GURUFOCUS.COM » STOCK LIST » Consumer Defensive » Consumer Packaged Goods » LG H&H (XKRX:051900) » Definitions » Beneish M-Score

LG H&H (XKRX:051900) Beneish M-Score : -2.73 (As of Jun. 09, 2024)


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

What is LG H&H 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 -2.73 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:051900' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -2.61   Max: -2.28
Current: -2.73

During the past 13 years, the highest Beneish M-Score of LG H&H was -2.28. The lowest was -2.88. And the median was -2.61.


LG H&H Beneish M-Score Historical Data

The historical data trend for LG H&H'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.

LG H&H Beneish M-Score Chart

LG H&H 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 -2.75 -2.53 -2.62 -2.47 -2.83

LG H&H 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 -2.69 -2.83 -2.88 -2.83 -2.73

Competitive Comparison of LG H&H's Beneish M-Score

For the Household & Personal Products subindustry, LG H&H'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.


LG H&H's Beneish M-Score Distribution in the Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, LG H&H's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where LG H&H's Beneish M-Score falls into.



LG H&H 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 LG H&H 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 * 1.1145+0.528 * 1.0426+0.404 * 0.9461+0.892 * 0.9481+0.115 * 1.0334
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9787+4.679 * -0.069178-0.327 * 0.967
=-2.73

* 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 ₩696,072 Mil.
Revenue was 1728701.231 + 1567214.951 + 1746181.027 + 1807719.998 = ₩6,849,817 Mil.
Gross Profit was 926860.392 + 811951.324 + 922314.837 + 987861.012 = ₩3,648,988 Mil.
Total Current Assets was ₩2,679,425 Mil.
Total Assets was ₩7,435,176 Mil.
Property, Plant and Equipment(Net PPE) was ₩2,450,220 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩264,599 Mil.
Selling, General, & Admin. Expense(SGA) was ₩2,120,613 Mil.
Total Current Liabilities was ₩1,246,938 Mil.
Long-Term Debt & Capital Lease Obligation was ₩138,096 Mil.
Net Income was 106558.024 + -122102.784 + 84205.884 + 89255.515 = ₩157,917 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 146424.667 + 137145.021 + 127115.062 + 261581.198 = ₩672,266 Mil.
Total Receivables was ₩658,695 Mil.
Revenue was 1683723.394 + 1807761.161 + 1870345.503 + 1862677.11 = ₩7,224,507 Mil.
Gross Profit was 904791.116 + 1004919.026 + 1041347.62 + 1061379.862 = ₩4,012,438 Mil.
Total Current Assets was ₩2,475,988 Mil.
Total Assets was ₩7,488,378 Mil.
Property, Plant and Equipment(Net PPE) was ₩2,558,150 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩286,529 Mil.
Selling, General, & Admin. Expense(SGA) was ₩2,285,384 Mil.
Total Current Liabilities was ₩1,291,220 Mil.
Long-Term Debt & Capital Lease Obligation was ₩151,370 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)
=(696071.569 / 6849817.207) / (658694.55 / 7224507.168)
=0.101619 / 0.091175
=1.1145

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)
=(4012437.624 / 7224507.168) / (3648987.565 / 6849817.207)
=0.555393 / 0.532713
=1.0426

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 - (2679425.165 + 2450219.888) / 7435176.245) / (1 - (2475987.566 + 2558149.607) / 7488378.278)
=0.310084 / 0.32774
=0.9461

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
=6849817.207 / 7224507.168
=0.9481

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))
=(286528.595 / (286528.595 + 2558149.607)) / (264599.031 / (264599.031 + 2450219.888))
=0.100724 / 0.097465
=1.0334

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)
=(2120613.468 / 6849817.207) / (2285383.66 / 7224507.168)
=0.309587 / 0.316338
=0.9787

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)
=((138096 + 1246937.644) / 7435176.245) / ((151370.371 + 1291219.643) / 7488378.278)
=0.186281 / 0.192644
=0.967

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
=(157916.639 - 0 - 672265.948) / 7435176.245
=-0.069178

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.

LG H&H has a M-score of -2.73 suggests that the company is unlikely to be a manipulator.


LG H&H (XKRX:051900) Business Description

Traded in Other Exchanges
Address
58 Saemunan-ro Jonno-g, Seoul, KOR, 110-783
LG H&H is a producer of household and personal-care products. It has three main product segments: the beauty segment, the health segment, and the refreshing segment. In the beauty segment, the most well-known brands are Su:m (based on natural fermentation technology), OHUI (incorporating stem cell technology), Whoo, and Belif (based on a medicinal plant). The health segment has six main product categories: oral care, personal care, paper-based products, hair care, laundry, and household care. The refreshing segment includes bottled water, sparking water, juice, lifestyle beverages, sports beverages, tea, and coffee.

LG H&H (XKRX:051900) Headlines

No Headlines