GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Kyung-In Synthetic Corp (XKRX:012610) » Definitions » Beneish M-Score

Kyung-In Synthetic (XKRX:012610) Beneish M-Score : -3.11 (As of Mar. 02, 2025)


View and export this data going back to 1995. Start your Free Trial

What is Kyung-In Synthetic 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 -3.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:012610' s Beneish M-Score Range Over the Past 10 Years
Min: -3.11   Med: -2.57   Max: -2.12
Current: -3.11

During the past 13 years, the highest Beneish M-Score of Kyung-In Synthetic was -2.12. The lowest was -3.11. And the median was -2.57.


Kyung-In Synthetic Beneish M-Score Historical Data

The historical data trend for Kyung-In Synthetic'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.

Kyung-In Synthetic Beneish M-Score Chart

Kyung-In Synthetic 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 -2.46 -3.09 -2.37 -2.71 -2.56

Kyung-In Synthetic 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 -2.49 -2.56 -2.98 -2.83 -3.11

Competitive Comparison of Kyung-In Synthetic's Beneish M-Score

For the Chemicals subindustry, Kyung-In Synthetic'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.


Kyung-In Synthetic's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Kyung-In Synthetic's Beneish M-Score distribution charts can be found below:

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



Kyung-In Synthetic 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 Kyung-In Synthetic 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 * 0.987+0.528 * 0.7541+0.404 * 0.8473+0.892 * 1.0337+0.115 * 0.9893
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8606+4.679 * -0.105793-0.327 * 0.9581
=-3.11

* 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 ₩79,302 Mil.
Revenue was 92663.341 + 99786.574 + 89999.652 + 80587.982 = ₩363,038 Mil.
Gross Profit was 19233.497 + 23866.92 + 20071.235 + 15676.767 = ₩78,848 Mil.
Total Current Assets was ₩260,787 Mil.
Total Assets was ₩541,538 Mil.
Property, Plant and Equipment(Net PPE) was ₩260,231 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩24,770 Mil.
Selling, General, & Admin. Expense(SGA) was ₩26,383 Mil.
Total Current Liabilities was ₩238,667 Mil.
Long-Term Debt & Capital Lease Obligation was ₩38,820 Mil.
Net Income was 191.392 + 6580.805 + 3001.479 + -6388.061 = ₩3,386 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 24335.16 + 7377.257 + 16106.399 + 12857.523 = ₩60,676 Mil.
Total Receivables was ₩77,722 Mil.
Revenue was 84055.345 + 90083.064 + 90681.85 + 86368.693 = ₩351,189 Mil.
Gross Profit was 13056.34 + 16375.96 + 12582.939 + 15507.34 = ₩57,523 Mil.
Total Current Assets was ₩277,082 Mil.
Total Assets was ₩564,738 Mil.
Property, Plant and Equipment(Net PPE) was ₩262,400 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩24,683 Mil.
Selling, General, & Admin. Expense(SGA) was ₩29,656 Mil.
Total Current Liabilities was ₩242,855 Mil.
Long-Term Debt & Capital Lease Obligation was ₩59,179 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)
=(79301.64 / 363037.549) / (77721.975 / 351188.952)
=0.218439 / 0.221311
=0.987

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)
=(57522.579 / 351188.952) / (78848.419 / 363037.549)
=0.163794 / 0.217191
=0.7541

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 - (260786.954 + 260231.275) / 541538.022) / (1 - (277081.522 + 262399.903) / 564738.388)
=0.037892 / 0.044723
=0.8473

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
=363037.549 / 351188.952
=1.0337

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))
=(24682.879 / (24682.879 + 262399.903)) / (24769.617 / (24769.617 + 260231.275))
=0.085978 / 0.086911
=0.9893

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)
=(26383.383 / 363037.549) / (29655.752 / 351188.952)
=0.072674 / 0.084444
=0.8606

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)
=((38819.884 + 238667.468) / 541538.022) / ((59178.895 + 242855.005) / 564738.388)
=0.512406 / 0.534821
=0.9581

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
=(3385.615 - 0 - 60676.339) / 541538.022
=-0.105793

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.

Kyung-In Synthetic has a M-score of -3.11 suggests that the company is unlikely to be a manipulator.


Kyung-In Synthetic Beneish M-Score Related Terms

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


Kyung-In Synthetic Business Description

Traded in Other Exchanges
N/A
Address
572 Gonghangdae-Ro, Yangcheon-Gu, Seoul, KOR, 07947
Kyung-In Synthetic Corp is a South Korea based company involved in developing and manufacturing chemicals. It is the business of providing dyes, inks, fine chemicals and materials for textiles, food, agriculture, and electronics. The dyes offered by the company include Reactive Dyes, Disperse Dyes, Acid eyes and Optical Brightening Agents.

Kyung-In Synthetic Headlines

No Headlines