GURUFOCUS.COM » STOCK LIST » Utilities » Utilities - Regulated » Yesco Holdings Co Ltd (XKRX:015360) » Definitions » Beneish M-Score

Yesco Holdings Co (XKRX:015360) Beneish M-Score : -3.40 (As of Apr. 27, 2024)


View and export this data going back to 1996. Start your Free Trial

What is Yesco Holdings 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 -3.4 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:015360' s Beneish M-Score Range Over the Past 10 Years
Min: -3.4   Med: -2.57   Max: -1.55
Current: -3.4

During the past 13 years, the highest Beneish M-Score of Yesco Holdings Co was -1.55. The lowest was -3.40. And the median was -2.57.


Yesco Holdings Co Beneish M-Score Historical Data

The historical data trend for Yesco Holdings 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.

Yesco Holdings Co Beneish M-Score Chart

Yesco Holdings Co 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 -2.86 -2.60 -2.39 -1.55 -3.40

Yesco Holdings Co Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -1.55 -2.83 -3.12 -3.18 -3.40

Competitive Comparison of Yesco Holdings Co's Beneish M-Score

For the Utilities - Regulated Gas subindustry, Yesco Holdings 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.


Yesco Holdings Co's Beneish M-Score Distribution in the Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Yesco Holdings Co's Beneish M-Score distribution charts can be found below:

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



Yesco Holdings 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 Yesco Holdings 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 * 0.7744+0.528 * 0.6764+0.404 * 1.0281+0.892 * 0.973+0.115 * 0.9836
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1612+4.679 * -0.111095-0.327 * 0.9305
=-3.40

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was ₩287,658 Mil.
Revenue was 423356.702 + 200224.53 + 244593.44 + 562331.172 = ₩1,430,506 Mil.
Gross Profit was 33507.612 + 41086.185 + 63370.759 + 72943.223 = ₩210,908 Mil.
Total Current Assets was ₩490,272 Mil.
Total Assets was ₩1,358,039 Mil.
Property, Plant and Equipment(Net PPE) was ₩524,337 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩36,389 Mil.
Selling, General, & Admin. Expense(SGA) was ₩55,819 Mil.
Total Current Liabilities was ₩533,767 Mil.
Long-Term Debt & Capital Lease Obligation was ₩141,680 Mil.
Net Income was -19519.68 + -1876.03 + 19055.832 + 25976.57 = ₩23,637 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 58261.972 + 20180.775 + -82844.217 + 178909.197 = ₩174,508 Mil.
Total Receivables was ₩381,733 Mil.
Revenue was 485159.296 + 216090.837 + 258836.023 + 510080.855 = ₩1,470,167 Mil.
Gross Profit was 25729.35 + 33711.015 + 35379.944 + 51785.36 = ₩146,606 Mil.
Total Current Assets was ₩600,114 Mil.
Total Assets was ₩1,491,394 Mil.
Property, Plant and Equipment(Net PPE) was ₩524,421 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩35,759 Mil.
Selling, General, & Admin. Expense(SGA) was ₩49,400 Mil.
Total Current Liabilities was ₩670,344 Mil.
Long-Term Debt & Capital Lease Obligation was ₩126,847 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)
=(287657.946 / 1430505.844) / (381733.297 / 1470167.011)
=0.201088 / 0.259653
=0.7744

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)
=(146605.669 / 1470167.011) / (210907.779 / 1430505.844)
=0.09972 / 0.147436
=0.6764

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 - (490272.111 + 524336.847) / 1358039.481) / (1 - (600113.682 + 524420.743) / 1491393.801)
=0.252887 / 0.245984
=1.0281

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
=1430505.844 / 1470167.011
=0.973

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))
=(35758.939 / (35758.939 + 524420.743)) / (36389.244 / (36389.244 + 524336.847))
=0.063835 / 0.064897
=0.9836

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)
=(55818.663 / 1430505.844) / (49399.94 / 1470167.011)
=0.03902 / 0.033602
=1.1612

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)
=((141679.66 + 533767.322) / 1358039.481) / ((126847.215 + 670344.42) / 1491393.801)
=0.497369 / 0.534528
=0.9305

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
=(23636.692 - 0 - 174507.727) / 1358039.481
=-0.111095

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.

Yesco Holdings Co has a M-score of -3.40 suggests that the company is unlikely to be a manipulator.


Yesco Holdings Co Beneish M-Score Related Terms

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


Yesco Holdings Co (XKRX:015360) Business Description

Traded in Other Exchanges
N/A
Address
Automobile Market Road 23, 3rd Floor, Seongdong-gu, Yongdong-dong, Seoul, KOR
Yesco Holdings Co Ltd is a Korea based company engaged in manufacturing equipment for gas supply. It operates through the areas of gas appliance, city gas supply route, cogeneration system, natural gas vehicle, gas cooling, professional information and GHG energy verification project.

Yesco Holdings Co (XKRX:015360) Headlines

No Headlines