Tse Sui Luen Jewellery (International) (HKSE:00417) Beneish M-Score: -4.12 (As of Jul. 11, 2026)


HKSE:00417 Tse Sui Luen Jewellery (International) Ltd HKSE:00417
38 GF Score
Price HK$0.69
GF Value HK$0.50
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Tse Sui Luen Jewellery (International) Beneish M-Score?

Tse Sui Luen Jewellery (International) HKSE:00417 -2.82% 38 Beneish M-Score is -4.12 as of Jul. 11, 2026. GuruFocus rates HKSE:00417 with a GF Score™ of 38/100 and a GF Value™ of HK$0.50 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 1,081 Retail - Cyclical companies, Tse Sui Luen Jewellery (International) ranks better than 96.85% on this metric.

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 -4.12 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Tse Sui Luen Jewellery (International)'s Beneish M-Score or its related term are showing as below:

HKSE:00417' s Beneish M-Score Range Over the Past 10 Years
Min: -4.12   Med: -3.01   Max: -2.19
Current: -4.12

During the past 13 years, the highest Beneish M-Score of Tse Sui Luen Jewellery (International) was -2.19. The lowest was -4.12. And the median was -3.01.


Tse Sui Luen Jewellery (International) Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Tse Sui Luen Jewellery (International)'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.

Tse Sui Luen Jewellery (International) Beneish M-Score Chart

Tse Sui Luen Jewellery (International) Annual Data
Trend Feb16 Feb17 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.05 -2.75 -2.68 -4.12 0.00

Tse Sui Luen Jewellery (International) Semi-Annual Data
Feb16 Aug16 Feb17 Aug17 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
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 -2.68 0.00 -4.12 0.00 0.00

HKSE:00417 vs TPR: Beneish M-Score Comparison

For the Luxury Goods subindustry, Tse Sui Luen Jewellery (International)'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.


Tse Sui Luen Jewellery (International) Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Tse Sui Luen Jewellery (International)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Tse Sui Luen Jewellery (International)'s Beneish M-Score falls into.


HKSE:00417
38GF Score
Tse Sui Luen Jewellery (International) Ltd HKSE:00417
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tse Sui Luen Jewellery (International) 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 Tse Sui Luen Jewellery (International) 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 * 0.8947+0.528 * 0.8685+0.404 * 1.1363+0.892 * 0.645+0.115 * 1.0738
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.992+4.679 * -0.258255-0.327 * 1.0355
=-4.12

* 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 (Mar25) TTM:Last Year (Mar24) TTM:
Total Receivables was HK$81 Mil.
Revenue was HK$1,712 Mil.
Gross Profit was HK$584 Mil.
Total Current Assets was HK$1,315 Mil.
Total Assets was HK$1,682 Mil.
Property, Plant and Equipment(Net PPE) was HK$122 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$82 Mil.
Selling, General, & Admin. Expense(SGA) was HK$678 Mil.
Total Current Liabilities was HK$1,236 Mil.
Long-Term Debt & Capital Lease Obligation was HK$69 Mil.
Net Income was HK$-198 Mil.
Gross Profit was HK$0 Mil.
Cash Flow from Operations was HK$237 Mil.
Total Receivables was HK$140 Mil.
Revenue was HK$2,655 Mil.
Gross Profit was HK$786 Mil.
Total Current Assets was HK$1,873 Mil.
Total Assets was HK$2,361 Mil.
Property, Plant and Equipment(Net PPE) was HK$186 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$142 Mil.
Selling, General, & Admin. Expense(SGA) was HK$1,059 Mil.
Total Current Liabilities was HK$1,234 Mil.
Long-Term Debt & Capital Lease Obligation was HK$535 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)
=(80.663 / 1712.297) / (139.772 / 2654.627)
=0.047108 / 0.052652
=0.8947

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)
=(785.665 / 2654.627) / (583.513 / 1712.297)
=0.295961 / 0.340778
=0.8685

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 - (1314.972 + 122.418) / 1682.197) / (1 - (1872.652 + 186.201) / 2361.272)
=0.145528 / 0.128075
=1.1363

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
=1712.297 / 2654.627
=0.645

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))
=(141.668 / (141.668 + 186.201)) / (82.423 / (82.423 + 122.418))
=0.432087 / 0.402376
=1.0738

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)
=(677.874 / 1712.297) / (1059.368 / 2654.627)
=0.395886 / 0.399065
=0.992

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)
=((68.516 + 1236.304) / 1682.197) / ((535.094 + 1233.606) / 2361.272)
=0.775664 / 0.749045
=1.0355

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
=(-197.752 - 0 - 236.684) / 1682.197
=-0.258255

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.

