GURUFOCUS.COM » STOCK LIST » Technology » Semiconductors » HANMI Semiconductor Co Ltd (XKRX:042700) » Definitions » Beneish M-Score

HANMI Semiconductor Co (XKRX:042700) Beneish M-Score : -0.92 (As of May. 16, 2024)


View and export this data going back to 2005. Start your Free Trial

What is HANMI Semiconductor 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 -0.92 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKRX:042700' s Beneish M-Score Range Over the Past 10 Years
Min: -3.11   Med: -2.45   Max: -0.92
Current: -0.92

During the past 13 years, the highest Beneish M-Score of HANMI Semiconductor Co was -0.92. The lowest was -3.11. And the median was -2.45.


HANMI Semiconductor Co Beneish M-Score Historical Data

The historical data trend for HANMI Semiconductor 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.

HANMI Semiconductor Co Beneish M-Score Chart

HANMI Semiconductor 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 -2.53 -1.73 -1.13 -3.01 -0.92

HANMI Semiconductor 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 -3.01 -1.74 -1.44 -1.86 -0.92

Competitive Comparison of HANMI Semiconductor Co's Beneish M-Score

For the Semiconductor Equipment & Materials subindustry, HANMI Semiconductor 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.


HANMI Semiconductor Co's Beneish M-Score Distribution in the Semiconductors Industry

For the Semiconductors industry and Technology sector, HANMI Semiconductor Co's Beneish M-Score distribution charts can be found below:

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



HANMI Semiconductor 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 HANMI Semiconductor 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 * 1.0856+0.528 * 1.1311+0.404 * 2.385+0.892 * 0.4854+0.115 * 1.1278
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.744+4.679 * 0.306942-0.327 * 1.0397
=-0.92

* 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 ₩42,887 Mil.
Revenue was 52215.076 + 31199.155 + 49070.266 + 26524.032 = ₩159,009 Mil.
Gross Profit was 30482.423 + 12776.193 + 25033.884 + 11111.449 = ₩79,404 Mil.
Total Current Assets was ₩319,391 Mil.
Total Assets was ₩723,839 Mil.
Property, Plant and Equipment(Net PPE) was ₩126,524 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩8,649 Mil.
Selling, General, & Admin. Expense(SGA) was ₩19,730 Mil.
Total Current Liabilities was ₩105,010 Mil.
Long-Term Debt & Capital Lease Obligation was ₩467 Mil.
Net Income was 85360.482 + 14668.122 + 33982.99 + 133155.922 = ₩267,168 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 16630.338 + 12799.184 + 5448.682 + 10112.604 = ₩44,991 Mil.
Total Receivables was ₩81,392 Mil.
Revenue was 60907.258 + 80313.449 + 123179.514 + 63191.838 = ₩327,592 Mil.
Gross Profit was 33133.625 + 48042.062 + 69564.806 + 34295.862 = ₩185,036 Mil.
Total Current Assets was ₩269,565 Mil.
Total Assets was ₩455,433 Mil.
Property, Plant and Equipment(Net PPE) was ₩112,548 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩8,753 Mil.
Selling, General, & Admin. Expense(SGA) was ₩23,308 Mil.
Total Current Liabilities was ₩63,045 Mil.
Long-Term Debt & Capital Lease Obligation was ₩789 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)
=(42887.294 / 159008.529) / (81391.894 / 327592.059)
=0.269717 / 0.248455
=1.0856

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)
=(185036.355 / 327592.059) / (79403.949 / 159008.529)
=0.564838 / 0.499369
=1.1311

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 - (319391.329 + 126524.486) / 723839.104) / (1 - (269565.214 + 112548.395) / 455432.966)
=0.383957 / 0.160988
=2.385

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
=159008.529 / 327592.059
=0.4854

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))
=(8752.624 / (8752.624 + 112548.395)) / (8648.649 / (8648.649 + 126524.486))
=0.072156 / 0.063982
=1.1278

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)
=(19729.874 / 159008.529) / (23307.789 / 327592.059)
=0.124081 / 0.071149
=1.744

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)
=((467.41 + 105009.651) / 723839.104) / ((788.794 + 63044.831) / 455432.966)
=0.145719 / 0.14016
=1.0397

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
=(267167.516 - 0 - 44990.808) / 723839.104
=0.306942

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.

HANMI Semiconductor Co has a M-score of -0.92 signals that the company is likely to be a manipulator.


HANMI Semiconductor Co Beneish M-Score Related Terms

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


HANMI Semiconductor Co (XKRX:042700) Business Description

Traded in Other Exchanges
N/A
Address
532-2 Gajwa-Dong, Seo-gu, Incheon, KOR, 404-250
HANMI Semiconductor Co Ltd operates in semiconductor equipment business. The company has the largest worldwide market share for sewing and placement system. Its product portfolio divides into three main segments: Semiconductor Equipment, Laser Application Processes, PV and LED. Semiconductor division offer equipment such as singulation, flip chip binder, molding, trim and form, marking, inspection, pick and place, attach and detach, and PCB equipment. Laser Application Processes comprises laser marking, laser ablation, laser cutting and singulation as well as reel to reel laser. PV and LED offer equipment including PV brick IR inspection, PV wafer inspection, LED manual mold, among others.

HANMI Semiconductor Co (XKRX:042700) Headlines

No Headlines