SuHeung Co (XKRX:008490) Beneish M-Score : -2.61 (As of Jan. 19, 2025)

View and export this data going back to 1990. Start your Free Trial

What is SuHeung 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 -2.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:008490' s Beneish M-Score Range Over the Past 10 Years
Min: -2.63 Med: -2.41 Max: -2.04
Current: -2.61

During the past 13 years, the highest Beneish M-Score of SuHeung Co was -2.04. The lowest was -2.63. And the median was -2.41.

SuHeung Co Beneish M-Score Historical Data

The historical data trend for SuHeung 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.

SuHeung Co Beneish M-Score Chart

SuHeung Co Annual Data

Trend

Dec14

Dec15

Dec16

Dec17

Dec18

Dec19

Dec20

Dec21

Dec22

Dec23

Beneish M-Score

Get a 7-Day Free Trial

-2.40

-2.52

-2.19

-2.61

-2.06

SuHeung Co 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															-2.22	-2.06	-2.26	-2.36	-2.61

Competitive Comparison of SuHeung Co's Beneish M-Score

For the Drug Manufacturers - Specialty & Generic subindustry, SuHeung 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.

SuHeung Co's Beneish M-Score Distribution in the Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, SuHeung Co's Beneish M-Score distribution charts can be found below:

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

SuHeung 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 SuHeung Co for today is based on a combination of the following eight different indices:

-4.84

0.92 * DSRI

0.528 * GMI

0.404 * AQI

0.892 * SGI

0.115 * DEPI

-4.84

0.92 * 0.9242

0.528 * 1.1894

0.404 * 0.8378

0.892 * 1.0759

0.115 * 0.9489

0.172 * SGAI

4.679 * TATA

0.327 * LVGI

0.172 * 0.8485

4.679 * -0.041257

0.327 * 0.9632

-2.61

This Year (Sep24) TTM:

Last Year (Sep23) TTM:

Total Receivables was ₩133,889 Mil.
Revenue was 166592.805 + 172765.183 + 165340.431 + 133205.475 = ₩637,904 Mil.
Gross Profit was 24894.834 + 28803.955 + 26671.004 + 19234.162 = ₩99,604 Mil.
Total Current Assets was ₩442,620 Mil.
Total Assets was ₩999,723 Mil.
Property, Plant and Equipment(Net PPE) was ₩466,546 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩39,047 Mil.
Selling, General, & Admin. Expense(SGA) was ₩27,436 Mil.
Total Current Liabilities was ₩369,031 Mil.
Long-Term Debt & Capital Lease Obligation was ₩131,733 Mil.
Net Income was 10644.377 + 1895.238 + 5117.525 + -5348.747 = ₩12,308 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 9740.677 + 17585.465 + 15730.949 + 10497.153 = ₩53,554 Mil.

Total Receivables was ₩134,648 Mil.
Revenue was 152305.795 + 153770.719 + 155285.162 + 131563.523 = ₩592,925 Mil.
Gross Profit was 24232.4 + 30765.542 + 27386.418 + 27734.616 = ₩110,119 Mil.
Total Current Assets was ₩454,179 Mil.
Total Assets was ₩1,020,313 Mil.
Property, Plant and Equipment(Net PPE) was ₩455,813 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩36,047 Mil.
Selling, General, & Admin. Expense(SGA) was ₩30,056 Mil.
Total Current Liabilities was ₩455,611 Mil.
Long-Term Debt & Capital Lease Obligation was ₩74,997 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)
	=	(133888.634 / 637903.894)	/	(134648.1 / 592925.199)
	=	0.209888	/	0.227091
	=	0.9242

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)
	=	(110118.976 / 592925.199)	/	(99603.955 / 637903.894)
	=	0.185722	/	0.156143
	=	1.1894

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 - (442619.863 + 466546.315) / 999723.405)	/	(1 - (454178.726 + 455813.176) / 1020312.645)
	=	0.090582	/	0.108124
	=	0.8378

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
	=	637903.894	/	592925.199
	=	1.0759

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))
	=	(36046.837 / (36046.837 + 455813.176))	/	(39047.389 / (39047.389 + 466546.315))
	=	0.073287	/	0.077231
	=	0.9489

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)
	=	(27435.524 / 637903.894)	/	(30055.636 / 592925.199)
	=	0.043009	/	0.05069
	=	0.8485

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)
	=	((131733.433 + 369031.279) / 999723.405)	/	((74997.366 + 455611.141) / 1020312.645)
	=	0.500903	/	0.520045
	=	0.9632

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
	=	(12308.393 - 0	-	53554.244)	/	999723.405
	=	-0.041257

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.

SuHeung Co has a M-score of -2.61 suggests that the company is unlikely to be a manipulator.

SuHeung Co Beneish M-Score Related Terms

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

SuHeung Co Business Description

Industry

GURUFOCUS.COM » STOCK LIST » Healthcare » Drug Manufacturers » SuHeung Co Ltd (XKRX:008490) » Definitions » Beneish M-Score

Traded in Other Exchanges

N/A

Address

40, Janghanro, Dongdaemun-Gu, JungaAn Building, Seoul, KOR, 130-845

Website

http://www.suheung.com

SuHeung Co Ltd is involved in the production of empty hard capsules for use in pharmaceutical and nutraceutical applications and it also offers contract manufacturing services for the pharmaceutical and nutraceutical industry with dosage types and packaging options. Its primary products include Empty hard capsules, Softgels and Paintballs.

SuHeung Co Headlines

No Headlines