Cayman Island Grand Galactica (ROCO:2924) Beneish M-Score: -1.25 (As of Jul. 23, 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:2924 Cayman Island Grand Galactica Corp Ltd ROCO:2924
50 GF Score
Price NT$17.95
GF Value NT$20.65
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Cayman Island Grand Galactica Beneish M-Score?

Cayman Island Grand Galactica ROCO:2924 -1.64% 50 Beneish M-Score is -1.25 as of Jul. 23, 2026. GuruFocus rates ROCO:2924 with a GF Score™ of 50/100 and a GF Value™ of NT$20.65 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 998 Manufacturing - Apparel & Accessories companies, Cayman Island Grand Galactica ranks worse than 88.28% 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.

Warning Sign:

Beneish M-Score -1.25 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Cayman Island Grand Galactica's Beneish M-Score or its related term are showing as below:

ROCO:2924' s Beneish M-Score Range Over the Past 10 Years
Min: -3.72   Med: -2.55   Max: -0.25
Current: -1.25

During the past 13 years, the highest Beneish M-Score of Cayman Island Grand Galactica was -0.25. The lowest was -3.72. And the median was -2.55.


Cayman Island Grand Galactica Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Cayman Island Grand Galactica'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.

Cayman Island Grand Galactica Beneish M-Score Chart

Cayman Island Grand Galactica 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 -2.63 -2.28 -1.02 -0.25 -1.25

Cayman Island Grand Galactica Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 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 -0.25 0.17 -2.72 -3.69 -1.25

ROCO:2924 vs RL, LEVI, VFC: Beneish M-Score Comparison

For the Apparel Manufacturing subindustry, Cayman Island Grand Galactica'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.


Cayman Island Grand Galactica Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

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

* The bar in red indicates where Cayman Island Grand Galactica's Beneish M-Score falls into.


ROCO:2924
50GF Score
Cayman Island Grand Galactica Corp Ltd ROCO:2924
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cayman Island Grand Galactica 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 Cayman Island Grand Galactica 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 * 3.2334+0.528 * 0.6279+0.404 * 0.666+0.892 * 0.4074+0.115 * 1.1547
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 3.1901+4.679 * 0.106728-0.327 * 1.3134
=-1.25

* 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$20.85 Mil.
Revenue was 28.793 + 16.65 + 11.086 + 10.509 = NT$67.04 Mil.
Gross Profit was 4.33 + 4.943 + 4.005 + 4.805 = NT$18.08 Mil.
Total Current Assets was NT$918.50 Mil.
Total Assets was NT$959.69 Mil.
Property, Plant and Equipment(Net PPE) was NT$34.39 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$4.13 Mil.
Selling, General, & Admin. Expense(SGA) was NT$78.57 Mil.
Total Current Liabilities was NT$483.97 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0.00 Mil.
Net Income was -24.174 + -11.222 + -14.025 + -11.459 = NT$-60.88 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.00 Mil.
Cash Flow from Operations was -25.88 + -17.6 + -55.015 + -64.81 = NT$-163.31 Mil.
Total Receivables was NT$15.83 Mil.
Revenue was 19.185 + 83.393 + 54.23 + 7.746 = NT$164.55 Mil.
Gross Profit was 6.737 + 10.712 + 7.451 + 2.971 = NT$27.87 Mil.
Total Current Assets was NT$826.37 Mil.
Total Assets was NT$872.88 Mil.
Property, Plant and Equipment(Net PPE) was NT$37.23 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$5.26 Mil.
Selling, General, & Admin. Expense(SGA) was NT$60.45 Mil.
Total Current Liabilities was NT$334.40 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0.76 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)
=(20.851 / 67.038) / (15.829 / 164.554)
=0.311033 / 0.096193
=3.2334

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)
=(27.871 / 164.554) / (18.083 / 67.038)
=0.169373 / 0.269743
=0.6279

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 - (918.502 + 34.392) / 959.687) / (1 - (826.37 + 37.232) / 872.878)
=0.007078 / 0.010627
=0.666

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
=67.038 / 164.554
=0.4074

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))
=(5.262 / (5.262 + 37.232)) / (4.131 / (4.131 + 34.392))
=0.123829 / 0.107235
=1.1547

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)
=(78.565 / 67.038) / (60.453 / 164.554)
=1.171947 / 0.367375
=3.1901

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)
=((0 + 483.972) / 959.687) / ((0.762 + 334.399) / 872.878)
=0.504302 / 0.383972
=1.3134

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
=(-60.88 - 0 - -163.305) / 959.687
=0.106728

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.

Cayman Island Grand Galactica has a M-score of -1.25 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.25 mean?
Cayman Island Grand Galactica (ROCO:2924) has a Beneish M-Score of -1.25 as of Jul. 23, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Cayman Island Grand Galactica and its competitors. According to the industry distribution chart, Cayman Island Grand Galactica ranks #881 out of 998 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 88.3%.
Is Cayman Island Grand Galactica's Beneish M-Score too high?
Cayman Island Grand Galactica's current Beneish M-Score is -1.25. Based on the distribution chart, Cayman Island Grand Galactica ranks #881 out of 998 companies in the Manufacturing - Apparel & Accessories industry, which is in the bottom quartile relative to peers. Overall, Cayman Island Grand Galactica has a GF Score™ of 50/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Cayman Island Grand Galactica's Beneish M-Score compare to RL and LEVI?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Cayman Island Grand Galactica ranks #881 out of 998 companies for Beneish M-Score. This places Cayman Island Grand Galactica in the lower 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 Cayman Island Grand Galactica and its competitors. Cayman Island Grand Galactica's current Beneish M-Score is -1.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cayman Island Grand Galactica stock overvalued right now?
Based on GuruFocus' analysis, Cayman Island Grand Galactica (ROCO:2924) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$20.65, compared to a current price of NT$17.95 — trading 13.1% below its estimated fair value. The current Beneish M-Score is -1.25. Cayman Island Grand Galactica's 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 Cayman Island Grand Galactica (ROCO:2924), the current Beneish M-Score is -1.25 as of Jul. 23, 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 Cayman Island Grand Galactica (ROCO:2924) Overvalued in 2026?

Based on GuruFocus' analysis, Cayman Island Grand Galactica stock appears to be undervalued. The current stock price of NT$17.95 is trading 13.1% below its estimated GF Value™ of NT$20.65. GuruFocus considers Cayman Island Grand Galactica to be Modestly Undervalued.

Key valuation signals for ROCO:2924:

  • Beneish M-Score: -1.25
  • GF Value™: NT$20.65 vs. price of NT$17.95 (13.1% below fair value)
  • GF Score™: 50/100 with 6 warning signs

No single metric tells the full story. See the ROCO:2924 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Cayman Island Grand Galactica Business Description

Address Zhongshan North Road, 10th Floor, Number 46, Section 2, Zhongshan District, Taipei City, TWN, 104
Cayman Island Grand Galactica Corp Ltd is engaged in construction contracting, research and development, manufacturing and sales of baby products, sales and construction engineering services, and the development, leasing and sale of real estate, residential properties and buildings. The Group has three segments: the General Merchandise Sector, which generates maximum revenue and is engaged in the sale of baby and infant products and other merchandise; the Construction Engineering Sector, which is engaged in construction contracting services; and the Property Development Sector, which is engaged in the development, leasing and sale of real estate, including residential buildings and complexes. The Group operates and generates revenue from Asia.
50GF Score

Get the complete analysis for ROCO:2924

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

NT$17.95
Price
NT$20.65
GF Value