GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Mirae Asset Venture Investment Co Ltd (XKRX:100790) » Definitions » Beneish M-Score

Mirae Asset Venture Investment Co (XKRX:100790) Beneish M-Score : 6.33 (As of Dec. 11, 2024)


View and export this data going back to 2019. Start your Free Trial

What is Mirae Asset Venture Investment 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.

Warning Sign:

Beneish M-Score 6.33 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Mirae Asset Venture Investment Co's Beneish M-Score or its related term are showing as below:

XKRX:100790' s Beneish M-Score Range Over the Past 10 Years
Min: -2.62   Med: -1.32   Max: 6.33
Current: 6.33

During the past 6 years, the highest Beneish M-Score of Mirae Asset Venture Investment Co was 6.33. The lowest was -2.62. And the median was -1.32.


Mirae Asset Venture Investment Co Beneish M-Score Historical Data

The historical data trend for Mirae Asset Venture Investment 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.

Mirae Asset Venture Investment Co Beneish M-Score Chart

Mirae Asset Venture Investment Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22
Beneish M-Score
Get a 7-Day Free Trial - - -1.69 -1.45 -2.38

Mirae Asset Venture Investment Co Quarterly Data
Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -1.10 -0.50 4.99 -2.62 6.33

Competitive Comparison of Mirae Asset Venture Investment Co's Beneish M-Score

For the Asset Management subindustry, Mirae Asset Venture Investment 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.


Mirae Asset Venture Investment Co's Beneish M-Score Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Mirae Asset Venture Investment Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Mirae Asset Venture Investment Co's Beneish M-Score falls into.



Mirae Asset Venture Investment 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 Mirae Asset Venture Investment 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 * 0.3032+0.528 * 0.8782+0.404 * 23.9121+0.892 * 1.443+0.115 * 0.6528
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7697+4.679 * -0.047162-0.327 * 0.7408
=6.33

* 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 ₩821 Mil.
Revenue was -2463.626 + 63850.057 + 69553.792 + 100533.955 = ₩231,474 Mil.
Gross Profit was -10673.647 + 43410.47 + 64682.255 + 54141.427 = ₩151,561 Mil.
Total Current Assets was ₩38,090 Mil.
Total Assets was ₩1,100,917 Mil.
Property, Plant and Equipment(Net PPE) was ₩734 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩974 Mil.
Selling, General, & Admin. Expense(SGA) was ₩3,385 Mil.
Total Current Liabilities was ₩5,085 Mil.
Long-Term Debt & Capital Lease Obligation was ₩13,167 Mil.
Net Income was -2830.035 + 5825.819 + 13300.137 + 3468.225 = ₩19,764 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was -11044.652 + 32801.589 + 43959.414 + 5969.292 = ₩71,686 Mil.
Total Receivables was ₩1,876 Mil.
Revenue was 23443.034 + 77573.71 + 15495.934 + 43898.432 = ₩160,411 Mil.
Gross Profit was 5842.511 + 54994.297 + 11286.597 + 20117.564 = ₩92,241 Mil.
Total Current Assets was ₩1,027,928 Mil.
Total Assets was ₩1,072,877 Mil.
Property, Plant and Equipment(Net PPE) was ₩1,664 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩987 Mil.
Selling, General, & Admin. Expense(SGA) was ₩3,047 Mil.
Total Current Liabilities was ₩3,842 Mil.
Long-Term Debt & Capital Lease Obligation was ₩20,167 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)
=(820.934 / 231474.178) / (1876.496 / 160411.11)
=0.003547 / 0.011698
=0.3032

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)
=(92240.969 / 160411.11) / (151560.505 / 231474.178)
=0.575029 / 0.654762
=0.8782

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 - (38089.902 + 733.717) / 1100916.596) / (1 - (1027928.318 + 1663.964) / 1072877.136)
=0.964735 / 0.040345
=23.9121

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
=231474.178 / 160411.11
=1.443

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))
=(986.796 / (986.796 + 1663.964)) / (973.588 / (973.588 + 733.717))
=0.372269 / 0.570248
=0.6528

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)
=(3384.688 / 231474.178) / (3047.43 / 160411.11)
=0.014622 / 0.018998
=0.7697

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)
=((13166.66 + 5084.587) / 1100916.596) / ((20166.55 + 3842.186) / 1072877.136)
=0.016578 / 0.022378
=0.7408

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
=(19764.146 - 0 - 71685.643) / 1100916.596
=-0.047162

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.

Mirae Asset Venture Investment Co has a M-score of 6.33 signals that the company is likely to be a manipulator.


Mirae Asset Venture Investment Co Beneish M-Score Related Terms

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


Mirae Asset Venture Investment Co Business Description

Comparable Companies
Traded in Other Exchanges
N/A
Address
20, Pangyoyeok-ro 241beon-gil, Bundang-gu, Gyeonggi-do, Seongnam-si, KOR
Mirae Asset Venture Investment Co Ltd is a company which provides start-up investment support for small and medium-sized businesses and consulting services for excellent companies in the early stages, and small-cap small and medium-sized enterprises through private equity fund based on the Capital Markets Act.

Mirae Asset Venture Investment Co Headlines

No Headlines