Tse Sui Luen Jewellery (International) has a M-score of -4.12 suggests that the company is unlikely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -4.12 mean?
Tse Sui Luen Jewellery (International) (HKSE:00417) has a Beneish M-Score of -4.12 as of Jul. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tse Sui Luen Jewellery (International) and its competitors. According to the industry distribution chart, Tse Sui Luen Jewellery (International) ranks #34 out of 1081 companies in the Retail - Cyclical industry, placing it in the top 3.1%.
Is Tse Sui Luen Jewellery (International)'s Beneish M-Score too high?
Tse Sui Luen Jewellery (International)'s current Beneish M-Score is -4.12. Based on the distribution chart, Tse Sui Luen Jewellery (International) ranks #34 out of 1081 companies in the Retail - Cyclical industry, which is in the top quartile — a strong position relative to peers. Overall, Tse Sui Luen Jewellery (International) has a GF Score™ of 38/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Tse Sui Luen Jewellery (International)'s Beneish M-Score compare to TPR?
According to the Retail - Cyclical industry distribution chart, Tse Sui Luen Jewellery (International) ranks #34 out of 1081 companies for Beneish M-Score. This places Tse Sui Luen Jewellery (International) in the top 3% of its industry — outperforming the majority of peers. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Beneish M-Score for a Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical industry context. However, Beneish M-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Beneish M-Score mean?
A high Beneish M-Score can signal that a stock is expensive relative to its fundamentals. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tse Sui Luen Jewellery (International) and its competitors. Tse Sui Luen Jewellery (International)'s current Beneish M-Score is -4.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tse Sui Luen Jewellery (International) stock overvalued right now?
Based on GuruFocus' analysis, Tse Sui Luen Jewellery (International) (HKSE:00417) is currently considered Significantly Overvalued. The stock's GF Value™ is HK$0.50, compared to a current price of HK$0.69 — trading 38% above its estimated fair value. The current Beneish M-Score is -4.12. Tse Sui Luen Jewellery (International)'s overall GF Score™ is 38/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Beneish M-Score calculated?
Beneish M-Score is calculated from a company's financial statements. For Tse Sui Luen Jewellery (International) (HKSE:00417), the current Beneish M-Score is -4.12 as of Jul. 11, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Tse Sui Luen Jewellery (International) (HKSE:00417) Overvalued in 2026?

Based on GuruFocus' analysis, Tse Sui Luen Jewellery (International) stock appears to be overvalued. The current stock price of HK$0.69 is trading 38% above its estimated GF Value™ of HK$0.50. GuruFocus considers Tse Sui Luen Jewellery (International) to be Significantly Overvalued.

Key valuation signals for HKSE:00417:

  • Beneish M-Score: -4.12
  • GF Value™: HK$0.50 vs. price of HK$0.69 (38% above fair value)
  • GF Score™: 38/100 with 4 warning signs

No single metric tells the full story. See the HKSE:00417 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tse Sui Luen Jewellery (International) Business Description

Address 30 Man Yue Street, Ground Floor, Block B, Summit Building, Hunghom, Kowloon, Hong Kong, HKG
Tse Sui Luen Jewellery (International) Ltd is an investment holding company. It is engaged in the manufacture, sale, and marketing of jewelry products as well as the provision of service. The company's operating segment includes Retail Business, Wholesale Business, E-Business, and Other Businesses. It generates maximum revenue from the Retail Business segment which includes direct retail sales of jewellery products to end consumers through the physical outlets. The group derives revenue from the customers in Hong Kong and Macau, Mainland China and Other countries.
38GF Score

Get the complete analysis for HKSE:00417

Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

HK$0.69
Price
HK$0.50
GF Value