Haisung Aero-Robotics Co (XKRX:059270) Beneish M-Score: 28.43 (As of Sep. 06, 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:059270 Haisung Aero-Robotics Co Ltd XKRX:059270
73 GF Score
Price ₩5,380.00
GF Value ₩7,299.78
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Haisung Aero-Robotics Co Beneish M-Score?

Haisung Aero-Robotics Co XKRX:059270 +3.26% 73 Beneish M-Score is 28.43 as of Sep. 06, 2026. GuruFocus rates XKRX:059270 with a GF Score™ of 73/100 and a GF Value™ of ₩7,299.78 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 2,942 Industrial Products companies, Haisung Aero-Robotics Co ranks worse than 99.59% 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.

Warning Sign:

Beneish M-Score 28.43 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKRX:059270' s Beneish M-Score Range Over the Past 10 Years
Min: -3.01   Med: -2.66   Max: 28.43
Current: 28.43

During the past 9 years, the highest Beneish M-Score of Haisung Aero-Robotics Co was 28.43. The lowest was -3.01. And the median was -2.66.


Haisung Aero-Robotics Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Haisung Aero-Robotics 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.

Haisung Aero-Robotics Co Beneish M-Score Chart

Haisung Aero-Robotics Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.66 -2.97 -2.72 -2.32 -2.45

Haisung Aero-Robotics Co 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 -2.65 -2.85 -2.45 -2.23 28.43

XKRX:059270 vs ATI, CRS, MLI: Beneish M-Score Comparison

For the Metal Fabrication subindustry, Haisung Aero-Robotics 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.


Haisung Aero-Robotics Co Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Haisung Aero-Robotics Co's Beneish M-Score distribution charts can be found below:

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


XKRX:059270
73GF Score
Haisung Aero-Robotics Co Ltd XKRX:059270
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Haisung Aero-Robotics 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 Haisung Aero-Robotics 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 * 0.8583+0.528 * 1.1106+0.404 * 81.4443+0.892 * 1.039+0.115 * 1.1257
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1157+4.679 * 0.006638-0.327 * 5.8197
=28.43

* 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 ₩2,366 Mil.
Revenue was 3315.336 + 3285.532 + 4210.634 + 3801.575 = ₩14,613 Mil.
Gross Profit was 396.4 + 386.263 + 471.677 + 620.523 = ₩1,875 Mil.
Total Current Assets was ₩32,429 Mil.
Total Assets was ₩61,245 Mil.
Property, Plant and Equipment(Net PPE) was ₩24,921 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩1,060 Mil.
Selling, General, & Admin. Expense(SGA) was ₩2,076 Mil.
Total Current Liabilities was ₩19,747 Mil.
Long-Term Debt & Capital Lease Obligation was ₩28 Mil.
Net Income was 1278.457 + -278.966 + -261.028 + -39.113 = ₩699 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was -1097.28 + -261.11 + 358.16 + 1293.052 = ₩293 Mil.
Total Receivables was ₩2,653 Mil.
Revenue was 4000.588 + 3065.139 + 3597.433 + 3400.745 = ₩14,064 Mil.
Gross Profit was 741.796 + 295.494 + 444.561 + 522.084 = ₩2,004 Mil.
Total Current Assets was ₩19,876 Mil.
Total Assets was ₩43,129 Mil.
Property, Plant and Equipment(Net PPE) was ₩23,220 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩1,118 Mil.
Selling, General, & Admin. Expense(SGA) was ₩1,791 Mil.
Total Current Liabilities was ₩2,382 Mil.
Long-Term Debt & Capital Lease Obligation was ₩11 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)
=(2366.325 / 14613.077) / (2653.22 / 14063.905)
=0.161932 / 0.188655
=0.8583

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)
=(2003.935 / 14063.905) / (1874.863 / 14613.077)
=0.142488 / 0.1283
=1.1106

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 - (32428.964 + 24920.58) / 61245.26) / (1 - (19875.511 + 23220.073) / 43129.286)
=0.063608 / 0.000781
=81.4443

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
=14613.077 / 14063.905
=1.039

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))
=(1118.025 / (1118.025 + 23220.073)) / (1060.218 / (1060.218 + 24920.58))
=0.045937 / 0.040808
=1.1257

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)
=(2076.386 / 14613.077) / (1791.09 / 14063.905)
=0.142091 / 0.127354
=1.1157

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)
=((28.075 + 19747.263) / 61245.26) / ((10.801 + 2382.102) / 43129.286)
=0.322888 / 0.055482
=5.8197

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
=(699.35 - 0 - 292.822) / 61245.26
=0.006638

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.

Haisung Aero-Robotics Co has a M-score of 28.43 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 28.43 mean?
Haisung Aero-Robotics Co (XKRX:059270) has a Beneish M-Score of 28.43 as of Sep. 06, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Haisung Aero-Robotics Co and its competitors. According to the industry distribution chart, Haisung Aero-Robotics Co ranks #2930 out of 2942 companies in the Industrial Products industry, placing it in the top 99.6%.
Is Haisung Aero-Robotics Co's Beneish M-Score too high?
Haisung Aero-Robotics Co's current Beneish M-Score is 28.43. Based on the distribution chart, Haisung Aero-Robotics Co ranks #2930 out of 2942 companies in the Industrial Products industry, which is in the bottom quartile relative to peers. Overall, Haisung Aero-Robotics Co has a GF Score™ of 73/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Haisung Aero-Robotics Co's Beneish M-Score compare to ATI and CRS?
According to the Industrial Products industry distribution chart, Haisung Aero-Robotics Co ranks #2930 out of 2942 companies for Beneish M-Score. This places Haisung Aero-Robotics Co 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 Haisung Aero-Robotics Co and its competitors. Haisung Aero-Robotics Co's current Beneish M-Score is 28.43. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Haisung Aero-Robotics Co stock overvalued right now?
Based on GuruFocus' analysis, Haisung Aero-Robotics Co (XKRX:059270) is currently considered Modestly Undervalued. The stock's GF Value™ is ₩7,299.78, compared to a current price of ₩5,380.00 — trading 26.3% below its estimated fair value. The current Beneish M-Score is 28.43. Haisung Aero-Robotics Co's overall GF Score™ is 73/100 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 Haisung Aero-Robotics Co (XKRX:059270), the current Beneish M-Score is 28.43 as of Sep. 06, 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 Haisung Aero-Robotics Co (XKRX:059270) Overvalued in 2026?

Based on GuruFocus' analysis, Haisung Aero-Robotics Co stock appears to be undervalued. The current stock price of ₩5,380.00 is trading 26.3% below its estimated GF Value™ of ₩7,299.78. GuruFocus considers Haisung Aero-Robotics Co to be Modestly Undervalued.

Key valuation signals for XKRX:059270:

  • Beneish M-Score: 28.43
  • GF Value™: ₩7,299.78 vs. price of ₩5,380.00 (26.3% below fair value)
  • GF Score™: 73/100 with 6 warning signs

No single metric tells the full story. See the XKRX:059270 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Haisung Aero-Robotics Co Business Description

Address 551, Neungheo-daero, Namdong-g, Incheon, KOR, 21699
Haisung Aero-Robotics Co Ltd is engaged in manufacturing of other fabricated metal products; metalworking service activities.
73GF Score

Get the complete analysis for XKRX:059270

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

₩5,380.00
Price
₩7,299.78
GF Value