Kanpai Co (ROCO:1269) Beneish M-Score: -3.14 (As of Jul. 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.

ROCO:1269 Kanpai Co Ltd ROCO:1269
75 GF Score
Price NT$68.90
GF Value NT$92.27
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Kanpai Co Beneish M-Score?

Kanpai Co ROCO:1269 75 Beneish M-Score is -3.14 as of Jul. 17, 2026. GuruFocus rates ROCO:1269 with a GF Score™ of 75/100 and a GF Value™ of NT$92.27 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 355 Restaurants companies, Kanpai Co ranks better than 75.21% 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 -3.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:1269' s Beneish M-Score Range Over the Past 10 Years
Min: -3.86   Med: -2.95   Max: -2.3
Current: -3.14

During the past 13 years, the highest Beneish M-Score of Kanpai Co was -2.30. The lowest was -3.86. And the median was -2.95.


Kanpai Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Kanpai 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.

Kanpai Co Beneish M-Score Chart

Kanpai Co 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 -2.86 -2.60 -3.00 -3.36 -3.14

Kanpai Co 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 -3.00 0.00 -3.36 0.00 -3.14

ROCO:1269 vs MCD, SBUX, YUM: Beneish M-Score Comparison

For the Restaurants subindustry, Kanpai 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.


Kanpai Co Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Kanpai Co's Beneish M-Score distribution charts can be found below:

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


ROCO:1269
75GF Score
Kanpai Co Ltd ROCO:1269
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kanpai 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 Kanpai 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 * 1.0599+0.528 * 1.0368+0.404 * 0.8482+0.892 * 1.0299+0.115 * 0.9521
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9483+4.679 * -0.153826-0.327 * 0.9558
=-3.14

* 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 NT$411 Mil.
Revenue was NT$4,649 Mil.
Gross Profit was NT$2,154 Mil.
Total Current Assets was NT$1,191 Mil.
Total Assets was NT$2,507 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,145 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$407 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,954 Mil.
Total Current Liabilities was NT$829 Mil.
Long-Term Debt & Capital Lease Obligation was NT$458 Mil.
Net Income was NT$86 Mil.
Gross Profit was NT$0 Mil.
Cash Flow from Operations was NT$472 Mil.
Total Receivables was NT$377 Mil.
Revenue was NT$4,514 Mil.
Gross Profit was NT$2,169 Mil.
Total Current Assets was NT$1,091 Mil.
Total Assets was NT$2,542 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,245 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$414 Mil.
Selling, General, & Admin. Expense(SGA) was NT$2,001 Mil.
Total Current Liabilities was NT$876 Mil.
Long-Term Debt & Capital Lease Obligation was NT$488 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)
=(411.326 / 4649.138) / (376.814 / 4514.08)
=0.088474 / 0.083475
=1.0599

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)
=(2168.796 / 4514.08) / (2154.496 / 4649.138)
=0.480451 / 0.463418
=1.0368

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 - (1190.705 + 1144.767) / 2507.198) / (1 - (1091.416 + 1245.332) / 2542.014)
=0.068493 / 0.080749
=0.8482

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
=4649.138 / 4514.08
=1.0299

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))
=(414.478 / (414.478 + 1245.332)) / (407.017 / (407.017 + 1144.767))
=0.249714 / 0.26229
=0.9521

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)
=(1954.151 / 4649.138) / (2000.832 / 4514.08)
=0.420325 / 0.443242
=0.9483

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)
=((457.517 + 828.695) / 2507.198) / ((488.208 + 876.179) / 2542.014)
=0.513008 / 0.536735
=0.9558

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
=(86.189 - 0 - 471.86) / 2507.198
=-0.153826

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.

Kanpai Co has a M-score of -3.14 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 -3.14 mean?
Kanpai Co (ROCO:1269) has a Beneish M-Score of -3.14 as of Jul. 17, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Kanpai Co and its competitors. According to the industry distribution chart, Kanpai Co ranks #88 out of 355 companies in the Restaurants industry, placing it in the top 24.8%.
Is Kanpai Co's Beneish M-Score too high?
Kanpai Co's current Beneish M-Score is -3.14. Based on the distribution chart, Kanpai Co ranks #88 out of 355 companies in the Restaurants industry, which is in the top quartile — a strong position relative to peers. Overall, Kanpai Co has a GF Score™ of 75/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Kanpai Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Kanpai Co ranks #88 out of 355 companies for Beneish M-Score. This places Kanpai Co in the top 25% 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Kanpai Co and its competitors. Kanpai Co's current Beneish M-Score is -3.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kanpai Co stock overvalued right now?
Based on GuruFocus' analysis, Kanpai Co (ROCO:1269) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$92.27, compared to a current price of NT$68.90 — trading 25.3% below its estimated fair value. The current Beneish M-Score is -3.14. Kanpai Co's overall GF Score™ is 75/100 with 3 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 Kanpai Co (ROCO:1269), the current Beneish M-Score is -3.14 as of Jul. 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 Kanpai Co (ROCO:1269) Overvalued in 2026?

Based on GuruFocus' analysis, Kanpai Co stock appears to be undervalued. The current stock price of NT$68.90 is trading 25.3% below its estimated GF Value™ of NT$92.27. GuruFocus considers Kanpai Co to be Modestly Undervalued.

Key valuation signals for ROCO:1269:

  • Beneish M-Score: -3.14
  • GF Value™: NT$92.27 vs. price of NT$68.90 (25.3% below fair value)
  • GF Score™: 75/100 with 3 warning signs

No single metric tells the full story. See the ROCO:1269 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kanpai Co Business Description

Address No. 88, Section 2, Zhongxiao East Road,, Room 1102, 11th Floor, Zhongzheng District, Taipei, TWN
Kanpai Co Ltd is engaged in operating chain of restaurants. It operates brands serving yakiniku, ramen, shabu shabu, teppanyaki, yakitori, udon, and hamburger. The company serves to individuals, guests, chefs, manufacturers or employees. It also provides rare meats and catering services.
75GF Score

Get the complete analysis for ROCO:1269

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

NT$68.90
Price
NT$92.27
GF Value