GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Retail - Cyclical » Mister International Enterprise Corp (ROCO:2941) » Definitions » Beneish M-Score

Mister International Enterprise (ROCO:2941) Beneish M-Score : -2.83 (As of Jun. 25, 2025)


View and export this data going back to 2021. Start your Free Trial

What is Mister International Enterprise Beneish M-Score?

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 -2.83 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:2941' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -2.2   Max: -2.11
Current: -2.83

During the past 7 years, the highest Beneish M-Score of Mister International Enterprise was -2.11. The lowest was -2.83. And the median was -2.20.


Mister International Enterprise Beneish M-Score Historical Data

The historical data trend for Mister International Enterprise'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.

* Premium members only.

Mister International Enterprise Beneish M-Score Chart

Mister International Enterprise Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - - - - -2.11

Mister International Enterprise Quarterly Data
Dec18 Dec19 Dec20 Jun21 Dec21 Jun22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 - -2.20 - -2.11 -2.83

Competitive Comparison of Mister International Enterprise's Beneish M-Score

For the Internet Retail subindustry, Mister International Enterprise'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.


Mister International Enterprise's Beneish M-Score Distribution in the Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Mister International Enterprise's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Mister International Enterprise's Beneish M-Score falls into.


;
;

Mister International Enterprise 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 Mister International Enterprise 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 * 0.6894+0.528 * 0.9583+0.404 * 1.6494+0.892 * 1.1262+0.115 * 1.4576
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.082+4.679 * -0.083655-0.327 * 1.1896
=-2.83

* 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 (Mar25) TTM:Last Year (Mar24) TTM:
Total Receivables was NT$91.8 Mil.
Revenue was 231.05 + 221.743 + 200.686 + 200.316 = NT$853.8 Mil.
Gross Profit was 145.62 + 144.515 + 129 + 128.253 = NT$547.4 Mil.
Total Current Assets was NT$437.8 Mil.
Total Assets was NT$621.6 Mil.
Property, Plant and Equipment(Net PPE) was NT$177.0 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$66.0 Mil.
Selling, General, & Admin. Expense(SGA) was NT$466.8 Mil.
Total Current Liabilities was NT$219.1 Mil.
Long-Term Debt & Capital Lease Obligation was NT$70.6 Mil.
Net Income was 7.988 + 11.358 + 11.607 + 14.201 = NT$45.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was 52.654 + -10.593 + 16.621 + 38.468 = NT$97.2 Mil.
Total Receivables was NT$118.2 Mil.
Revenue was 199.884 + 185.247 + 190.187 + 182.793 = NT$758.1 Mil.
Gross Profit was 123.227 + 113.717 + 117.797 + 111.04 = NT$465.8 Mil.
Total Current Assets was NT$470.2 Mil.
Total Assets was NT$552.3 Mil.
Property, Plant and Equipment(Net PPE) was NT$78.5 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$51.4 Mil.
Selling, General, & Admin. Expense(SGA) was NT$383.1 Mil.
Total Current Liabilities was NT$196.8 Mil.
Long-Term Debt & Capital Lease Obligation was NT$19.6 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)
=(91.76 / 853.795) / (118.184 / 758.111)
=0.107473 / 0.155893
=0.6894

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)
=(465.781 / 758.111) / (547.388 / 853.795)
=0.614397 / 0.641123
=0.9583

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 - (437.808 + 177.02) / 621.553) / (1 - (470.198 + 78.483) / 552.304)
=0.01082 / 0.00656
=1.6494

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
=853.795 / 758.111
=1.1262

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))
=(51.445 / (51.445 + 78.483)) / (66.022 / (66.022 + 177.02))
=0.39595 / 0.271649
=1.4576

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)
=(466.774 / 853.795) / (383.07 / 758.111)
=0.546705 / 0.505295
=1.082

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)
=((70.603 + 219.057) / 621.553) / ((19.594 + 196.762) / 552.304)
=0.466026 / 0.391734
=1.1896

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
=(45.154 - 0 - 97.15) / 621.553
=-0.083655

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.

Mister International Enterprise has a M-score of -2.83 suggests that the company is unlikely to be a manipulator.


Mister International Enterprise Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Mister International Enterprise's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Mister International Enterprise Business Description

Traded in Other Exchanges
N/A
Address
No.236, Shizheng N. 2nd Road, Room 1, 22nd Floor, Xitun District, Taichung City, TWN, 407
Mister International Enterprise Corp is an integrated e-commerce retailer of especially men's clothing brands. It mainly engages in the design, development, retail, and wholesale of ready-to-wear, footwear and accessories. It sells shoes, accessories, bags, clothes, and other wear under various brands.

Mister International Enterprise Headlines

No Headlines