B Duck Semk Holdings International (HKSE:02250) Beneish M-Score: -4.32 (As of Jul. 13, 2026)


HKSE:02250 B Duck Semk Holdings International Ltd HKSE:02250
59 GF Score
Price HK$0.27
GF Value HK$1.42
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is B Duck Semk Holdings International Beneish M-Score?

B Duck Semk Holdings International HKSE:02250 59 Beneish M-Score is -4.32 as of Jul. 13, 2026. GuruFocus rates HKSE:02250 with a GF Score™ of 59/100 and a GF Value™ of HK$1.42 (Possible Value Trap). The stock has 7 warning signs investors should review. Among 1,020 Business Services companies, B Duck Semk Holdings International ranks better than 95.98% 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 -4.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HKSE:02250' s Beneish M-Score Range Over the Past 10 Years
Min: -4.32   Med: -2.63   Max: 0.2
Current: -4.32

During the past 8 years, the highest Beneish M-Score of B Duck Semk Holdings International was 0.20. The lowest was -4.32. And the median was -2.63.


B Duck Semk Holdings International Beneish M-Score Historical Data

* Premium members only.

The historical data trend for B Duck Semk Holdings 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.

B Duck Semk Holdings International Beneish M-Score Chart

B Duck Semk Holdings International Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -1.44 0.20 -3.45 -3.28 -4.32

B Duck Semk Holdings International Semi-Annual Data
Dec18 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 -3.45 0.00 -3.28 0.00 -4.32

HKSE:02250 vs CTAS, CPRT, ULS: Beneish M-Score Comparison

For the Specialty Business Services subindustry, B Duck Semk Holdings 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.


B Duck Semk Holdings International Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, B Duck Semk Holdings International's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where B Duck Semk Holdings International's Beneish M-Score falls into.


HKSE:02250
59GF Score
B Duck Semk Holdings International Ltd HKSE:02250
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

B Duck Semk Holdings 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 B Duck Semk Holdings 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 * 0.6444+0.528 * 0.924+0.404 * 0.6127+0.892 * 1.3424+0.115 * 0.9561
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8168+4.679 * -0.323928-0.327 * 1.4147
=-4.32

* 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$65.5 Mil.
Revenue was HK$172.5 Mil.
Gross Profit was HK$133.8 Mil.
Total Current Assets was HK$171.2 Mil.
Total Assets was HK$245.4 Mil.
Property, Plant and Equipment(Net PPE) was HK$29.2 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$16.4 Mil.
Selling, General, & Admin. Expense(SGA) was HK$40.0 Mil.
Total Current Liabilities was HK$111.3 Mil.
Long-Term Debt & Capital Lease Obligation was HK$7.3 Mil.
Net Income was HK$-87.7 Mil.
Gross Profit was HK$0.0 Mil.
Cash Flow from Operations was HK$-8.2 Mil.
Total Receivables was HK$75.7 Mil.
Revenue was HK$128.5 Mil.
Gross Profit was HK$92.1 Mil.
Total Current Assets was HK$175.5 Mil.
Total Assets was HK$293.1 Mil.
Property, Plant and Equipment(Net PPE) was HK$29.7 Mil.
Depreciation, Depletion and Amortization(DDA) was HK$15.5 Mil.
Selling, General, & Admin. Expense(SGA) was HK$36.5 Mil.
Total Current Liabilities was HK$89.8 Mil.
Long-Term Debt & Capital Lease Obligation was HK$10.4 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)
=(65.491 / 172.535) / (75.712 / 128.526)
=0.379581 / 0.589079
=0.6444

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)
=(92.073 / 128.526) / (133.768 / 172.535)
=0.716376 / 0.775309
=0.924

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 - (171.173 + 29.164) / 245.422) / (1 - (175.532 + 29.65) / 293.05)
=0.183704 / 0.29984
=0.6127

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
=172.535 / 128.526
=1.3424

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))
=(15.544 / (15.544 + 29.65)) / (16.385 / (16.385 + 29.164))
=0.343939 / 0.359722
=0.9561

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)
=(39.991 / 172.535) / (36.473 / 128.526)
=0.231785 / 0.283779
=0.8168

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)
=((7.324 + 111.3) / 245.422) / ((10.357 + 89.765) / 293.05)
=0.483347 / 0.341655
=1.4147

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
=(-87.7 - 0 - -8.201) / 245.422
=-0.323928

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.

B Duck Semk Holdings International has a M-score of -4.32 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 -4.32 mean?
B Duck Semk Holdings International (HKSE:02250) has a Beneish M-Score of -4.32 as of Jul. 13, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on B Duck Semk Holdings International and its competitors. According to the industry distribution chart, B Duck Semk Holdings International ranks #41 out of 1020 companies in the Business Services industry, placing it in the top 4%.
Is B Duck Semk Holdings International's Beneish M-Score too high?
B Duck Semk Holdings International's current Beneish M-Score is -4.32. Based on the distribution chart, B Duck Semk Holdings International ranks #41 out of 1020 companies in the Business Services industry, which is in the top quartile — a strong position relative to peers. Overall, B Duck Semk Holdings International has a GF Score™ of 59/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does B Duck Semk Holdings International's Beneish M-Score compare to CTAS and CPRT?
According to the Business Services industry distribution chart, B Duck Semk Holdings International ranks #41 out of 1020 companies for Beneish M-Score. This places B Duck Semk Holdings International in the top 4% 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 Business Services company?
A good Beneish M-Score depends on the Business Services 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 B Duck Semk Holdings International and its competitors. B Duck Semk Holdings International's current Beneish M-Score is -4.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is B Duck Semk Holdings International stock overvalued right now?
Based on GuruFocus' analysis, B Duck Semk Holdings International (HKSE:02250) is currently considered Possible Value Trap. The stock's GF Value™ is HK$1.42, compared to a current price of HK$0.27 — trading 81.3% below its estimated fair value. The current Beneish M-Score is -4.32. B Duck Semk Holdings International's overall GF Score™ is 59/100 with 7 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 B Duck Semk Holdings International (HKSE:02250), the current Beneish M-Score is -4.32 as of Jul. 13, 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 B Duck Semk Holdings International (HKSE:02250) Overvalued in 2026?

Based on GuruFocus' analysis, B Duck Semk Holdings International stock appears to be undervalued. The current stock price of HK$0.27 is trading 81.3% below its estimated GF Value™ of HK$1.42. GuruFocus considers B Duck Semk Holdings International to be Possible Value Trap.

Key valuation signals for HKSE:02250:

  • Beneish M-Score: -4.32
  • GF Value™: HK$1.42 vs. price of HK$0.27 (81.3% below fair value)
  • GF Score™: 59/100 with 7 warning signs

No single metric tells the full story. See the HKSE:02250 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


B Duck Semk Holdings International Business Description

Address 3 Hoi Shing Road, Unit A6, 25th Floor, TML Tower, Tsuen Wan, New Territories, Hong Kong, HKG
B Duck Semk Holdings International Ltd is engaged in creation, design, licensing, brand management and marketing of its self-created and self-owned B.Duck Family Characters across multi channels. The company has two segments namely Character licensing and E-commerce and other. It derives maximum revenue from E-commerce business engaged in the design, development, procurement and retail sales of the Group's B.Duck Family Characters-featured products. Geographically, it operates in Mainland China, Hong Kong, Southeast Asia and Taiwan and Others.
59GF Score

Get the complete analysis for HKSE:02250

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

HK$0.27
Price
HK$1.42
GF Value