GURUFOCUS.COM » STOCK LIST » Basic Materials » Steel » Dong Yang Steel Pipe Co Ltd (XKRX:008970) » Definitions » Beneish M-Score

Dong Yang Steel Pipe Co (XKRX:008970) Beneish M-Score : -1.62 (As of May. 19, 2024)


View and export this data going back to 1977. Start your Free Trial

What is Dong Yang Steel Pipe 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.

Warning Sign:

Beneish M-Score -1.62 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Dong Yang Steel Pipe Co's Beneish M-Score or its related term are showing as below:

XKRX:008970' s Beneish M-Score Range Over the Past 10 Years
Min: -3.78   Med: -2.6   Max: 0.21
Current: -1.62

During the past 13 years, the highest Beneish M-Score of Dong Yang Steel Pipe Co was 0.21. The lowest was -3.78. And the median was -2.60.


Dong Yang Steel Pipe Co Beneish M-Score Historical Data

The historical data trend for Dong Yang Steel Pipe 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.

Dong Yang Steel Pipe Co Beneish M-Score Chart

Dong Yang Steel Pipe 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 -1.54 -3.42 0.21 -2.98 -1.62

Dong Yang Steel Pipe Co 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 -2.98 -2.61 -2.01 -1.82 -1.62

Competitive Comparison of Dong Yang Steel Pipe Co's Beneish M-Score

For the Steel subindustry, Dong Yang Steel Pipe 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.


Dong Yang Steel Pipe Co's Beneish M-Score Distribution in the Steel Industry

For the Steel industry and Basic Materials sector, Dong Yang Steel Pipe Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Dong Yang Steel Pipe Co's Beneish M-Score falls into.



Dong Yang Steel Pipe 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 Dong Yang Steel Pipe 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 * 1.3735+0.528 * 1.6661+0.404 * 0.7742+0.892 * 1.0456+0.115 * 0.9898
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6141+4.679 * 0.043261-0.327 * 1.1495
=-1.62

* 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 ₩61,279 Mil.
Revenue was 92189.191 + 59657.491 + 69642.201 + 56811.319 = ₩278,300 Mil.
Gross Profit was 2275.681 + 5141.485 + 5342.422 + 4340.237 = ₩17,100 Mil.
Total Current Assets was ₩132,508 Mil.
Total Assets was ₩208,763 Mil.
Property, Plant and Equipment(Net PPE) was ₩64,187 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩6,737 Mil.
Selling, General, & Admin. Expense(SGA) was ₩8,906 Mil.
Total Current Liabilities was ₩114,736 Mil.
Long-Term Debt & Capital Lease Obligation was ₩678 Mil.
Net Income was 1577.9 + -43.447 + -150.229 + -2944.328 = ₩-1,560 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 22623.027 + -13013.118 + -14324.568 + -5876.729 = ₩-10,591 Mil.
Total Receivables was ₩42,671 Mil.
Revenue was 79583.581 + 63075.395 + 66092.102 + 57420.602 = ₩266,172 Mil.
Gross Profit was 8930.782 + 7582.869 + 5763.582 + 4971.012 = ₩27,248 Mil.
Total Current Assets was ₩100,078 Mil.
Total Assets was ₩183,083 Mil.
Property, Plant and Equipment(Net PPE) was ₩69,335 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩7,196 Mil.
Selling, General, & Admin. Expense(SGA) was ₩13,870 Mil.
Total Current Liabilities was ₩85,891 Mil.
Long-Term Debt & Capital Lease Obligation was ₩2,158 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)
=(61279.406 / 278300.202) / (42670.574 / 266171.68)
=0.220192 / 0.160312
=1.3735

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)
=(27248.245 / 266171.68) / (17099.825 / 278300.202)
=0.102371 / 0.061444
=1.6661

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 - (132507.65 + 64186.746) / 208762.934) / (1 - (100077.88 + 69335.051) / 183082.959)
=0.05781 / 0.074666
=0.7742

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
=278300.202 / 266171.68
=1.0456

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))
=(7195.969 / (7195.969 + 69335.051)) / (6737.451 / (6737.451 + 64186.746))
=0.094027 / 0.094995
=0.9898

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)
=(8906.28 / 278300.202) / (13869.875 / 266171.68)
=0.032002 / 0.052109
=0.6141

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)
=((677.665 + 114735.748) / 208762.934) / ((2157.589 + 85891.476) / 183082.959)
=0.552844 / 0.480924
=1.1495

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
=(-1560.104 - 0 - -10591.388) / 208762.934
=0.043261

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.

Dong Yang Steel Pipe Co has a M-score of -1.62 signals that the company is likely to be a manipulator.


Dong Yang Steel Pipe Co Beneish M-Score Related Terms

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


Dong Yang Steel Pipe Co (XKRX:008970) Business Description

Traded in Other Exchanges
N/A
Address
57, Namgwan-ri, Pungse-myeon, Dongnam-gu, Cheonan-si, Chungcheongnam-do, KOR, 330-911
Dong Yang Steel Pipe Co Ltd is a manufacturer of steel pipes. The company's main products include: polyethylene/ FBE coated steel pipe, polyurea coated steel pipes for water services, steel pipes piles and steel pipes for oil and gas transport.

Dong Yang Steel Pipe Co (XKRX:008970) Headlines

No Headlines