Shinhan Financial Group 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 Shinhan Financial Group 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 * 1.1363 | + | 0.528 * 1 | + | 0.404 * 1.0004 | + | 0.892 * 1.0991 | + | 0.115 * 0.9386 |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI |
| - | 0.172 * 0.9195 | + | 4.679 * 0.007019 | - | 0.327 * 1.013 |
| = | -2.23 |
* 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 ₩39,498 Mil.
Revenue was 4797713 + 4536628 + 4398973 + 5522100 = ₩19,255,414 Mil.
Gross Profit was 4797713 + 4536628 + 4398973 + 5522100 = ₩19,255,414 Mil.
Total Current Assets was ₩0 Mil.
Total Assets was ₩745,396,500 Mil.
Property, Plant and Equipment(Net PPE) was ₩4,000,943 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩1,258,232 Mil.
Selling, General, & Admin. Expense(SGA) was ₩6,336,602 Mil.
Total Current Liabilities was ₩0 Mil.
Long-Term Debt & Capital Lease Obligation was ₩130,814,455 Mil.
Net Income was 1297068 + 1425479 + 1321532 + 549747 = ₩4,593,826 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 6780503 + -1424663 + -1238229 + -4755796 = ₩-638,185 Mil.
|
Total Receivables was ₩31,623 Mil.
Revenue was 4532459 + 4208116 + 4313463 + 4464938 = ₩17,518,976 Mil.
Gross Profit was 4532459 + 4208116 + 4313463 + 4464938 = ₩17,518,976 Mil.
Total Current Assets was ₩0 Mil.
Total Assets was ₩690,013,268 Mil.
Property, Plant and Equipment(Net PPE) was ₩3,952,753 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩1,144,642 Mil.
Selling, General, & Admin. Expense(SGA) was ₩6,269,631 Mil.
Total Current Liabilities was ₩0 Mil.
Long-Term Debt & Capital Lease Obligation was ₩119,534,854 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) |
| = | (39498 / 19255414) | / | (31623 / 17518976) |
| = | 0.002051 | / | 0.001805 |
| | = | 1.1363 |
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) |
| = | (17518976 / 17518976) | / | (19255414 / 19255414) |
| = | 1 | / | 1 |
| | = | 1 |
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 - (0 + 4000943) / 745396500) | / | (1 - (0 + 3952753) / 690013268) |
| = | 0.994632 | / | 0.994271 |
| | = | 1.0004 |
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 |
| = | 19255414 | / | 17518976 |
| | = | 1.0991 |
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)) |
| = | (1144642 / (1144642 + 3952753)) | / | (1258232 / (1258232 + 4000943)) |
| = | 0.224554 | / | 0.239245 |
| | = | 0.9386 |
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) |
| = | (6336602 / 19255414) | / | (6269631 / 17518976) |
| = | 0.329082 | / | 0.357877 |
| | = | 0.9195 |
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) |
| = | ((130814455 + 0) / 745396500) | / | ((119534854 + 0) / 690013268) |
| = | 0.175496 | / | 0.173236 |
| | = | 1.013 |
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 |
| = | (4593826 - 0 | - | -638185) | / | 745396500 |
| | = | 0.007019 |
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.
Shinhan Financial Group Co has a M-score of -2.23 suggests that the company is unlikely to be a manipulator.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
XKRX:055550 has been successfully added to your