GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Vehicles & Parts » Samkee Ev Co Ltd (XKRX:419050) » Definitions » Beneish M-Score

Samkee Ev Co (XKRX:419050) Beneish M-Score : -2.47 (As of Mar. 25, 2025)


View and export this data going back to 2023. Start your Free Trial

What is Samkee Ev 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 -2.47 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:419050' s Beneish M-Score Range Over the Past 10 Years
Min: -2.47   Med: -2.29   Max: -2.29
Current: -2.47

During the past 5 years, the highest Beneish M-Score of Samkee Ev Co was -2.29. The lowest was -2.47. And the median was -2.29.


Samkee Ev Co Beneish M-Score Historical Data

The historical data trend for Samkee Ev 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.

Samkee Ev Co Beneish M-Score Chart

Samkee Ev Co Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
- - - -2.29 -2.47

Samkee Ev Co Quarterly Data
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 -2.29 -1.87 -1.80 -2.18 -2.47

Competitive Comparison of Samkee Ev Co's Beneish M-Score

For the Auto Parts subindustry, Samkee Ev 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.


Samkee Ev Co's Beneish M-Score Distribution in the Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Samkee Ev Co's Beneish M-Score distribution charts can be found below:

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



Samkee Ev 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 Samkee Ev 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 * 0.9609+0.528 * 1.3096+0.404 * 1.0425+0.892 * 1.0864+0.115 * 0.7339
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5325+4.679 * -0.016295-0.327 * 1.0359
=-2.47

* 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 ₩37,337 Mil.
Revenue was 30477.752 + 29582.888 + 19241.627 + 19404.282 = ₩98,707 Mil.
Gross Profit was 3107.537 + 2861.431 + -306.096 + 1787.287 = ₩7,450 Mil.
Total Current Assets was ₩88,166 Mil.
Total Assets was ₩288,138 Mil.
Property, Plant and Equipment(Net PPE) was ₩189,881 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩12,994 Mil.
Selling, General, & Admin. Expense(SGA) was ₩13,712 Mil.
Total Current Liabilities was ₩86,116 Mil.
Long-Term Debt & Capital Lease Obligation was ₩92,971 Mil.
Net Income was 1955.761 + -3669.133 + 977.294 + 104.242 = ₩-632 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 5228.448 + 0 + 3614.39 + -4779.601 = ₩4,063 Mil.
Total Receivables was ₩35,763 Mil.
Revenue was 14938.691 + 25908.237 + 23754.465 + 26252.144 = ₩90,854 Mil.
Gross Profit was 403.635 + 3079.881 + 2772.224 + 2724.544 = ₩8,980 Mil.
Total Current Assets was ₩110,183 Mil.
Total Assets was ₩260,839 Mil.
Property, Plant and Equipment(Net PPE) was ₩141,894 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩6,999 Mil.
Selling, General, & Admin. Expense(SGA) was ₩8,235 Mil.
Total Current Liabilities was ₩82,456 Mil.
Long-Term Debt & Capital Lease Obligation was ₩74,051 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)
=(37337.018 / 98706.549) / (35763.475 / 90853.537)
=0.378263 / 0.393639
=0.9609

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)
=(8980.284 / 90853.537) / (7450.159 / 98706.549)
=0.098844 / 0.075478
=1.3096

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 - (88166.108 + 189881.171) / 288138.134) / (1 - (110183.109 + 141893.905) / 260839.475)
=0.035021 / 0.033593
=1.0425

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
=98706.549 / 90853.537
=1.0864

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))
=(6998.989 / (6998.989 + 141893.905)) / (12993.96 / (12993.96 + 189881.171))
=0.047007 / 0.064049
=0.7339

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)
=(13712.092 / 98706.549) / (8235.47 / 90853.537)
=0.138918 / 0.090646
=1.5325

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)
=((92971.057 + 86115.744) / 288138.134) / ((74051.467 + 82455.77) / 260839.475)
=0.621531 / 0.600014
=1.0359

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
=(-631.836 - 0 - 4063.237) / 288138.134
=-0.016295

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.

Samkee Ev Co has a M-score of -2.47 suggests that the company is unlikely to be a manipulator.


Samkee Ev Co Beneish M-Score Related Terms

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


Samkee Ev Co Business Description

Traded in Other Exchanges
N/A
Address
147, Pyeongtaekhang-ro 268-gil, Poseung-eup, Gyeonggi Province, Pyeongtaek, KOR
Samkee Ev Co Ltd is a new automobile parts manufacturing.

Samkee Ev Co Headlines

No Headlines