Orion (Spin Co) (XKRX:271560) Beneish M-Score: -2.85 (As of Aug. 23, 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:271560 Orion Corp (Spin Co) XKRX:271560
92 GF Score
Price ₩125,400.00
GF Value ₩124,703.05
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Orion (Spin Co) Beneish M-Score?

Orion (Spin Co) XKRX:271560 +0.64% 92 Beneish M-Score is -2.85 as of Aug. 23, 2026. GuruFocus rates XKRX:271560 with a GF Score™ of 92/100 and a GF Value™ of ₩124,703.05 (Fairly Valued). The stock has 1 warning sign investors should review. Among 1,864 Consumer Packaged Goods companies, Orion (Spin Co) ranks better than 75.21% 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.

Good Sign:

Beneish M-Score -2.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Orion (Spin Co)'s Beneish M-Score or its related term are showing as below:

XKRX:271560' s Beneish M-Score Range Over the Past 10 Years
Min: -3   Med: -2.56   Max: -1.29
Current: -2.85

During the past 9 years, the highest Beneish M-Score of Orion (Spin Co) was -1.29. The lowest was -3.00. And the median was -2.56.


Orion (Spin Co) Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Orion (Spin 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.

Orion (Spin Co) Beneish M-Score Chart

Orion (Spin 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 -2.57 -2.39 -2.38 -1.39 -2.67

Orion (Spin 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 -2.33 -2.31 -2.67 -2.84 -2.85

XKRX:271560 vs MDLZ, HSY, TR: Beneish M-Score Comparison

For the Confectioners subindustry, Orion (Spin 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.


Orion (Spin Co) Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Orion (Spin Co)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Orion (Spin Co)'s Beneish M-Score falls into.


XKRX:271560
92GF Score
Orion Corp (Spin Co) XKRX:271560
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Orion (Spin 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 Orion (Spin 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 * 0.9063+0.528 * 1.0227+0.404 * 0.8301+0.892 * 1.1125+0.115 * 1.1665
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0291+4.679 * -0.049904-0.327 * 1.3415
=-2.85

* 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 ₩227,534 Mil.
Revenue was 893585.628 + 930355.386 + 924581.828 + 828921.934 = ₩3,577,445 Mil.
Gross Profit was 321236.824 + 347106.393 + 342433.806 + 302330.081 = ₩1,313,107 Mil.
Total Current Assets was ₩1,951,041 Mil.
Total Assets was ₩4,972,326 Mil.
Property, Plant and Equipment(Net PPE) was ₩2,150,784 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩171,771 Mil.
Selling, General, & Admin. Expense(SGA) was ₩303,092 Mil.
Total Current Liabilities was ₩504,549 Mil.
Long-Term Debt & Capital Lease Obligation was ₩122,326 Mil.
Net Income was 86156.659 + 124484.542 + 105881.197 + 102656.395 = ₩419,179 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 125826.545 + 157704.022 + 184593.746 + 199193.07 = ₩667,317 Mil.
Total Receivables was ₩225,652 Mil.
Revenue was 777166.026 + 801772.748 + 861814.28 + 774870.127 = ₩3,215,623 Mil.
Gross Profit was 281638.381 + 296923.832 + 326784.808 + 301752.076 = ₩1,207,099 Mil.
Total Current Assets was ₩1,539,726 Mil.
Total Assets was ₩4,138,475 Mil.
Property, Plant and Equipment(Net PPE) was ₩1,725,989 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩162,961 Mil.
Selling, General, & Admin. Expense(SGA) was ₩264,738 Mil.
Total Current Liabilities was ₩368,380 Mil.
Long-Term Debt & Capital Lease Obligation was ₩20,563 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)
=(227533.67 / 3577444.776) / (225652.098 / 3215623.181)
=0.063602 / 0.070174
=0.9063

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)
=(1207099.097 / 3215623.181) / (1313107.104 / 3577444.776)
=0.375386 / 0.367052
=1.0227

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 - (1951041.385 + 2150784.465) / 4972325.887) / (1 - (1539725.785 + 1725989.193) / 4138475.038)
=0.175069 / 0.210889
=0.8301

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
=3577444.776 / 3215623.181
=1.1125

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))
=(162961.403 / (162961.403 + 1725989.193)) / (171771.436 / (171771.436 + 2150784.465))
=0.086271 / 0.073958
=1.1665

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)
=(303092.236 / 3577444.776) / (264738.129 / 3215623.181)
=0.084723 / 0.082329
=1.0291

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)
=((122325.641 + 504549.113) / 4972325.887) / ((20562.503 + 368380.215) / 4138475.038)
=0.126073 / 0.093982
=1.3415

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
=(419178.793 - 0 - 667317.383) / 4972325.887
=-0.049904

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.

Orion (Spin Co) has a M-score of -2.85 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -2.85 mean?
Orion (Spin Co) (XKRX:271560) has a Beneish M-Score of -2.85 as of Aug. 23, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Orion (Spin Co) and its competitors. According to the industry distribution chart, Orion (Spin Co) ranks #462 out of 1864 companies in the Consumer Packaged Goods industry, placing it in the top 24.8%.
Is Orion (Spin Co)'s Beneish M-Score too high?
Orion (Spin Co)'s current Beneish M-Score is -2.85. Based on the distribution chart, Orion (Spin Co) ranks #462 out of 1864 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, Orion (Spin Co) has a GF Score™ of 92/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Orion (Spin Co)'s Beneish M-Score compare to MDLZ and HSY?
According to the Consumer Packaged Goods industry distribution chart, Orion (Spin Co) ranks #462 out of 1864 companies for Beneish M-Score. This places Orion (Spin Co) in the top 25% of its industry — outperforming the majority of peers. 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 a Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Orion (Spin Co) and its competitors. Orion (Spin Co)'s current Beneish M-Score is -2.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Orion (Spin Co) stock overvalued right now?
Based on GuruFocus' analysis, Orion (Spin Co) (XKRX:271560) is currently considered Fairly Valued. The stock's GF Value™ is ₩124,703.05, compared to a current price of ₩125,400.00 — trading 0.6% above its estimated fair value. The current Beneish M-Score is -2.85. Orion (Spin Co)'s overall GF Score™ is 92/100 with 1 warning sign 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 Orion (Spin Co) (XKRX:271560), the current Beneish M-Score is -2.85 as of Aug. 23, 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 Orion (Spin Co) (XKRX:271560) Overvalued in 2026?

Based on GuruFocus' analysis, Orion (Spin Co) stock appears to be overvalued. The current stock price of ₩125,400.00 is trading 0.6% above its estimated GF Value™ of ₩124,703.05. GuruFocus considers Orion (Spin Co) to be Fairly Valued.

Key valuation signals for XKRX:271560:

  • Beneish M-Score: -2.85
  • GF Value™: ₩124,703.05 vs. price of ₩125,400.00 (0.6% above fair value)
  • GF Score™: 92/100 with 1 warning sign

No single metric tells the full story. See the XKRX:271560 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Orion (Spin Co) Business Description

Address 13 Baekbeom-ro 90da-gil, Yongsan-gu, Seoul, KOR, 04369
Orion Corp (Spin Co) is a confectionery company. Its product offerings include Choco Boy jelly, Sause Dot Potatochip, Red Velvet, Fig and Berries, and others.
92GF Score

Get the complete analysis for XKRX:271560

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

₩125,400.00
Price
₩124,703.05
GF Value