Embry Holdings (HKSE:01388) Beneish M-Score: -2.57 (As of Aug. 17, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

HKSE:01388 Embry Holdings Ltd HKSE:01388
32 GF Score
Price HK$0.25
GF Value HK$0.39
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is Embry Holdings Beneish M-Score?

Embry Holdings HKSE:01388 -5.00% 32 Beneish M-Score is -2.57 as of Aug. 17, 2026. GuruFocus rates HKSE:01388 with a GF Score™ of 32/100 and a GF Value™ of HK$0.39 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 996 Manufacturing - Apparel & Accessories companies, Embry Holdings ranks better than 53.82% 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HKSE:01388' s Beneish M-Score Range Over the Past 10 Years
Min: -3.04   Med: -2.76   Max: -1.33
Current: -2.57

During the past 13 years, the highest Beneish M-Score of Embry Holdings was -1.33. The lowest was -3.04. And the median was -2.76.


Embry Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Embry Holdings'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.

Embry Holdings Beneish M-Score Chart

Embry Holdings Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.88 -2.82 -2.68 -2.07 -2.57

Embry Holdings Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 -2.07 0.00 -2.57

HKSE:01388 vs RL, LEVI, VFC: Beneish M-Score Comparison

For the Apparel Manufacturing subindustry, Embry Holdings'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.


Embry Holdings Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Embry Holdings's Beneish M-Score distribution charts can be found below:

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


HKSE:01388
32GF Score
Embry Holdings Ltd HKSE:01388
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Embry Holdings 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 Embry Holdings 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 * 1.4384+0.528 * 1.0526+0.404 * 0.9929+0.892 * 1.0151+0.115 * 1.0985
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9885+4.679 * -0.097488-0.327 * 1.2744
=-2.57

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was HK$131 Mil.
Revenue was HK$1,170 Mil.
Gross Profit was HK$818 Mil.
Total Current Assets was HK$753 Mil.
Total Assets was HK$2,324 Mil.
Property, Plant and Equipment(Net PPE) was HK$685 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$70 Mil.
Selling, General, & Admin. Expense(SGA) was HK$977 Mil.
Total Current Liabilities was HK$456 Mil.
Long-Term Debt & Capital Lease Obligation was HK$216 Mil.
Net Income was HK$-253 Mil.
Gross Profit was HK$0 Mil.
Cash Flow from Operations was HK$-27 Mil.
Total Receivables was HK$90 Mil.
Revenue was HK$1,153 Mil.
Gross Profit was HK$849 Mil.
Total Current Assets was HK$731 Mil.
Total Assets was HK$2,365 Mil.
Property, Plant and Equipment(Net PPE) was HK$726 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$83 Mil.
Selling, General, & Admin. Expense(SGA) was HK$974 Mil.
Total Current Liabilities was HK$416 Mil.
Long-Term Debt & Capital Lease Obligation was HK$122 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)
=(131.48 / 1169.982) / (90.045 / 1152.57)
=0.112378 / 0.078125
=1.4384

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)
=(848.674 / 1152.57) / (818.449 / 1169.982)
=0.736332 / 0.69954
=1.0526

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 - (752.789 + 685.36) / 2324.08) / (1 - (731.186 + 725.989) / 2365.211)
=0.381196 / 0.383913
=0.9929

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
=1169.982 / 1152.57
=1.0151

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))
=(82.578 / (82.578 + 725.989)) / (70.25 / (70.25 + 685.36))
=0.102129 / 0.092971
=1.0985

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)
=(977.098 / 1169.982) / (973.723 / 1152.57)
=0.835139 / 0.844828
=0.9885

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)
=((216.36 + 456.355) / 2324.08) / ((121.518 + 415.698) / 2365.211)
=0.289454 / 0.227132
=1.2744

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
=(-253.178 - 0 - -26.608) / 2324.08
=-0.097488

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.

Embry Holdings has a M-score of -2.57 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 -2.57 mean?
Embry Holdings (HKSE:01388) has a Beneish M-Score of -2.57 as of Aug. 17, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Embry Holdings and its competitors. According to the industry distribution chart, Embry Holdings ranks #460 out of 996 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 46.2%.
Is Embry Holdings' Beneish M-Score too high?
Embry Holdings' current Beneish M-Score is -2.57. Based on the distribution chart, Embry Holdings ranks #460 out of 996 companies in the Manufacturing - Apparel & Accessories industry, which is above the industry midpoint. Overall, Embry Holdings has a GF Score™ of 32/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Embry Holdings' Beneish M-Score compare to RL and LEVI?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Embry Holdings ranks #460 out of 996 companies for Beneish M-Score. This puts Embry Holdings in the upper half of its industry. 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 Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories 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 Embry Holdings and its competitors. Embry Holdings's current Beneish M-Score is -2.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Embry Holdings stock overvalued right now?
Based on GuruFocus' analysis, Embry Holdings (HKSE:01388) is currently considered Possible Value Trap. The stock's GF Value™ is HK$0.39, compared to a current price of HK$0.25 — trading 36.7% below its estimated fair value. The current Beneish M-Score is -2.57. Embry Holdings' overall GF Score™ is 32/100 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 Embry Holdings (HKSE:01388), the current Beneish M-Score is -2.57 as of Aug. 17, 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 Embry Holdings (HKSE:01388) Overvalued in 2026?

Based on GuruFocus' analysis, Embry Holdings stock appears to be undervalued. The current stock price of HK$0.25 is trading 36.7% below its estimated GF Value™ of HK$0.39. GuruFocus considers Embry Holdings to be Possible Value Trap.

Key valuation signals for HKSE:01388:

  • Beneish M-Score: -2.57
  • GF Value™: HK$0.39 vs. price of HK$0.25 (36.7% below fair value)
  • GF Score™: 32/100 with 4 warning signs

No single metric tells the full story. See the HKSE:01388 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Embry Holdings Business Description

Address 200 Tai Lin Pai Road, 7th Floor, Wyler Centre II, Kwai Chung, New Territories, Hong Kong, HKG
Embry Holdings Ltd is an investment holding company engaged in the apparel division. Its primary operating segment is the manufacture and sale of ladies' brassieres, panties, swimwear, sleepwear, and others. The products are offered under the Embry Form, Fandecie, Comfit, Liza Cheng, and E-Bra, brands. Geographically, it operates through the region of Mainland China, Hong Kong, and other international markets of which the Mainland China region accounts for the majority of revenue.
32GF Score

Get the complete analysis for HKSE:01388

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

HK$0.25
Price
HK$0.39
GF Value