Champion Alliance International Holdings (HKSE:01629) Beneish M-Score: -2.86 (As of Aug. 12, 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:01629 Champion Alliance International Holdings Ltd HKSE:01629
50 GF Score
Price HK$0.17
GF Value HK$0.20
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Champion Alliance International Holdings Beneish M-Score?

Champion Alliance International Holdings HKSE:01629 50 Beneish M-Score is -2.86 as of Aug. 12, 2026. GuruFocus rates HKSE:01629 with a GF Score™ of 50/100 and a GF Value™ of HK$0.20 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 1,855 Consumer Packaged Goods companies, Champion Alliance International Holdings ranks better than 76.33% 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 -2.86 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HKSE:01629' s Beneish M-Score Range Over the Past 10 Years
Min: -4.7   Med: -2.29   Max: 3114.35
Current: -2.86

During the past 13 years, the highest Beneish M-Score of Champion Alliance International Holdings was 3114.35. The lowest was -4.70. And the median was -2.29.


Champion Alliance International Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Champion Alliance International 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.

Champion Alliance International Holdings Beneish M-Score Chart

Champion Alliance International 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 -2.74 -4.70 3,114.35 -1.47 -2.86

Champion Alliance International 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 3,114.35 0.00 -1.47 0.00 -2.86

HKSE:01629 vs PG, CL, KVUE: Beneish M-Score Comparison

For the Household & Personal Products subindustry, Champion Alliance International 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.


Champion Alliance International Holdings Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Champion Alliance International Holdings's Beneish M-Score distribution charts can be found below:

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


HKSE:01629
50GF Score
Champion Alliance International Holdings Ltd HKSE:01629
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Champion Alliance International 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 Champion Alliance International 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 * 0.8545+0.528 * 1.0812+0.404 * 1.0759+0.892 * 1.1883+0.115 * 0.8474
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.042+4.679 * -0.100848-0.327 * 0.9685
=-2.86

* 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$105.3 Mil.
Revenue was HK$149.3 Mil.
Gross Profit was HK$21.2 Mil.
Total Current Assets was HK$227.5 Mil.
Total Assets was HK$425.5 Mil.
Property, Plant and Equipment(Net PPE) was HK$85.6 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$24.0 Mil.
Selling, General, & Admin. Expense(SGA) was HK$12.7 Mil.
Total Current Liabilities was HK$33.6 Mil.
Long-Term Debt & Capital Lease Obligation was HK$29.2 Mil.
Net Income was HK$-29.2 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$13.7 Mil.
Total Receivables was HK$103.7 Mil.
Revenue was HK$125.7 Mil.
Gross Profit was HK$19.3 Mil.
Total Current Assets was HK$239.1 Mil.
Total Assets was HK$450.9 Mil.
Property, Plant and Equipment(Net PPE) was HK$101.1 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$23.0 Mil.
Selling, General, & Admin. Expense(SGA) was HK$10.3 Mil.
Total Current Liabilities was HK$68.2 Mil.
Long-Term Debt & Capital Lease Obligation was HK$0.5 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)
=(105.287 / 149.34) / (103.698 / 125.679)
=0.705015 / 0.825102
=0.8545

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)
=(19.287 / 125.679) / (21.197 / 149.34)
=0.153462 / 0.141938
=1.0812

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 - (227.505 + 85.603) / 425.532) / (1 - (239.078 + 101.066) / 450.85)
=0.264196 / 0.24555
=1.0759

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
=149.34 / 125.679
=1.1883

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))
=(23.046 / (23.046 + 101.066)) / (24.021 / (24.021 + 85.603))
=0.185687 / 0.219122
=0.8474

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)
=(12.712 / 149.34) / (10.267 / 125.679)
=0.085121 / 0.081692
=1.042

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)
=((29.184 + 33.562) / 425.532) / ((0.493 + 68.151) / 450.85)
=0.147453 / 0.152255
=0.9685

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
=(-29.189 - 0 - 13.725) / 425.532
=-0.100848

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.

Champion Alliance International Holdings has a M-score of -2.86 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 -2.86 mean?
Champion Alliance International Holdings (HKSE:01629) has a Beneish M-Score of -2.86 as of Aug. 12, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Champion Alliance International Holdings and its competitors. According to the industry distribution chart, Champion Alliance International Holdings ranks #439 out of 1855 companies in the Consumer Packaged Goods industry, placing it in the top 23.7%.
Is Champion Alliance International Holdings' Beneish M-Score too high?
Champion Alliance International Holdings' current Beneish M-Score is -2.86. Based on the distribution chart, Champion Alliance International Holdings ranks #439 out of 1855 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, Champion Alliance International Holdings has a GF Score™ of 50/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Champion Alliance International Holdings' Beneish M-Score compare to PG and CL?
According to the Consumer Packaged Goods industry distribution chart, Champion Alliance International Holdings ranks #439 out of 1855 companies for Beneish M-Score. This places Champion Alliance International Holdings in the top 24% 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Champion Alliance International Holdings and its competitors. Champion Alliance International Holdings's current Beneish M-Score is -2.86. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Champion Alliance International Holdings stock overvalued right now?
Based on GuruFocus' analysis, Champion Alliance International Holdings (HKSE:01629) is currently considered Modestly Undervalued. The stock's GF Value™ is HK$0.20, compared to a current price of HK$0.17 — trading 15% below its estimated fair value. The current Beneish M-Score is -2.86. Champion Alliance International Holdings' overall GF Score™ is 50/100 with 6 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 Champion Alliance International Holdings (HKSE:01629), the current Beneish M-Score is -2.86 as of Aug. 12, 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 Champion Alliance International Holdings (HKSE:01629) Overvalued in 2026?

Based on GuruFocus' analysis, Champion Alliance International Holdings stock appears to be undervalued. The current stock price of HK$0.17 is trading 15% below its estimated GF Value™ of HK$0.20. GuruFocus considers Champion Alliance International Holdings to be Modestly Undervalued.

Key valuation signals for HKSE:01629:

  • Beneish M-Score: -2.86
  • GF Value™: HK$0.20 vs. price of HK$0.17 (15% below fair value)
  • GF Score™: 50/100 with 6 warning signs

No single metric tells the full story. See the HKSE:01629 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Champion Alliance International Holdings Business Description

Address Dongping Economic Development Zone, Shandong Province, Taian, CHN
Champion Alliance International Holdings Ltd is engaged in the trading of household paper products and hygiene products and manufacturing of hygiene products, and property leasing. The household paper and hygiene products segment trades household paper and hygiene products and manufactures hygiene products in the PRC. The property leasing segment leases out the factory, equipment and the land for the new energy business which is operated by an independent third party. The majority of the revenue is derived from the household paper and hygiene products segment. All of its revenue is derived from Mainland China.
50GF Score

Get the complete analysis for HKSE:01629

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

HK$0.17
Price
HK$0.20
GF Value