GURUFOCUS.COM » STOCK LIST » Technology » Hardware » Humax Holdings Co Ltd (XKRX:028080) » Definitions » Beneish M-Score

Humax Holdings Co (XKRX:028080) Beneish M-Score : -2.82 (As of May. 26, 2024)


View and export this data going back to 1997. Start your Free Trial

What is Humax Holdings 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 -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:028080' s Beneish M-Score Range Over the Past 10 Years
Min: -8.11   Med: -2.55   Max: 50.02
Current: -2.82

During the past 13 years, the highest Beneish M-Score of Humax Holdings Co was 50.02. The lowest was -8.11. And the median was -2.55.


Humax Holdings Co Beneish M-Score Historical Data

The historical data trend for Humax Holdings 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.

Humax Holdings Co Beneish M-Score Chart

Humax Holdings 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 2.59 -4.18 8.39 50.02 -2.87

Humax Holdings 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 -0.72 -2.28 -2.43 -2.87 -2.82

Competitive Comparison of Humax Holdings Co's Beneish M-Score

For the Communication Equipment subindustry, Humax Holdings 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.


Humax Holdings Co's Beneish M-Score Distribution in the Hardware Industry

For the Hardware industry and Technology sector, Humax Holdings Co's Beneish M-Score distribution charts can be found below:

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



Humax Holdings 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 Humax Holdings 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 * 0.8856+0.528 * 1.2796+0.404 * 1.0156+0.892 * 1.0211+0.115 * 1.1824
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7147+4.679 * -0.100468-0.327 * 1.038
=-2.82

* 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 ₩170,084 Mil.
Revenue was 184830.979 + 164604.539 + 189336.241 + 158839.887 = ₩697,612 Mil.
Gross Profit was 45951.643 + 109026.837 + 112501.048 + 106675.415 = ₩374,155 Mil.
Total Current Assets was ₩352,299 Mil.
Total Assets was ₩812,683 Mil.
Property, Plant and Equipment(Net PPE) was ₩51,723 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩10,865 Mil.
Selling, General, & Admin. Expense(SGA) was ₩295,642 Mil.
Total Current Liabilities was ₩350,978 Mil.
Long-Term Debt & Capital Lease Obligation was ₩137,461 Mil.
Net Income was -3699.735 + -16217.49 + -434.836 + -4042.974 = ₩-24,395 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was 26185.101 + 21979.155 + 11793.701 + -2704.163 = ₩57,254 Mil.
Total Receivables was ₩188,092 Mil.
Revenue was 147020.695 + 207843.35 + 183571.055 + 144791.246 = ₩683,226 Mil.
Gross Profit was 38933.923 + 140862.903 + 170543.036 + 118549.454 = ₩468,889 Mil.
Total Current Assets was ₩427,637 Mil.
Total Assets was ₩966,626 Mil.
Property, Plant and Equipment(Net PPE) was ₩60,378 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩15,595 Mil.
Selling, General, & Admin. Expense(SGA) was ₩405,119 Mil.
Total Current Liabilities was ₩410,274 Mil.
Long-Term Debt & Capital Lease Obligation was ₩149,432 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)
=(170084.47 / 697611.646) / (188092.496 / 683226.346)
=0.24381 / 0.2753
=0.8856

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)
=(468889.316 / 683226.346) / (374154.943 / 697611.646)
=0.686287 / 0.536337
=1.2796

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 - (352299.287 + 51723.279) / 812682.513) / (1 - (427637.145 + 60378.012) / 966626.076)
=0.502853 / 0.495136
=1.0156

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
=697611.646 / 683226.346
=1.0211

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))
=(15594.69 / (15594.69 + 60378.012)) / (10865.232 / (10865.232 + 51723.279))
=0.205267 / 0.173598
=1.1824

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)
=(295642.136 / 697611.646) / (405118.633 / 683226.346)
=0.423792 / 0.592949
=0.7147

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)
=((137461.13 + 350977.969) / 812682.513) / ((149431.769 + 410273.747) / 966626.076)
=0.601021 / 0.57903
=1.038

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
=(-24395.035 - 0 - 57253.794) / 812682.513
=-0.100468

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.

Humax Holdings Co has a M-score of -2.82 suggests that the company is unlikely to be a manipulator.


Humax Holdings Co Beneish M-Score Related Terms

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


Humax Holdings Co (XKRX:028080) Business Description

Traded in Other Exchanges
N/A
Address
HUMAX Village, 216, Hwangsaeul-ro, Bundang-gu, Gyeonggi-do, Seongnam-si, KOR, 13595
Humax Holdings Co Ltd is a Korea-based company engaged in the manufacture of digital set-top boxes. The company offers products comprising of set-top boxes for broadcasts, broadband gateways for the internet, video gateways which are digital convergence devices combining communication functions with the set-top box, and butler, and total smart home solution.

Humax Holdings Co (XKRX:028080) Headlines

No Headlines