GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Retail - Defensive » Dong Won Fisheries Co Ltd (XKRX:030720) » Definitions » Beneish M-Score

Dong Won Fisheries Co (XKRX:030720) Beneish M-Score : 36.01 (As of May. 31, 2024)


View and export this data going back to 1996. Start your Free Trial

What is Dong Won Fisheries 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 36.01 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKRX:030720' s Beneish M-Score Range Over the Past 10 Years
Min: -20.18   Med: -2.59   Max: 36.01
Current: 36.01

During the past 13 years, the highest Beneish M-Score of Dong Won Fisheries Co was 36.01. The lowest was -20.18. And the median was -2.59.


Dong Won Fisheries Co Beneish M-Score Historical Data

The historical data trend for Dong Won Fisheries 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 Won Fisheries Co Beneish M-Score Chart

Dong Won Fisheries 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 -3.04 -2.27 -2.23 -1.88 -4.08

Dong Won Fisheries 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 -1.39 -0.86 5.73 -4.08 36.01

Competitive Comparison of Dong Won Fisheries Co's Beneish M-Score

For the Food Distribution subindustry, Dong Won Fisheries 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 Won Fisheries Co's Beneish M-Score Distribution in the Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Dong Won Fisheries Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Dong Won Fisheries Co's Beneish M-Score falls into.



Dong Won Fisheries 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 Won Fisheries 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 * 1.2732+0.528 * 74.906+0.404 * 1.0775+0.892 * 0.9164+0.115 * 0.8789
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1608+4.679 * -0.134791-0.327 * 1.2025
=36.01

* 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 ₩16,879 Mil.
Revenue was 44970.946 + 32234.84 + 39862.314 + 36409.178 = ₩153,477 Mil.
Gross Profit was 6800.476 + -3528.975 + -2098.991 + -961.987 = ₩211 Mil.
Total Current Assets was ₩76,067 Mil.
Total Assets was ₩109,295 Mil.
Property, Plant and Equipment(Net PPE) was ₩15,874 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩1,794 Mil.
Selling, General, & Admin. Expense(SGA) was ₩5,304 Mil.
Total Current Liabilities was ₩37,777 Mil.
Long-Term Debt & Capital Lease Obligation was ₩19,064 Mil.
Net Income was 2034.237 + -8684.731 + -4590.19 + -2538.091 = ₩-13,779 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 4821.161 + -1679.715 + -5721.492 + 3533.3 = ₩953 Mil.
Total Receivables was ₩14,467 Mil.
Revenue was 33438.569 + 40061.282 + 45976.055 + 48008.813 = ₩167,485 Mil.
Gross Profit was 2305.489 + 2334.834 + 5615.126 + 6957.196 = ₩17,213 Mil.
Total Current Assets was ₩86,104 Mil.
Total Assets was ₩118,823 Mil.
Property, Plant and Equipment(Net PPE) was ₩15,209 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩1,490 Mil.
Selling, General, & Admin. Expense(SGA) was ₩4,986 Mil.
Total Current Liabilities was ₩32,419 Mil.
Long-Term Debt & Capital Lease Obligation was ₩18,969 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)
=(16878.996 / 153477.278) / (14466.855 / 167484.719)
=0.109977 / 0.086377
=1.2732

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)
=(17212.645 / 167484.719) / (210.523 / 153477.278)
=0.102771 / 0.001372
=74.906

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 - (76066.553 + 15873.979) / 109295.475) / (1 - (86103.568 + 15208.581) / 118822.949)
=0.158789 / 0.147369
=1.0775

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
=153477.278 / 167484.719
=0.9164

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))
=(1490.002 / (1490.002 + 15208.581)) / (1793.584 / (1793.584 + 15873.979))
=0.089229 / 0.101518
=0.8789

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)
=(5303.977 / 153477.278) / (4986.196 / 167484.719)
=0.034559 / 0.029771
=1.1608

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)
=((19063.879 + 37777.079) / 109295.475) / ((18969.257 + 32418.767) / 118822.949)
=0.520067 / 0.432476
=1.2025

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
=(-13778.775 - 0 - 953.254) / 109295.475
=-0.134791

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 Won Fisheries Co has a M-score of 36.01 signals that the company is likely to be a manipulator.


Dong Won Fisheries Co Beneish M-Score Related Terms

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


Dong Won Fisheries Co (XKRX:030720) Business Description

Traded in Other Exchanges
N/A
Address
Teheran-ro 8-gil, Dongloo Building 8, Gangnam-gu, Seoul, KOR
Dong Won Fisheries Co Ltd operates as a diversified seafood company in South Korea. It produces breaded hoki, processed seafood for food service, and frozen ready to cook products, as well as offers freezing, refrigeration, and fish processing services. The company also manufactures and supplies breadcrumbs to frozen and instant product companies and offers cold storage services.

Dong Won Fisheries Co (XKRX:030720) Headlines

No Headlines