GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Posco Future M (XKRX:003670) » Definitions » Beneish M-Score

Posco Future M (XKRX:003670) Beneish M-Score : -0.70 (As of May. 05, 2024)


View and export this data going back to 2001. Start your Free Trial

What is Posco Future M 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 -0.7 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKRX:003670' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -2.19   Max: -0.7
Current: -0.7

During the past 13 years, the highest Beneish M-Score of Posco Future M was -0.70. The lowest was -2.83. And the median was -2.19.


Posco Future M Beneish M-Score Historical Data

The historical data trend for Posco Future M'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.

Posco Future M Beneish M-Score Chart

Posco Future M 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 -2.80 -2.33 -2.71 -1.97 -0.70

Posco Future M 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 -1.97 -1.58 -1.12 -1.35 -0.70

Competitive Comparison of Posco Future M's Beneish M-Score

For the Building Materials subindustry, Posco Future M'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.


Posco Future M's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Posco Future M's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Posco Future M's Beneish M-Score falls into.



Posco Future M 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 Posco Future M 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 * 1.7935+0.528 * 1.876+0.404 * 0.8361+0.892 * 1.4415+0.115 * 0.8226
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6798+4.679 * 0.074759-0.327 * 1.3757
=-0.70

* 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 ₩774,906 Mil.
Revenue was 1145840.046 + 1285771.925 + 1193021.878 + 1135237.637 = ₩4,759,871 Mil.
Gross Profit was -8529.534 + 89099.009 + 106141.057 + 70519.246 = ₩257,230 Mil.
Total Current Assets was ₩2,411,881 Mil.
Total Assets was ₩6,334,593 Mil.
Property, Plant and Equipment(Net PPE) was ₩3,463,336 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩137,585 Mil.
Selling, General, & Admin. Expense(SGA) was ₩76,611 Mil.
Total Current Liabilities was ₩1,396,408 Mil.
Long-Term Debt & Capital Lease Obligation was ₩2,297,807 Mil.
Net Income was -75273.092 + 22328.498 + 42535.4 + 39131.403 = ₩28,722 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 167642.948 + 58494.87 + -265747.071 + -405237.113 = ₩-444,846 Mil.
Total Receivables was ₩299,723 Mil.
Revenue was 780801.73 + 1053325.466 + 803218.906 + 664569.703 = ₩3,301,916 Mil.
Gross Profit was 48584.231 + 133841.351 + 93595.362 + 58737.066 = ₩334,758 Mil.
Total Current Assets was ₩2,037,518 Mil.
Total Assets was ₩4,637,476 Mil.
Property, Plant and Equipment(Net PPE) was ₩2,197,733 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩71,318 Mil.
Selling, General, & Admin. Expense(SGA) was ₩78,180 Mil.
Total Current Liabilities was ₩965,793 Mil.
Long-Term Debt & Capital Lease Obligation was ₩1,000,123 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)
=(774905.727 / 4759871.486) / (299723.327 / 3301915.805)
=0.1628 / 0.090773
=1.7935

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)
=(334758.01 / 3301915.805) / (257229.778 / 4759871.486)
=0.101383 / 0.054041
=1.876

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 - (2411881.411 + 3463335.836) / 6334593.298) / (1 - (2037518.472 + 2197732.934) / 4637476.14)
=0.072519 / 0.086734
=0.8361

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
=4759871.486 / 3301915.805
=1.4415

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))
=(71317.769 / (71317.769 + 2197732.934)) / (137585.335 / (137585.335 + 3463335.836))
=0.031431 / 0.038208
=0.8226

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)
=(76610.549 / 4759871.486) / (78179.672 / 3301915.805)
=0.016095 / 0.023677
=0.6798

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)
=((2297807.036 + 1396407.813) / 6334593.298) / ((1000122.826 + 965792.823) / 4637476.14)
=0.583181 / 0.423919
=1.3757

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
=(28722.209 - 0 - -444846.366) / 6334593.298
=0.074759

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.

Posco Future M has a M-score of -0.70 signals that the company is likely to be a manipulator.


Posco Future M Beneish M-Score Related Terms

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


Posco Future M (XKRX:003670) Business Description

Traded in Other Exchanges
N/A
Address
110, Shinhang-ro, Nam-gu, Gyeongbuk, Pohang, KOR
Posco Future M is in the business of coal chemistry and carbon materials. Its key business includes refractory manufacture and sale, furnace construction and maintenance, lime business, environmental business, comprehensive chemicals, carbon materials, and secondary battery anode materials among others.

Posco Future M (XKRX:003670) Headlines

No Headlines