AEWIN Technologies Co (ROCO:3564) Beneish M-Score: -2.53 (As of Jul. 12, 2026)


ROCO:3564 AEWIN Technologies Co Ltd ROCO:3564
69 GF Score
Price NT$54.10
GF Value NT$60.28
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is AEWIN Technologies Co Beneish M-Score?

AEWIN Technologies Co ROCO:3564 69 Beneish M-Score is -2.53 as of Jul. 12, 2026. GuruFocus rates ROCO:3564 with a GF Score™ of 69/100 and a GF Value™ of NT$60.28 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 2,408 Hardware companies, AEWIN Technologies Co ranks better than 55.27% 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 -2.53 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:3564' s Beneish M-Score Range Over the Past 10 Years
Min: -3.03   Med: -2.33   Max: -1.36
Current: -2.53

During the past 13 years, the highest Beneish M-Score of AEWIN Technologies Co was -1.36. The lowest was -3.03. And the median was -2.33.


AEWIN Technologies Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for AEWIN Technologies 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.

AEWIN Technologies Co Beneish M-Score Chart

AEWIN Technologies 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 -1.92 -2.72 -3.03 -2.35 -2.53

AEWIN Technologies Co 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 -2.35 -2.41 -2.39 -2.62 -2.53

ROCO:3564 vs SNDK, DELL, STX: Beneish M-Score Comparison

For the Computer Hardware subindustry, AEWIN Technologies 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.


AEWIN Technologies Co Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, AEWIN Technologies Co's Beneish M-Score distribution charts can be found below:

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


ROCO:3564
69GF Score
AEWIN Technologies Co Ltd ROCO:3564
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

AEWIN Technologies 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 AEWIN Technologies 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 * 0.8621+0.528 * 1.1278+0.404 * 1.0659+0.892 * 1.0925+0.115 * 1.0088
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8927+4.679 * -0.024595-0.327 * 1.0127
=-2.53

* 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$621 Mil.
Revenue was 734.543 + 576.545 + 685.125 + 500.783 = NT$2,497 Mil.
Gross Profit was 153.174 + 131.423 + 153.687 + 134.188 = NT$572 Mil.
Total Current Assets was NT$1,749 Mil.
Total Assets was NT$2,682 Mil.
Property, Plant and Equipment(Net PPE) was NT$880 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$60 Mil.
Selling, General, & Admin. Expense(SGA) was NT$279 Mil.
Total Current Liabilities was NT$788 Mil.
Long-Term Debt & Capital Lease Obligation was NT$501 Mil.
Net Income was 7.926 + 11.067 + 17.76 + 1.595 = NT$38 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 50.036 + 20.707 + 113.411 + -79.832 = NT$104 Mil.
Total Receivables was NT$660 Mil.
Revenue was 704.411 + 628.121 + 530.269 + 422.679 = NT$2,285 Mil.
Gross Profit was 171.34 + 166.758 + 133.355 + 119.482 = NT$591 Mil.
Total Current Assets was NT$1,707 Mil.
Total Assets was NT$2,694 Mil.
Property, Plant and Equipment(Net PPE) was NT$936 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$64 Mil.
Selling, General, & Admin. Expense(SGA) was NT$286 Mil.
Total Current Liabilities was NT$736 Mil.
Long-Term Debt & Capital Lease Obligation was NT$543 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)
=(621.218 / 2496.996) / (659.522 / 2285.48)
=0.248786 / 0.28857
=0.8621

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)
=(590.935 / 2285.48) / (572.472 / 2496.996)
=0.258561 / 0.229264
=1.1278

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 - (1748.908 + 879.51) / 2682.385) / (1 - (1707.015 + 936.204) / 2694.072)
=0.020119 / 0.018876
=1.0659

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
=2496.996 / 2285.48
=1.0925

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))
=(64.245 / (64.245 + 936.204)) / (59.791 / (59.791 + 879.51))
=0.064216 / 0.063655
=1.0088

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)
=(278.718 / 2496.996) / (285.771 / 2285.48)
=0.111621 / 0.125038
=0.8927

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)
=((501.039 + 788.143) / 2682.385) / ((542.819 + 735.74) / 2694.072)
=0.48061 / 0.474582
=1.0127

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
=(38.348 - 0 - 104.322) / 2682.385
=-0.024595

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.

AEWIN Technologies Co has a M-score of -2.53 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 -2.53 mean?
AEWIN Technologies Co (ROCO:3564) has a Beneish M-Score of -2.53 as of Jul. 12, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on AEWIN Technologies Co and its competitors. According to the industry distribution chart, AEWIN Technologies Co ranks #1077 out of 2408 companies in the Hardware industry, placing it in the top 44.7%.
Is AEWIN Technologies Co's Beneish M-Score too high?
AEWIN Technologies Co's current Beneish M-Score is -2.53. Based on the distribution chart, AEWIN Technologies Co ranks #1077 out of 2408 companies in the Hardware industry, which is above the industry midpoint. Overall, AEWIN Technologies Co has a GF Score™ of 69/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does AEWIN Technologies Co's Beneish M-Score compare to SNDK and DELL?
According to the Hardware industry distribution chart, AEWIN Technologies Co ranks #1077 out of 2408 companies for Beneish M-Score. This puts AEWIN Technologies Co in the upper 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 AEWIN Technologies Co and its competitors. AEWIN Technologies Co's current Beneish M-Score is -2.53. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is AEWIN Technologies Co stock overvalued right now?
Based on GuruFocus' analysis, AEWIN Technologies Co (ROCO:3564) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$60.28, compared to a current price of NT$54.10 — trading 10.3% below its estimated fair value. The current Beneish M-Score is -2.53. AEWIN Technologies Co's overall GF Score™ is 69/100 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 AEWIN Technologies Co (ROCO:3564), the current Beneish M-Score is -2.53 as of Jul. 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 AEWIN Technologies Co (ROCO:3564) Overvalued in 2026?

Based on GuruFocus' analysis, AEWIN Technologies Co stock appears to be undervalued. The current stock price of NT$54.10 is trading 10.3% below its estimated GF Value™ of NT$60.28. GuruFocus considers AEWIN Technologies Co to be Modestly Undervalued.

Key valuation signals for ROCO:3564:

  • Beneish M-Score: -2.53
  • GF Value™: NT$60.28 vs. price of NT$54.10 (10.3% below fair value)
  • GF Score™: 69/100 with 6 warning signs

No single metric tells the full story. See the ROCO:3564 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


AEWIN Technologies Co Business Description

Address Xintai 5th Road, 32nd Floor, No. 97, Section 1, Xizhi District, New Taipei, TWN, 221
AEWIN Technologies Co Ltd is a provider and manufacturer of PC ODM/OEM solutions. The company's products include network and embedded systems, gaming systems and boards, fleet management systems, NIC, and IPMI. Its geographical operations include Asia, America, and Europe.
69GF Score

Get the complete analysis for ROCO:3564

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

NT$54.10
Price
NT$60.28
GF Value