GURUFOCUS.COM » STOCK LIST » Industrials » Aerospace & Defense » Kencoa Aerospace Corp (XKRX:274090) » Definitions » Beneish M-Score

Kencoa Aerospace (XKRX:274090) Beneish M-Score : -1.77 (As of May. 20, 2024)


View and export this data going back to 2020. Start your Free Trial

What is Kencoa Aerospace 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 -1.77 higher than -1.78, which implies that the company might have manipulated its financial results.

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

XKRX:274090' s Beneish M-Score Range Over the Past 10 Years
Min: -3.25   Med: -2   Max: -1.46
Current: -1.77

During the past 7 years, the highest Beneish M-Score of Kencoa Aerospace was -1.46. The lowest was -3.25. And the median was -2.00.


Kencoa Aerospace Beneish M-Score Historical Data

The historical data trend for Kencoa Aerospace'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.

Kencoa Aerospace Beneish M-Score Chart

Kencoa Aerospace Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
Get a 7-Day Free Trial - -1.46 -3.25 -2.23 -1.77

Kencoa Aerospace 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 -2.54 -2.28 -2.24 -1.77 -

Competitive Comparison of Kencoa Aerospace's Beneish M-Score

For the Aerospace & Defense subindustry, Kencoa Aerospace'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.


Kencoa Aerospace's Beneish M-Score Distribution in the Aerospace & Defense Industry

For the Aerospace & Defense industry and Industrials sector, Kencoa Aerospace's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Kencoa Aerospace's Beneish M-Score falls into.



Kencoa Aerospace 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 Kencoa Aerospace 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 * 0+0.528 * 2.3247+0.404 * 2.4351+0.892 * 1.1425+0.115 * 0.1003
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5155+4.679 * -0.01099-0.327 * 0.8183
=-2.18

* 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 ₩0 Mil.
Revenue was 20451.636 + 23173.545 + 24182.396 + 23346.169 = ₩91,154 Mil.
Gross Profit was 1373.927 + 1073.268 + 2394.764 + 4002.625 = ₩8,845 Mil.
Total Current Assets was ₩87,157 Mil.
Total Assets was ₩157,718 Mil.
Property, Plant and Equipment(Net PPE) was ₩0 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩4,031 Mil.
Selling, General, & Admin. Expense(SGA) was ₩5,135 Mil.
Total Current Liabilities was ₩73,036 Mil.
Long-Term Debt & Capital Lease Obligation was ₩0 Mil.
Net Income was -1914.561 + -3247.235 + 68.592 + -228.281 = ₩-5,321 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 0 + 2497.912 + -2203.274 + -3882.841 = ₩-3,588 Mil.
Total Receivables was ₩15,285 Mil.
Revenue was 20440.593 + 21050.573 + 19641.21 + 18653.634 = ₩79,786 Mil.
Gross Profit was 2710.082 + 5739.002 + 4056.413 + 5491.565 = ₩17,997 Mil.
Total Current Assets was ₩76,861 Mil.
Total Assets was ₩147,409 Mil.
Property, Plant and Equipment(Net PPE) was ₩43,465 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩4,847 Mil.
Selling, General, & Admin. Expense(SGA) was ₩2,966 Mil.
Total Current Liabilities was ₩43,448 Mil.
Long-Term Debt & Capital Lease Obligation was ₩39,969 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)
=(0 / 91153.746) / (15284.866 / 79786.01)
=0 / 0.191573
=0

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)
=(17997.062 / 79786.01) / (8844.584 / 91153.746)
=0.225567 / 0.097029
=2.3247

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 - (87157.33 + 0) / 157717.804) / (1 - (76861.042 + 43465.251) / 147409.004)
=0.447384 / 0.183725
=2.4351

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
=91153.746 / 79786.01
=1.1425

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))
=(4846.794 / (4846.794 + 43465.251)) / (4031.163 / (4031.163 + 0))
=0.100323 / 1
=0.1003

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)
=(5135.274 / 91153.746) / (2965.877 / 79786.01)
=0.056336 / 0.037173
=1.5155

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)
=((0 + 73036.161) / 157717.804) / ((39968.942 + 43448.345) / 147409.004)
=0.463081 / 0.56589
=0.8183

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
=(-5321.485 - 0 - -3588.203) / 157717.804
=-0.01099

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.

Kencoa Aerospace has a M-score of -2.18 suggests that the company is unlikely to be a manipulator.


Kencoa Aerospace Beneish M-Score Related Terms

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


Kencoa Aerospace (XKRX:274090) Business Description

Traded in Other Exchanges
N/A
Address
172, Jongposandan-ro, Yonghyeon-myeon, Gyeongsangnam-do, Sacheon-si, KOR, 52537
Kencoa Aerospace Corp is engaged in supply of precision machined and sheet metal fabricated aerostructures, jet engine components, and major assemblies for commercial, military and business/regional jets. The company's services include machining, assembly, drone, material, and MRO.

Kencoa Aerospace (XKRX:274090) Headlines

No Headlines