GURUFOCUS.COM » STOCK LIST » Basic Materials » Steel » Seah Steel Holdings (XKRX:003030) » Definitions » Beneish M-Score

Seah Steel Holdings (XKRX:003030) Beneish M-Score : -2.82 (As of May. 04, 2024)


View and export this data going back to 1969. Start your Free Trial

What is Seah Steel Holdings 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 -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Seah Steel Holdings's Beneish M-Score or its related term are showing as below:

XKRX:003030' s Beneish M-Score Range Over the Past 10 Years
Min: -3.2   Med: -2.56   Max: -1.95
Current: -2.82

During the past 13 years, the highest Beneish M-Score of Seah Steel Holdings was -1.95. The lowest was -3.20. And the median was -2.56.


Seah Steel Holdings Beneish M-Score Historical Data

The historical data trend for Seah Steel Holdings'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.

Seah Steel Holdings Beneish M-Score Chart

Seah Steel Holdings 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 -2.55 -3.20 -1.95 -2.58 -2.82

Seah Steel Holdings Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
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 -2.58 -2.88 -2.82 -2.81 -2.82

Competitive Comparison of Seah Steel Holdings's Beneish M-Score

For the Steel subindustry, Seah Steel Holdings'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.


Seah Steel Holdings's Beneish M-Score Distribution in the Steel Industry

For the Steel industry and Basic Materials sector, Seah Steel Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Seah Steel Holdings's Beneish M-Score falls into.



Seah Steel Holdings 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 Seah Steel Holdings 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 * 0.9872+0.528 * 0.975+0.404 * 0.8321+0.892 * 0.9898+0.115 * 1.2715
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8491+4.679 * -0.062679-0.327 * 1.0114
=-2.82

* 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 (Dec23) TTM:Last Year (Dec22) TTM:
Total Receivables was ₩615,720 Mil.
Revenue was 914595.667 + 942003.467 + 1015463.312 + 1041280.027 = ₩3,913,342 Mil.
Gross Profit was 122517.24 + 178625.523 + 249582.623 + 269305.497 = ₩820,031 Mil.
Total Current Assets was ₩2,433,040 Mil.
Total Assets was ₩4,340,756 Mil.
Property, Plant and Equipment(Net PPE) was ₩1,701,184 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩64,274 Mil.
Selling, General, & Admin. Expense(SGA) was ₩112,252 Mil.
Total Current Liabilities was ₩1,143,049 Mil.
Long-Term Debt & Capital Lease Obligation was ₩649,652 Mil.
Net Income was 4450.763 + 66029.364 + 102219.579 + 110929.107 = ₩283,629 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 215160.254 + 106988.254 + 26550.699 + 207003.118 = ₩555,702 Mil.
Total Receivables was ₩630,190 Mil.
Revenue was 999055.387 + 1004313.802 + 1034375.313 + 916089.649 = ₩3,953,834 Mil.
Gross Profit was 229416.893 + 221167.892 + 199794.637 + 157454.708 = ₩807,834 Mil.
Total Current Assets was ₩2,127,562 Mil.
Total Assets was ₩3,572,068 Mil.
Property, Plant and Equipment(Net PPE) was ₩1,240,259 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩60,198 Mil.
Selling, General, & Admin. Expense(SGA) was ₩133,576 Mil.
Total Current Liabilities was ₩1,092,316 Mil.
Long-Term Debt & Capital Lease Obligation was ₩366,269 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)
=(615719.964 / 3913342.473) / (630189.561 / 3953834.151)
=0.157339 / 0.159387
=0.9872

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)
=(807834.13 / 3953834.151) / (820030.883 / 3913342.473)
=0.204317 / 0.209547
=0.975

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 - (2433040.226 + 1701183.762) / 4340755.996) / (1 - (2127561.536 + 1240259.43) / 3572067.659)
=0.04758 / 0.057179
=0.8321

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
=3913342.473 / 3953834.151
=0.9898

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))
=(60198 / (60198 + 1240259.43)) / (64274 / (64274 + 1701183.762))
=0.04629 / 0.036406
=1.2715

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)
=(112252.453 / 3913342.473) / (133576.261 / 3953834.151)
=0.028685 / 0.033784
=0.8491

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)
=((649652.256 + 1143048.8) / 4340755.996) / ((366268.985 + 1092316.485) / 3572067.659)
=0.412993 / 0.408331
=1.0114

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
=(283628.813 - 0 - 555702.325) / 4340755.996
=-0.062679

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.

Seah Steel Holdings has a M-score of -2.82 suggests that the company is unlikely to be a manipulator.


Seah Steel Holdings Beneish M-Score Related Terms

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


Seah Steel Holdings (XKRX:003030) Business Description

Traded in Other Exchanges
N/A
Address
45, Yanghwa-ro, Mapo-gu, Seah Tower, 25/26/27th Floor, Seoul, KOR, 04036
Seah Steel Holdings is a Korean based company operates in the steel sector. The business activity of the group includes manufacturing of steel products such as carbon steel pipe, stainless steel pipe, titanium tube, galvanized color steel sheet and others. These products are used in wide range of areas such as oil refining, nuclear power plants, LNG vessels, marine plants and others. Geographically, the activities are carried out through the region of Korea and it drives revenue through the sale of products.

Seah Steel Holdings (XKRX:003030) Headlines

No Headlines