GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Sang-A-Flontec Co Ltd (XKRX:089980) » Definitions » Beneish M-Score

Sang-A-Flontec Co (XKRX:089980) Beneish M-Score : -2.82 (As of Jun. 08, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Sang-A-Flontec 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.

Good Sign:

Beneish M-Score -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:089980' s Beneish M-Score Range Over the Past 10 Years
Min: -2.98   Med: -2.39   Max: -1.76
Current: -2.82

During the past 13 years, the highest Beneish M-Score of Sang-A-Flontec Co was -1.76. The lowest was -2.98. And the median was -2.39.


Sang-A-Flontec Co Beneish M-Score Historical Data

The historical data trend for Sang-A-Flontec 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.

Sang-A-Flontec Co Beneish M-Score Chart

Sang-A-Flontec Co 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 -1.88 -2.69 -2.72 -2.59 -2.84

Sang-A-Flontec Co 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 -2.52 -2.19 -2.98 -2.84 -2.82

Competitive Comparison of Sang-A-Flontec Co's Beneish M-Score

For the Electronic Components subindustry, Sang-A-Flontec 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.


Sang-A-Flontec Co's Beneish M-Score Distribution in the Hardware Industry

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

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



Sang-A-Flontec 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 Sang-A-Flontec 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 * 0.8103+0.528 * 1.112+0.404 * 0.6985+0.892 * 0.9653+0.115 * 0.9851
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1987+4.679 * -0.014215-0.327 * 0.9074
=-2.82

* 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 ₩42,238 Mil.
Revenue was 43783.161 + 41729.999 + 45955.159 + 49020.424 = ₩180,489 Mil.
Gross Profit was 8331.584 + 8606.013 + 8902.868 + 9398.759 = ₩35,239 Mil.
Total Current Assets was ₩178,036 Mil.
Total Assets was ₩369,013 Mil.
Property, Plant and Equipment(Net PPE) was ₩179,385 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩13,698 Mil.
Selling, General, & Admin. Expense(SGA) was ₩6,942 Mil.
Total Current Liabilities was ₩114,713 Mil.
Long-Term Debt & Capital Lease Obligation was ₩37,757 Mil.
Net Income was 1305.735 + 7985.812 + 690.884 + 1014.327 = ₩10,997 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was -6021.331 + 5079.732 + 15654.628 + 1529.376 = ₩16,242 Mil.
Total Receivables was ₩53,996 Mil.
Revenue was 46893.565 + 45785.852 + 48241.923 + 46052.301 = ₩186,974 Mil.
Gross Profit was 9270.394 + 9619.914 + 11902.156 + 9800.63 = ₩40,593 Mil.
Total Current Assets was ₩164,504 Mil.
Total Assets was ₩351,938 Mil.
Property, Plant and Equipment(Net PPE) was ₩171,607 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩12,894 Mil.
Selling, General, & Admin. Expense(SGA) was ₩6,000 Mil.
Total Current Liabilities was ₩150,509 Mil.
Long-Term Debt & Capital Lease Obligation was ₩9,752 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)
=(42238.047 / 180488.743) / (53996.445 / 186973.641)
=0.23402 / 0.288792
=0.8103

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)
=(40593.094 / 186973.641) / (35239.224 / 180488.743)
=0.217106 / 0.195243
=1.112

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 - (178035.786 + 179384.986) / 369013.406) / (1 - (164503.56 + 171607.024) / 351937.775)
=0.031415 / 0.044972
=0.6985

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
=180488.743 / 186973.641
=0.9653

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))
=(12894.359 / (12894.359 + 171607.024)) / (13698.138 / (13698.138 + 179384.986))
=0.069888 / 0.070944
=0.9851

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)
=(6942.06 / 180488.743) / (5999.649 / 186973.641)
=0.038463 / 0.032088
=1.1987

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)
=((37757.139 + 114713.245) / 369013.406) / ((9751.533 + 150508.992) / 351937.775)
=0.413184 / 0.455366
=0.9074

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
=(10996.758 - 0 - 16242.405) / 369013.406
=-0.014215

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.

Sang-A-Flontec Co has a M-score of -2.82 suggests that the company is unlikely to be a manipulator.


Sang-A-Flontec Co Beneish M-Score Related Terms

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


Sang-A-Flontec Co (XKRX:089980) Business Description

Traded in Other Exchanges
N/A
Address
7B 4L, 614-4, Namchon-Dong, Namdong-Gu, Incheon, KOR, 405-846
Sang-A-Flontec Co Ltd manufactures plastic products. It develops and sells material/components using engineering plastic and fluoroplastic. Its products include vent filter, jar box, solar cassette, foup, storage box, batteries etc. It provides material/components for semiconductor, display, secondary cells, IT, automobiles, machines, chemicals, renewable energy, aircraft.

Sang-A-Flontec Co (XKRX:089980) Headlines

No Headlines