GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Noroo Paint & Coatings Co Ltd (XKRX:090355) » Definitions » Beneish M-Score

Noroo Paintatings Co (XKRX:090355) Beneish M-Score : -2.46 (As of Apr. 23, 2025)


View and export this data going back to 2006. Start your Free Trial

What is Noroo Paintatings 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 -2.46 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:090355' s Beneish M-Score Range Over the Past 10 Years
Min: -2.94   Med: -2.56   Max: -2.31
Current: -2.46

During the past 13 years, the highest Beneish M-Score of Noroo Paintatings Co was -2.31. The lowest was -2.94. And the median was -2.56.


Noroo Paintatings Co Beneish M-Score Historical Data

The historical data trend for Noroo Paintatings 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.

Noroo Paintatings Co Beneish M-Score Chart

Noroo Paintatings 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 -2.65 -2.31 -2.75 -2.80 -2.46

Noroo Paintatings 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 -2.80 -2.78 -2.60 -2.82 -2.46

Competitive Comparison of Noroo Paintatings Co's Beneish M-Score

For the Specialty Chemicals subindustry, Noroo Paintatings 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.


Noroo Paintatings Co's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Noroo Paintatings Co's Beneish M-Score distribution charts can be found below:

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


;
;

Noroo Paintatings 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 Noroo Paintatings 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 * 0.9589+0.528 * 0.9708+0.404 * 1.1781+0.892 * 1.0174+0.115 * 1.0143
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.031+4.679 * -0.012064-0.327 * 0.8544
=-2.46

* 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 ₩150,223 Mil.
Revenue was 198186.424 + 193530.877 + 229903.945 + 172542.442 = ₩794,164 Mil.
Gross Profit was 37985.239 + 41954.766 + 52327.931 + 38206.658 = ₩170,475 Mil.
Total Current Assets was ₩310,163 Mil.
Total Assets was ₩667,672 Mil.
Property, Plant and Equipment(Net PPE) was ₩285,794 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩14,422 Mil.
Selling, General, & Admin. Expense(SGA) was ₩57,758 Mil.
Total Current Liabilities was ₩210,928 Mil.
Long-Term Debt & Capital Lease Obligation was ₩505 Mil.
Net Income was 2660.72 + 9756.59 + 14854.074 + 7894.5 = ₩35,166 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 16216.578 + 14031.759 + 19310.4 + -6338.104 = ₩43,221 Mil.
Total Receivables was ₩153,983 Mil.
Revenue was 193049.233 + 193776.312 + 225311.462 + 168413.913 = ₩780,551 Mil.
Gross Profit was 37428.761 + 43472.484 + 49528.616 + 32227.897 = ₩162,658 Mil.
Total Current Assets was ₩318,102 Mil.
Total Assets was ₩668,631 Mil.
Property, Plant and Equipment(Net PPE) was ₩289,568 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩14,832 Mil.
Selling, General, & Admin. Expense(SGA) was ₩55,061 Mil.
Total Current Liabilities was ₩209,207 Mil.
Long-Term Debt & Capital Lease Obligation was ₩38,604 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)
=(150223.362 / 794163.688) / (153983.326 / 780550.92)
=0.189159 / 0.197275
=0.9589

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)
=(162657.758 / 780550.92) / (170474.594 / 794163.688)
=0.208388 / 0.214659
=0.9708

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 - (310163.396 + 285793.91) / 667672.288) / (1 - (318102.04 + 289567.817) / 668631.273)
=0.10741 / 0.091173
=1.1781

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
=794163.688 / 780550.92
=1.0174

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))
=(14832.069 / (14832.069 + 289567.817)) / (14421.807 / (14421.807 + 285793.91))
=0.048726 / 0.048038
=1.0143

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)
=(57757.789 / 794163.688) / (55061.276 / 780550.92)
=0.072728 / 0.070542
=1.031

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)
=((505.453 + 210928.108) / 667672.288) / ((38603.616 + 209206.836) / 668631.273)
=0.316673 / 0.370623
=0.8544

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
=(35165.884 - 0 - 43220.633) / 667672.288
=-0.012064

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.

Noroo Paintatings Co has a M-score of -2.46 suggests that the company is unlikely to be a manipulator.


Noroo Paintatings Co Beneish M-Score Related Terms

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


Noroo Paintatings Co Business Description

Traded in Other Exchanges
Address
615, Bakdal-Dong, Manan-Gu, Anyang, Gyeonggi, KOR, 430-030
Noroo Paint & Coatings Co Ltd develops, manufactures, and sells paints in South Korea. It provides various architectural coatings, including eco-friendly, heavy duty, floor, and waterproof coatings; industrial coatings, such as surface treatment coatings, insulation varnish products, and industrial paints; automotive refinishes; and protective coatings, as well as home-appliance and PCM coatings, and resin products.

Noroo Paintatings Co Headlines

No Headlines