil.
Revenue was 34060.587 + 30770.375 + 33387.294 + 35786.024 = ₩134,004 Mil.
Gross Profit was 2555.796 + -129.209 + 2379.904 + 4098.803 = ₩8,905 Mil.
Total Current Assets was ₩120,829 Mil.
Total Assets was ₩858,545 Mil.
Property, Plant and Equipment(Net PPE) was ₩12,784 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩1,253 Mil.
Selling, General, & Admin. Expense(SGA) was ₩5,252 Mil.
Total Current Liabilities was ₩23,327 Mil.
Long-Term Debt & Capital Lease Obligation was ₩823 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)
=(21962.134 / 118449.019) / (20706.741 / 134004.28)
=0.185414 / 0.154523
=1.1999

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)
=(8905.294 / 134004.28) / (5507.884 / 118449.019)
=0.066455 / 0.0465
=1.4291

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 - (110670.505 + 12077.895) / 832420.694) / (1 - (120828.829 + 12783.852) / 858544.531)
=0.85254 / 0.844373
=1.0097

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
=118449.019 / 134004.28
=0.8839

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))
=(1253.359 / (1253.359 + 12783.852)) / (725.156 / (725.156 + 12077.895))
=0.089288 / 0.056639
=1.5764

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)
=(4834.668 / 118449.019) / (5251.861 / 134004.28)
=0.040816 / 0.039192
=1.0414

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)
=((158.728 + 57377.347) / 832420.694) / ((822.544 + 23327.229) / 858544.531)
=0.069119 / 0.028129
=2.4572

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
=(817.94 - 0 - -3328.249) / 832420.694
=0.004981

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.

Daehan Synthetic Fiber Co has a M-score of -2.56 suggests that the company is unlikely to be a manipulator.


Daehan Synthetic Fiber Co Beneish M-Score Related Terms

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


Daehan Synthetic Fiber Co Business Description

Traded in Other Exchanges
N/A
Address
162-1 Jangchung-Dong, Jung-gu, Seoul, KOR, 100-392
Daehan Synthetic Fiber Co Ltd manufactures and markets polyester products in South Korea. Its products include regular high multi yarns, dope dyed yarns, shrinkage yarns, rectangular yarns, thin yarns, thick yarns, and others.

Daehan Synthetic Fiber Co Headlines

No Headlines