GURUFOCUS.COM » STOCK LIST » Basic Materials » Chemicals » Nano Chem Tech Inc (XKRX:091970) » Definitions » Beneish M-Score

Nano Chem Tech (XKRX:091970) Beneish M-Score : -2.22 (As of Jun. 22, 2024)


View and export this data going back to 2007. Start your Free Trial

What is Nano Chem Tech 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 -2.22 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Nano Chem Tech's Beneish M-Score or its related term are showing as below:

XKRX:091970' s Beneish M-Score Range Over the Past 10 Years
Min: -4.8   Med: -2.82   Max: -0.48
Current: -2.22

During the past 13 years, the highest Beneish M-Score of Nano Chem Tech was -0.48. The lowest was -4.80. And the median was -2.82.


Nano Chem Tech Beneish M-Score Historical Data

The historical data trend for Nano Chem Tech'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.

Nano Chem Tech Beneish M-Score Chart

Nano Chem Tech 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 -4.60 -1.78 -4.36 -3.39 -1.33

Nano Chem Tech 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 -3.49 -2.60 -2.60 -1.33 -2.22

Competitive Comparison of Nano Chem Tech's Beneish M-Score

For the Specialty Chemicals subindustry, Nano Chem Tech'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.


Nano Chem Tech's Beneish M-Score Distribution in the Chemicals Industry

For the Chemicals industry and Basic Materials sector, Nano Chem Tech's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Nano Chem Tech's Beneish M-Score falls into.



Nano Chem Tech 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 Nano Chem Tech 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 * 1.2246+0.528 * 0.936+0.404 * 3.3256+0.892 * 0.9982+0.115 * 2.0808
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9237+4.679 * -0.09494-0.327 * 2.6509
=-2.22

* 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 ₩9,839 Mil.
Revenue was 11716.251 + 10995.287 + 11928.259 + 10494.5 = ₩45,134 Mil.
Gross Profit was 2610.356 + 1046.412 + 2262.144 + 1739.872 = ₩7,659 Mil.
Total Current Assets was ₩28,426 Mil.
Total Assets was ₩63,767 Mil.
Property, Plant and Equipment(Net PPE) was ₩19,809 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩671 Mil.
Selling, General, & Admin. Expense(SGA) was ₩2,936 Mil.
Total Current Liabilities was ₩31,155 Mil.
Long-Term Debt & Capital Lease Obligation was ₩371 Mil.
Net Income was -1048.524 + -1924.902 + -814.591 + -3193.525 = ₩-6,982 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 1082.877 + -959.328 + -1014.886 + -36.192 = ₩-928 Mil.
Total Receivables was ₩8,048 Mil.
Revenue was 8983.416 + 11792.168 + 11282.446 + 13155.773 = ₩45,214 Mil.
Gross Profit was 1733.666 + 1284.655 + 1855.688 + 2307.071 = ₩7,181 Mil.
Total Current Assets was ₩23,884 Mil.
Total Assets was ₩46,391 Mil.
Property, Plant and Equipment(Net PPE) was ₩19,109 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩1,398 Mil.
Selling, General, & Admin. Expense(SGA) was ₩3,185 Mil.
Total Current Liabilities was ₩7,328 Mil.
Long-Term Debt & Capital Lease Obligation was ₩1,324 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)
=(9838.615 / 45134.297) / (8048.081 / 45213.803)
=0.217985 / 0.178001
=1.2246

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)
=(7181.08 / 45213.803) / (7658.784 / 45134.297)
=0.158825 / 0.169689
=0.936

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 - (28425.539 + 19809.407) / 63766.508) / (1 - (23884.297 + 19109.254) / 46391.313)
=0.243569 / 0.073241
=3.3256

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
=45134.297 / 45213.803
=0.9982

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))
=(1397.927 / (1397.927 + 19109.254)) / (670.944 / (670.944 + 19809.407))
=0.068168 / 0.03276
=2.0808

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)
=(2936.42 / 45134.297) / (3184.533 / 45213.803)
=0.06506 / 0.070433
=0.9237

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)
=((370.921 + 31154.984) / 63766.508) / ((1323.753 + 7328.151) / 46391.313)
=0.494396 / 0.186498
=2.6509

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
=(-6981.542 - 0 - -927.529) / 63766.508
=-0.09494

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.

Nano Chem Tech has a M-score of -2.22 suggests that the company is unlikely to be a manipulator.


Nano Chem Tech Beneish M-Score Related Terms

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


Nano Chem Tech (XKRX:091970) Business Description

Traded in Other Exchanges
N/A
Address
482-2 Chang-ri Namsa-myeon, Cheoin-gu, Yongin-si, kyonggi-do, KOR, 449-885
Nano Chem Tech Inc is a South Korea based company engages in the manufacturing and distribution of organic conducting polymers. Its products include conducting sheet, conducting coating solution, advanced materials, anti-static film, metal PCB, and conducting EPP.

Nano Chem Tech (XKRX:091970) Headlines

No Headlines