Shinwon (XKRX:009270) Beneish M-Score: -2.85 (As of Sep. 01, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XKRX:009270 Shinwon Corp XKRX:009270
65 GF Score
Price ₩1,123.00
GF Value ₩1,534.46
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Shinwon Beneish M-Score?

Shinwon XKRX:009270 -0.97% 65 Beneish M-Score is -2.85 as of Sep. 01, 2026. GuruFocus rates XKRX:009270 with a GF Score™ of 65/100 and a GF Value™ of ₩1,534.46 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 1,003 Manufacturing - Apparel & Accessories companies, Shinwon ranks better than 73.08% on this metric.

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 -2.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:009270' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Med: -2.47   Max: -1.77
Current: -2.85

During the past 13 years, the highest Beneish M-Score of Shinwon was -1.77. The lowest was -3.23. And the median was -2.47.


Shinwon Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Shinwon'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.

Shinwon Beneish M-Score Chart

Shinwon Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.91 -2.79 -2.47 -2.84 -2.05

Shinwon Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -1.83 -2.17 -2.05 -2.72 -2.85

XKRX:009270 vs RL, LEVI, VFC: Beneish M-Score Comparison

For the Apparel Manufacturing subindustry, Shinwon'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.


Shinwon Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

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

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


XKRX:009270
65GF Score
Shinwon Corp XKRX:009270
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shinwon 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 Shinwon 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 * 0.8217+0.528 * 1.0129+0.404 * 0.9372+0.892 * 1.0935+0.115 * 0.9285
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9646+4.679 * -0.058272-0.327 * 0.9881
=-2.85

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was ₩106,728 Mil.
Revenue was 309913.109 + 280827.615 + 271394.456 + 281142.431 = ₩1,143,278 Mil.
Gross Profit was 69401.119 + 65281.836 + 72564.434 + 54299.037 = ₩261,546 Mil.
Total Current Assets was ₩419,869 Mil.
Total Assets was ₩675,533 Mil.
Property, Plant and Equipment(Net PPE) was ₩202,371 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩16,660 Mil.
Selling, General, & Admin. Expense(SGA) was ₩136,929 Mil.
Total Current Liabilities was ₩377,592 Mil.
Long-Term Debt & Capital Lease Obligation was ₩39,911 Mil.
Net Income was -895.883 + 1696.433 + 4461.341 + -843.109 = ₩4,419 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 1101.149 + -7748.93 + 35657.287 + 14774.03 = ₩43,784 Mil.
Total Receivables was ₩118,775 Mil.
Revenue was 280172.252 + 259545.016 + 238307.098 + 267475.65 = ₩1,045,500 Mil.
Gross Profit was 59951.189 + 62500.42 + 63192.446 + 56623.138 = ₩242,267 Mil.
Total Current Assets was ₩412,855 Mil.
Total Assets was ₩668,713 Mil.
Property, Plant and Equipment(Net PPE) was ₩199,566 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩15,164 Mil.
Selling, General, & Admin. Expense(SGA) was ₩129,808 Mil.
Total Current Liabilities was ₩291,301 Mil.
Long-Term Debt & Capital Lease Obligation was ₩126,978 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)
=(106727.915 / 1143277.611) / (118774.907 / 1045500.016)
=0.093353 / 0.113606
=0.8217

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)
=(242267.193 / 1045500.016) / (261546.426 / 1143277.611)
=0.231724 / 0.228769
=1.0129

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 - (419869.443 + 202370.712) / 675532.782) / (1 - (412854.786 + 199565.833) / 668712.802)
=0.07889 / 0.08418
=0.9372

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
=1143277.611 / 1045500.016
=1.0935

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))
=(15164.276 / (15164.276 + 199565.833)) / (16659.719 / (16659.719 + 202370.712))
=0.07062 / 0.076061
=0.9285

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)
=(136929.006 / 1143277.611) / (129807.573 / 1045500.016)
=0.119769 / 0.124158
=0.9646

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)
=((39911.256 + 377592.008) / 675532.782) / ((126978.239 + 291301.411) / 668712.802)
=0.618036 / 0.6255
=0.9881

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
=(4418.782 - 0 - 43783.536) / 675532.782
=-0.058272

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.

Shinwon has a M-score of -2.85 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.85 mean?
Shinwon (XKRX:009270) has a Beneish M-Score of -2.85 as of Sep. 01, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Shinwon and its competitors. According to the industry distribution chart, Shinwon ranks #270 out of 1003 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 26.9%.
Is Shinwon's Beneish M-Score too high?
Shinwon's current Beneish M-Score is -2.85. Based on the distribution chart, Shinwon ranks #270 out of 1003 companies in the Manufacturing - Apparel & Accessories industry, which is above the industry midpoint. Overall, Shinwon has a GF Score™ of 65/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Shinwon's Beneish M-Score compare to RL and LEVI?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Shinwon ranks #270 out of 1003 companies for Beneish M-Score. This puts Shinwon in the upper half of its industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Shinwon and its competitors. Shinwon's current Beneish M-Score is -2.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shinwon stock overvalued right now?
Based on GuruFocus' analysis, Shinwon (XKRX:009270) is currently considered Modestly Undervalued. The stock's GF Value™ is ₩1,534.46, compared to a current price of ₩1,123.00 — trading 26.8% below its estimated fair value. The current Beneish M-Score is -2.85. Shinwon's overall GF Score™ is 65/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Shinwon (XKRX:009270), the current Beneish M-Score is -2.85 as of Sep. 01, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Shinwon (XKRX:009270) Overvalued in 2026?

Based on GuruFocus' analysis, Shinwon stock appears to be undervalued. The current stock price of ₩1,123.00 is trading 26.8% below its estimated GF Value™ of ₩1,534.46. GuruFocus considers Shinwon to be Modestly Undervalued.

Key valuation signals for XKRX:009270:

  • Beneish M-Score: -2.85
  • GF Value™: ₩1,534.46 vs. price of ₩1,123.00 (26.8% below fair value)
  • GF Score™: 65/100 with 6 warning signs

No single metric tells the full story. See the XKRX:009270 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shinwon Business Description

Address 328, Dokmak-ro Mapo-gu, Shinwon Building, Seoul, KOR, 121-040
Shinwon Corp engages in the manufacture and sale of garments and handbags. The company designs and markets branded and original equipment apparel and fashion accessories. Its products include men's wear, sportswear, women's wear, casual wear, and accessories. The company also exports knitted items, handbags, and sweaters. It sells its apparels under the brand names BESTI BELLI, SI, VIKI, ISABEY, SIEG, SIEG FAHRENHEIT, VANHART DI ALBAZAR, and BRIONI.
65GF Score

Get the complete analysis for XKRX:009270

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

₩1,123.00
Price
₩1,534.46
GF Value