GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Samt Co Ltd (XKRX:031330) » Definitions » Beneish M-Score

Samt Co (XKRX:031330) Beneish M-Score : -1.29 (As of Mar. 26, 2025)


View and export this data going back to 2000. Start your Free Trial

What is Samt 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.

Warning Sign:

Beneish M-Score -1.29 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKRX:031330' s Beneish M-Score Range Over the Past 10 Years
Min: -3.34   Med: -2.06   Max: -1.29
Current: -1.29

During the past 13 years, the highest Beneish M-Score of Samt Co was -1.29. The lowest was -3.34. And the median was -2.06.


Samt Co Beneish M-Score Historical Data

The historical data trend for Samt 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.

Samt Co Beneish M-Score Chart

Samt Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.15 -3.34 -1.97 -3.14 -1.29

Samt Co Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -3.14 -1.79 -2.01 -1.84 -1.29

Competitive Comparison of Samt Co's Beneish M-Score

For the Electronics & Computer Distribution subindustry, Samt 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.


Samt Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Samt Co's Beneish M-Score distribution charts can be found below:

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



Samt 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 Samt 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 * 0.8541+0.528 * 1.0993+0.404 * 0.7799+0.892 * 1.347+0.115 * 0.7829
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8583+4.679 * 0.232243-0.327 * 1.1072
=-1.29

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was ₩320,655 Mil.
Revenue was 747344.003 + 734084.884 + 718130.681 + 689913.75 = ₩2,889,473 Mil.
Gross Profit was 30566.51 + 24303.191 + 28065.281 + 30778.663 = ₩113,714 Mil.
Total Current Assets was ₩719,652 Mil.
Total Assets was ₩833,014 Mil.
Property, Plant and Equipment(Net PPE) was ₩79,996 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩2,682 Mil.
Selling, General, & Admin. Expense(SGA) was ₩14,738 Mil.
Total Current Liabilities was ₩392,611 Mil.
Long-Term Debt & Capital Lease Obligation was ₩313 Mil.
Net Income was 8893.765 + 7908.204 + 21598.802 + 15961.25 = ₩54,362 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was -64490.625 + 47740.882 + 16512.62 + -138862.601 = ₩-139,100 Mil.
Total Receivables was ₩278,707 Mil.
Revenue was 630052.134 + 541150.643 + 490069.847 + 483795.056 = ₩2,145,068 Mil.
Gross Profit was 24988.453 + 23978.878 + 22640.818 + 21193.007 = ₩92,801 Mil.
Total Current Assets was ₩559,136 Mil.
Total Assets was ₩671,906 Mil.
Property, Plant and Equipment(Net PPE) was ₩78,260 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩2,040 Mil.
Selling, General, & Admin. Expense(SGA) was ₩12,749 Mil.
Total Current Liabilities was ₩285,683 Mil.
Long-Term Debt & Capital Lease Obligation was ₩568 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)
=(320655.026 / 2889473.318) / (278706.522 / 2145067.68)
=0.110974 / 0.129929
=0.8541

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)
=(92801.156 / 2145067.68) / (113713.645 / 2889473.318)
=0.043263 / 0.039354
=1.0993

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 - (719651.653 + 79996.072) / 833014.321) / (1 - (559135.678 + 78260.117) / 671905.876)
=0.040055 / 0.051361
=0.7799

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
=2889473.318 / 2145067.68
=1.347

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))
=(2039.611 / (2039.611 + 78260.117)) / (2682.44 / (2682.44 + 79996.072))
=0.0254 / 0.032444
=0.7829

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)
=(14738.165 / 2889473.318) / (12748.782 / 2145067.68)
=0.005101 / 0.005943
=0.8583

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)
=((313.17 + 392611.492) / 833014.321) / ((567.683 + 285682.584) / 671905.876)
=0.47169 / 0.426027
=1.1072

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
=(54362.021 - 0 - -139099.724) / 833014.321
=0.232243

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.

Samt Co has a M-score of -1.29 signals that the company is likely to be a manipulator.


Samt Co Beneish M-Score Related Terms

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


Samt Co Business Description

Traded in Other Exchanges
N/A
Address
315 Daegyeong Building, Yeongdong Daero, Gangnam-gu, Seoul, KOR
Samt Co Ltd manufactures and markets components for information and communications such as flash memory, TFT-LCD panel, CPU, digital devices. Its business divisions are memory, display, system LSI, LED, energy, digital module and component, 3D printer, personal computer storage, and energy solutions. The overseas branches are in China and Hong Kong.

Samt Co Headlines

No Headlines