KG Dongbusteel (XKRX:016380) Beneish M-Score: -2.36 (As of Sep. 21, 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:016380 KG Dongbusteel XKRX:016380
87 GF Score
Price ₩5,740.00
GF Value ₩6,349.97
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is KG Dongbusteel Beneish M-Score?

KG Dongbusteel XKRX:016380 +1.59% 87 Beneish M-Score is -2.36 as of Sep. 21, 2026. GuruFocus rates XKRX:016380 with a GF Score™ of 87/100 and a GF Value™ of ₩6,349.97 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 594 Steel companies, KG Dongbusteel ranks worse than 60.44% 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 -2.36 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:016380' s Beneish M-Score Range Over the Past 10 Years
Min: -3.83   Med: -2.37   Max: 0.26
Current: -2.36

During the past 13 years, the highest Beneish M-Score of KG Dongbusteel was 0.26. The lowest was -3.83. And the median was -2.37.


KG Dongbusteel Beneish M-Score Historical Data

* Premium members only.

The historical data trend for KG Dongbusteel'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.

KG Dongbusteel Beneish M-Score Chart

KG Dongbusteel 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 -1.85 -1.73 -2.76 -2.68 -2.43

KG Dongbusteel 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 -2.62 -2.56 -2.43 -2.19 -2.61

XKRX:016380 vs NUE, STLD, RS: Beneish M-Score Comparison

For the Steel subindustry, KG Dongbusteel'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.


KG Dongbusteel Beneish M-Score vs Steel Industry

For the Steel industry and Basic Materials sector, KG Dongbusteel's Beneish M-Score distribution charts can be found below:

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


XKRX:016380
87GF Score
KG Dongbusteel XKRX:016380
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

KG Dongbusteel 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 KG Dongbusteel 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 * 0.9625+0.528 * 1.3212+0.404 * 0.8401+0.892 * 1.0111+0.115 * 0.9635
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9364+4.679 * -0.001921-0.327 * 0.9479
=-2.38

* 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 ₩366,215 Mil.
Revenue was 896376.296 + 805288.624 + 745223.267 + 830582.293 = ₩3,277,470 Mil.
Gross Profit was 76157.341 + 49538.161 + 29484.125 + 82696.1 = ₩237,876 Mil.
Total Current Assets was ₩1,546,109 Mil.
Total Assets was ₩3,531,003 Mil.
Property, Plant and Equipment(Net PPE) was ₩1,597,365 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩50,074 Mil.
Selling, General, & Admin. Expense(SGA) was ₩120,954 Mil.
Total Current Liabilities was ₩1,187,985 Mil.
Long-Term Debt & Capital Lease Obligation was ₩78,340 Mil.
Net Income was 93680.094 + 45391.753 + 32294.635 + 14978.917 = ₩186,345 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 58481.705 + 22185.886 + 11546.301 + 100914.276 = ₩193,128 Mil.
Total Receivables was ₩376,304 Mil.
Revenue was 805067.759 + 812571.106 + 789065.053 + 834915.351 = ₩3,241,619 Mil.
Gross Profit was 66298.274 + 92864.728 + 70297.346 + 81395.997 = ₩310,856 Mil.
Total Current Assets was ₩1,340,966 Mil.
Total Assets was ₩3,363,044 Mil.
Property, Plant and Equipment(Net PPE) was ₩1,582,756 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩47,750 Mil.
Selling, General, & Admin. Expense(SGA) was ₩127,755 Mil.
Total Current Liabilities was ₩1,216,968 Mil.
Long-Term Debt & Capital Lease Obligation was ₩55,411 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)
=(366215.21 / 3277470.479) / (376303.781 / 3241619.269)
=0.111737 / 0.116085
=0.9625

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)
=(310856.344 / 3241619.269) / (237875.726 / 3277470.479)
=0.095895 / 0.072579
=1.3212

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 - (1546108.651 + 1597365.033) / 3531002.813) / (1 - (1340966.029 + 1582755.536) / 3363043.768)
=0.10975 / 0.130632
=0.8401

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
=3277470.479 / 3241619.269
=1.0111

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))
=(47750.012 / (47750.012 + 1582755.536)) / (50073.745 / (50073.745 + 1597365.033))
=0.029285 / 0.030395
=0.9635

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)
=(120954.379 / 3277470.479) / (127755.447 / 3241619.269)
=0.036905 / 0.039411
=0.9364

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)
=((78340.432 + 1187985.283) / 3531002.813) / ((55410.717 + 1216967.796) / 3363043.768)
=0.358631 / 0.378341
=0.9479

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
=(186345.4 - 0 - 193128.169) / 3531002.813
=-0.001921

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.

KG Dongbusteel has a M-score of -2.38 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 -2.36 mean?
KG Dongbusteel (XKRX:016380) has a Beneish M-Score of -2.36 as of Sep. 21, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on KG Dongbusteel and its competitors. According to the industry distribution chart, KG Dongbusteel ranks #359 out of 594 companies in the Steel industry, placing it in the top 60.4%.
Is KG Dongbusteel's Beneish M-Score too high?
KG Dongbusteel's current Beneish M-Score is -2.36. Based on the distribution chart, KG Dongbusteel ranks #359 out of 594 companies in the Steel industry, which is below the industry midpoint. Overall, KG Dongbusteel has a GF Score™ of 87/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does KG Dongbusteel's Beneish M-Score compare to NUE and STLD?
According to the Steel industry distribution chart, KG Dongbusteel ranks #359 out of 594 companies for Beneish M-Score. This places KG Dongbusteel in the lower 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 Steel company?
A good Beneish M-Score depends on the Steel 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 KG Dongbusteel and its competitors. KG Dongbusteel's current Beneish M-Score is -2.36. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is KG Dongbusteel stock overvalued right now?
Based on GuruFocus' analysis, KG Dongbusteel (XKRX:016380) is currently considered Modestly Undervalued. The stock's GF Value™ is ₩6,349.97, compared to a current price of ₩5,740.00 — trading 9.6% below its estimated fair value. The current Beneish M-Score is -2.36. KG Dongbusteel's overall GF Score™ is 87/100 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 KG Dongbusteel (XKRX:016380), the current Beneish M-Score is -2.36 as of Sep. 21, 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 KG Dongbusteel (XKRX:016380) Overvalued in 2026?

Based on GuruFocus' analysis, KG Dongbusteel stock appears to be undervalued. The current stock price of ₩5,740.00 is trading 9.6% below its estimated GF Value™ of ₩6,349.97. GuruFocus considers KG Dongbusteel to be Modestly Undervalued.

Key valuation signals for XKRX:016380:

  • Beneish M-Score: -2.36
  • GF Value™: ₩6,349.97 vs. price of ₩5,740.00 (9.6% below fair value)
  • GF Score™: 87/100 with 6 warning signs

No single metric tells the full story. See the XKRX:016380 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


KG Dongbusteel Business Description

Address Seoul Square Building, 416, Hangang-daero, 7th Floor, Jung-gu, Seoul, KOR, 3450-8178
KG Dongbusteel is a Korea based company engaged in manufacturing of steel products. It serves automobile, electronics, and construction industry. The company offers various steel products including hot-rolled steel sheet, cold rolled steel sheet, galvanized steel sheet, pre-coated metal sheet, tin plate, tin free steel, pipe, H-beam and pre-engineered metal building systems.
87GF Score

Get the complete analysis for XKRX:016380

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

₩5,740.00
Price
₩6,349.97
GF Value