GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Hwacheon Machinery Co Ltd (XKRX:010660) » Definitions » Beneish M-Score

Hwacheon Machinery Co (XKRX:010660) Beneish M-Score : -2.42 (As of Jun. 06, 2024)


View and export this data going back to 1988. Start your Free Trial

What is Hwacheon Machinery 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 -2.42 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:010660' s Beneish M-Score Range Over the Past 10 Years
Min: -3.7   Med: -2.75   Max: -1.81
Current: -2.42

During the past 13 years, the highest Beneish M-Score of Hwacheon Machinery Co was -1.81. The lowest was -3.70. And the median was -2.75.


Hwacheon Machinery Co Beneish M-Score Historical Data

The historical data trend for Hwacheon Machinery 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.

Hwacheon Machinery Co Beneish M-Score Chart

Hwacheon Machinery 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 -2.72 -2.74 -2.93 -2.01 -2.17

Hwacheon Machinery 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 -1.81 -1.93 -2.07 -2.17 -2.42

Competitive Comparison of Hwacheon Machinery Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Hwacheon Machinery 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.


Hwacheon Machinery Co's Beneish M-Score Distribution in the Industrial Products Industry

For the Industrial Products industry and Industrials sector, Hwacheon Machinery Co's Beneish M-Score distribution charts can be found below:

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



Hwacheon Machinery 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 Hwacheon Machinery 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 * 1.2901+0.528 * 1.0843+0.404 * 0.8739+0.892 * 0.9163+0.115 * 0.9453
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8921+4.679 * -0.027991-0.327 * 1.0193
=-2.42

* 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 ₩21,443 Mil.
Revenue was 46497.029 + 44747.227 + 35448.684 + 42897.931 = ₩169,591 Mil.
Gross Profit was 4793.924 + 3616.572 + 2717.754 + 4457.894 = ₩15,586 Mil.
Total Current Assets was ₩85,103 Mil.
Total Assets was ₩171,783 Mil.
Property, Plant and Equipment(Net PPE) was ₩67,781 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩5,469 Mil.
Selling, General, & Admin. Expense(SGA) was ₩3,512 Mil.
Total Current Liabilities was ₩33,088 Mil.
Long-Term Debt & Capital Lease Obligation was ₩115 Mil.
Net Income was 1138.112 + 447.032 + -622.903 + 1282.212 = ₩2,244 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 3217.832 + 1619.112 + -943.583 + 3159.508 = ₩7,053 Mil.
Total Receivables was ₩18,139 Mil.
Revenue was 38790.504 + 56976.366 + 44161.086 + 45156.915 = ₩185,085 Mil.
Gross Profit was 3520.377 + 5306.225 + 4264.378 + 5352.871 = ₩18,444 Mil.
Total Current Assets was ₩73,556 Mil.
Total Assets was ₩158,354 Mil.
Property, Plant and Equipment(Net PPE) was ₩64,862 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩4,925 Mil.
Selling, General, & Admin. Expense(SGA) was ₩4,297 Mil.
Total Current Liabilities was ₩30,027 Mil.
Long-Term Debt & Capital Lease Obligation was ₩0 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)
=(21442.958 / 169590.871) / (18139.353 / 185084.871)
=0.126439 / 0.098006
=1.2901

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)
=(18443.851 / 185084.871) / (15586.144 / 169590.871)
=0.099651 / 0.091904
=1.0843

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 - (85103.42 + 67780.769) / 171783.37) / (1 - (73555.969 + 64862.136) / 158353.76)
=0.110018 / 0.125893
=0.8739

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
=169590.871 / 185084.871
=0.9163

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))
=(4925.34 / (4925.34 + 64862.136)) / (5468.534 / (5468.534 + 67780.769))
=0.070576 / 0.074656
=0.9453

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)
=(3512.194 / 169590.871) / (4296.954 / 185084.871)
=0.02071 / 0.023216
=0.8921

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)
=((114.546 + 33088.153) / 171783.37) / ((0 + 30027.18) / 158353.76)
=0.193282 / 0.189621
=1.0193

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
=(2244.453 - 0 - 7052.869) / 171783.37
=-0.027991

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.

Hwacheon Machinery Co has a M-score of -2.42 suggests that the company is unlikely to be a manipulator.


Hwacheon Machinery Co Beneish M-Score Related Terms

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


Hwacheon Machinery Co (XKRX:010660) Business Description

Traded in Other Exchanges
N/A
Address
1022-7, Bangbae-dong, Seocho-Ku, Seoul, KOR
Hwacheon Machinery Co Ltd is a South Korea-based company engaged in the manufacturing and distribution of machine tools. Its products consist of machine centers, including vertical, horizontal and multi-tasking machine centers; computer numerical control (CNC) turning centers, including vertical, horizontal, twin-spindle and process-integrated turning centers; general and special purpose machines, including lathes, milling machines, grinding machines and drilling machines, and automobile parts, such as engine parts, cylinder blocks, cylinder heads and crankshafts.

Hwacheon Machinery Co (XKRX:010660) Headlines

No Headlines