GURUFOCUS.COM » STOCK LIST » Industrials » Aerospace & Defense » SNT Dynamics Co Ltd (XKRX:003570) » Definitions » Beneish M-Score

SNT Dynamics Co (XKRX:003570) Beneish M-Score : -2.33 (As of May. 17, 2024)


View and export this data going back to 1976. Start your Free Trial

What is SNT Dynamics 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 -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:003570' s Beneish M-Score Range Over the Past 10 Years
Min: -4.43   Med: -2.57   Max: -1.21
Current: -2.33

During the past 13 years, the highest Beneish M-Score of SNT Dynamics Co was -1.21. The lowest was -4.43. And the median was -2.57.


SNT Dynamics Co Beneish M-Score Historical Data

The historical data trend for SNT Dynamics 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.

SNT Dynamics Co Beneish M-Score Chart

SNT Dynamics Co 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 -2.35 -1.99 -2.52 -2.39 -2.28

SNT Dynamics Co 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 -2.93 -3.59 -3.11 -2.28 -2.33

Competitive Comparison of SNT Dynamics Co's Beneish M-Score

For the Aerospace & Defense subindustry, SNT Dynamics 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.


SNT Dynamics Co's Beneish M-Score Distribution in the Aerospace & Defense Industry

For the Aerospace & Defense industry and Industrials sector, SNT Dynamics Co's Beneish M-Score distribution charts can be found below:

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



SNT Dynamics 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 SNT Dynamics 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 * 1.5608+0.528 * 1.0209+0.404 * 0.9226+0.892 * 1.1638+0.115 * 0.9426
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8009+4.679 * -0.084348-0.327 * 1.3834
=-2.33

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was ₩94,686 Mil.
Revenue was 114055.256 + 146805.061 + 134423.622 + 101886.401 = ₩497,170 Mil.
Gross Profit was 18022.316 + 15287.336 + 20887.804 + 14864.988 = ₩69,062 Mil.
Total Current Assets was ₩641,276 Mil.
Total Assets was ₩1,118,174 Mil.
Property, Plant and Equipment(Net PPE) was ₩296,602 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩7,558 Mil.
Selling, General, & Admin. Expense(SGA) was ₩12,579 Mil.
Total Current Liabilities was ₩276,857 Mil.
Long-Term Debt & Capital Lease Obligation was ₩356 Mil.
Net Income was 12880.13 + 16207.243 + 13478.49 + 8978.711 = ₩51,545 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 32649.143 + 52934.704 + -32652.626 + 92928.909 = ₩145,860 Mil.
Total Receivables was ₩52,125 Mil.
Revenue was 102839.189 + 142046.681 + 92316.342 + 89976.153 = ₩427,178 Mil.
Gross Profit was 14482.149 + 19168.292 + 13787.579 + 13141.511 = ₩60,580 Mil.
Total Current Assets was ₩473,985 Mil.
Total Assets was ₩915,286 Mil.
Property, Plant and Equipment(Net PPE) was ₩281,341 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩6,748 Mil.
Selling, General, & Admin. Expense(SGA) was ₩13,494 Mil.
Total Current Liabilities was ₩163,329 Mil.
Long-Term Debt & Capital Lease Obligation was ₩698 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)
=(94685.879 / 497170.34) / (52125.174 / 427178.365)
=0.19045 / 0.122022
=1.5608

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)
=(60579.531 / 427178.365) / (69062.444 / 497170.34)
=0.141813 / 0.138911
=1.0209

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 - (641275.504 + 296601.874) / 1118174.219) / (1 - (473984.899 + 281340.656) / 915285.82)
=0.161242 / 0.174765
=0.9226

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
=497170.34 / 427178.365
=1.1638

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))
=(6747.62 / (6747.62 + 281340.656)) / (7558.108 / (7558.108 + 296601.874))
=0.023422 / 0.024849
=0.9426

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)
=(12578.78 / 497170.34) / (13494.491 / 427178.365)
=0.025301 / 0.03159
=0.8009

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)
=((356.101 + 276856.523) / 1118174.219) / ((698.301 + 163328.786) / 915285.82)
=0.247915 / 0.179209
=1.3834

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
=(51544.574 - 0 - 145860.13) / 1118174.219
=-0.084348

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.

SNT Dynamics Co has a M-score of -2.33 suggests that the company is unlikely to be a manipulator.


SNT Dynamics Co Beneish M-Score Related Terms

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


SNT Dynamics Co (XKRX:003570) Business Description

Traded in Other Exchanges
N/A
Address
No. 599, Nammyeon-ro, Seongsan-gu, Gyeongsangnam-do, Changwon-si, KOR
SNT Dynamics Co Ltd engages in the manufacture and sale of transportation apparatus and machines. Its business is divided into transportation equipment business, machinery business, and industrial facility business. The transportation equipment business is divided into defense industrial products (transmissions and guns for defense, etc.) and vehicle parts (transmissions, axles, etc.), the machinery business is divided into machine tools, and the industrial facility business is divided into air-cooled heat exchangers.

SNT Dynamics Co (XKRX:003570) Headlines

No Headlines