GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Chin Yang Chemical Corp (XKRX:051630) » Definitions » Beneish M-Score

Chin Yang Chemical (XKRX:051630) Beneish M-Score : -3.13 (As of Jun. 24, 2024)


View and export this data going back to 2001. Start your Free Trial

What is Chin Yang Chemical 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 -3.13 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:051630' s Beneish M-Score Range Over the Past 10 Years
Min: -3.37   Med: -2.54   Max: 8.81
Current: -3.13

During the past 13 years, the highest Beneish M-Score of Chin Yang Chemical was 8.81. The lowest was -3.37. And the median was -2.54.


Chin Yang Chemical Beneish M-Score Historical Data

The historical data trend for Chin Yang Chemical'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.

Chin Yang Chemical Beneish M-Score Chart

Chin Yang Chemical 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 -2.73 -2.64 1.45 -2.27 -3.37

Chin Yang Chemical Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.87 -2.88 -3.37 -3.37 -3.13

Competitive Comparison of Chin Yang Chemical's Beneish M-Score

For the Chemicals subindustry, Chin Yang Chemical'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.


Chin Yang Chemical's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Chin Yang Chemical's Beneish M-Score distribution charts can be found below:

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



Chin Yang Chemical 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 Chin Yang Chemical 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 * 0.8791+0.528 * 1.3983+0.404 * 0.9734+0.892 * 0.9638+0.115 * 0.5712
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4178+4.679 * -0.045068-0.327 * 2.1339
=-3.13

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ₩2,723 Mil.
Revenue was 6796.354 + 7282.033 + 6042.36 + 7927.177 = ₩28,048 Mil.
Gross Profit was 346.274 + 449.909 + 227.105 + 1156.318 = ₩2,180 Mil.
Total Current Assets was ₩5,109 Mil.
Total Assets was ₩48,770 Mil.
Property, Plant and Equipment(Net PPE) was ₩37,184 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩1,243 Mil.
Selling, General, & Admin. Expense(SGA) was ₩2,538 Mil.
Total Current Liabilities was ₩6,273 Mil.
Long-Term Debt & Capital Lease Obligation was ₩7,473 Mil.
Net Income was -793.035 + -1069.761 + -894.867 + -68.712 = ₩-2,826 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was -239.063 + 377.558 + -401.572 + -365.327 = ₩-628 Mil.
Total Receivables was ₩3,213 Mil.
Revenue was 7029.838 + 7516.368 + 7330.748 + 7225.187 = ₩29,102 Mil.
Gross Profit was 863.208 + 989.959 + 845.627 + 463.444 = ₩3,162 Mil.
Total Current Assets was ₩8,166 Mil.
Total Assets was ₩43,648 Mil.
Property, Plant and Equipment(Net PPE) was ₩29,526 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩556 Mil.
Selling, General, & Admin. Expense(SGA) was ₩1,857 Mil.
Total Current Liabilities was ₩5,722 Mil.
Long-Term Debt & Capital Lease Obligation was ₩43 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)
=(2722.782 / 28047.924) / (3213.473 / 29102.141)
=0.097076 / 0.110421
=0.8791

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)
=(3162.238 / 29102.141) / (2179.606 / 28047.924)
=0.10866 / 0.07771
=1.3983

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 - (5108.6 + 37183.896) / 48769.68) / (1 - (8166.323 + 29526.036) / 43647.695)
=0.132812 / 0.136441
=0.9734

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
=28047.924 / 29102.141
=0.9638

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))
=(555.869 / (555.869 + 29526.036)) / (1243.251 / (1243.251 + 37183.896))
=0.018479 / 0.032353
=0.5712

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)
=(2537.715 / 28047.924) / (1857.226 / 29102.141)
=0.090478 / 0.063818
=1.4178

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)
=((7473.142 + 6272.772) / 48769.68) / ((43.371 + 5721.928) / 43647.695)
=0.281854 / 0.132087
=2.1339

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
=(-2826.375 - 0 - -628.404) / 48769.68
=-0.045068

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.

Chin Yang Chemical has a M-score of -3.13 suggests that the company is unlikely to be a manipulator.


Chin Yang Chemical Beneish M-Score Related Terms

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


Chin Yang Chemical (XKRX:051630) Business Description

Traded in Other Exchanges
N/A
Address
300-1 Yeocheondong, Namgu, Ulsan, KOR, 680-090
Chin Yang Chemical Corporation is a Korean company engaged in the PVC industry by manufacturing chemical products. The products offered by the company are PVC floor coverings, wallpapers, PVC leathers, PVC tarpaulin, tent sheets and other products. It is also involved in the automobile and electronics business by developing eco-friendly products using TOU/TPO materials.

Chin Yang Chemical (XKRX:051630) Headlines

No Headlines