EST Global Apparel Co (ROCO:4413) Beneish M-Score: -1.43 (As of Jul. 02, 2026)


ROCO:4413 EST Global Apparel Co Ltd ROCO:4413
63 GF Score
Price NT$14.30
GF Value NT$35.92
Valuation Possible Value Trap
! 2 Warning Signs
View Full Analysis

What is EST Global Apparel Co Beneish M-Score?

EST Global Apparel Co ROCO:4413 63 Beneish M-Score is -1.43 as of Jul. 02, 2026. GuruFocus rates ROCO:4413 with a GF Score™ of 63/100 and a GF Value™ of NT$35.92 (Possible Value Trap). The stock has 2 warning signs investors should review. Among 999 Manufacturing - Apparel & Accessories companies, EST Global Apparel Co ranks worse than 84.98% 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.

Warning Sign:

Beneish M-Score -1.43 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ROCO:4413' s Beneish M-Score Range Over the Past 10 Years
Min: -4.2   Med: -1.88   Max: 0.59
Current: -1.43

During the past 13 years, the highest Beneish M-Score of EST Global Apparel Co was 0.59. The lowest was -4.20. And the median was -1.88.


EST Global Apparel Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for EST Global Apparel 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.

EST Global Apparel Co Beneish M-Score Chart

EST Global Apparel 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 -3.05 -4.20 -3.20 -1.20 -1.43

EST Global Apparel 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 -1.20 -0.60 5.38 2.03 -1.43

ROCO:4413 vs RL, LEVI, VFC: Beneish M-Score Comparison

For the Apparel Manufacturing subindustry, EST Global Apparel 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.


EST Global Apparel Co Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, EST Global Apparel Co's Beneish M-Score distribution charts can be found below:

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


ROCO:4413
63GF Score
EST Global Apparel Co Ltd ROCO:4413
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

EST Global Apparel 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 EST Global Apparel 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 * 1.1699+0.528 * 1.4556+0.404 * 1.0111+0.892 * 2.1477+0.115 * 1.007
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5706+4.679 * -0.089472-0.327 * 1.0992
=-1.43

* 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$129.7 Mil.
Revenue was 192.094 + 357.611 + 182.036 + 130.473 = NT$862.2 Mil.
Gross Profit was 46.112 + 31.371 + 17.652 + 16.425 = NT$111.6 Mil.
Total Current Assets was NT$370.8 Mil.
Total Assets was NT$512.4 Mil.
Property, Plant and Equipment(Net PPE) was NT$137.8 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$7.7 Mil.
Selling, General, & Admin. Expense(SGA) was NT$115.6 Mil.
Total Current Liabilities was NT$75.9 Mil.
Long-Term Debt & Capital Lease Obligation was NT$87.2 Mil.
Net Income was 24.545 + 12.119 + -12.245 + -7.977 = NT$16.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was 37.824 + 73.818 + -25.717 + -23.634 = NT$62.3 Mil.
Total Receivables was NT$51.6 Mil.
Revenue was 122.532 + 113.007 + 73.446 + 92.481 = NT$401.5 Mil.
Gross Profit was 20.426 + 21.847 + 15.373 + 17.964 = NT$75.6 Mil.
Total Current Assets was NT$330.8 Mil.
Total Assets was NT$477.4 Mil.
Property, Plant and Equipment(Net PPE) was NT$143.1 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$8.0 Mil.
Selling, General, & Admin. Expense(SGA) was NT$94.3 Mil.
Total Current Liabilities was NT$50.8 Mil.
Long-Term Debt & Capital Lease Obligation was NT$87.5 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)
=(129.737 / 862.214) / (51.637 / 401.466)
=0.15047 / 0.128621
=1.1699

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)
=(75.61 / 401.466) / (111.56 / 862.214)
=0.188335 / 0.129388
=1.4556

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 - (370.793 + 137.776) / 512.44) / (1 - (330.799 + 143.051) / 477.417)
=0.007554 / 0.007471
=1.0111

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
=862.214 / 401.466
=2.1477

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))
=(8.049 / (8.049 + 143.051)) / (7.695 / (7.695 + 137.776))
=0.053269 / 0.052897
=1.007

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)
=(115.624 / 862.214) / (94.346 / 401.466)
=0.134101 / 0.235004
=0.5706

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)
=((87.176 + 75.93) / 512.44) / ((87.462 + 50.781) / 477.417)
=0.318293 / 0.289564
=1.0992

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
=(16.442 - 0 - 62.291) / 512.44
=-0.089472

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.

EST Global Apparel Co has a M-score of -1.43 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 -1.43 mean?
EST Global Apparel Co (ROCO:4413) has a Beneish M-Score of -1.43 as of Jul. 02, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on EST Global Apparel Co and its competitors. According to the industry distribution chart, EST Global Apparel Co ranks #849 out of 999 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 85%.
Is EST Global Apparel Co's Beneish M-Score too high?
EST Global Apparel Co's current Beneish M-Score is -1.43. Based on the distribution chart, EST Global Apparel Co ranks #849 out of 999 companies in the Manufacturing - Apparel & Accessories industry, which is in the bottom quartile relative to peers. Overall, EST Global Apparel Co has a GF Score™ of 63/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does EST Global Apparel Co's Beneish M-Score compare to RL and LEVI?
According to the Manufacturing - Apparel & Accessories industry distribution chart, EST Global Apparel Co ranks #849 out of 999 companies for Beneish M-Score. This places EST Global Apparel Co 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 EST Global Apparel Co and its competitors. EST Global Apparel Co's current Beneish M-Score is -1.43. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is EST Global Apparel Co stock overvalued right now?
Based on GuruFocus' analysis, EST Global Apparel Co (ROCO:4413) is currently considered Possible Value Trap. The stock's GF Value™ is NT$35.92, compared to a current price of NT$14.30 — trading 60.2% below its estimated fair value. The current Beneish M-Score is -1.43. EST Global Apparel Co's overall GF Score™ is 63/100 with 2 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 EST Global Apparel Co (ROCO:4413), the current Beneish M-Score is -1.43 as of Jul. 02, 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 EST Global Apparel Co (ROCO:4413) Overvalued in 2026?

Based on GuruFocus' analysis, EST Global Apparel Co stock appears to be undervalued. The current stock price of NT$14.30 is trading 60.2% below its estimated GF Value™ of NT$35.92. GuruFocus considers EST Global Apparel Co to be Possible Value Trap.

Key valuation signals for ROCO:4413:

  • Beneish M-Score: -1.43
  • GF Value™: NT$35.92 vs. price of NT$14.30 (60.2% below fair value)
  • GF Score™: 63/100 with 2 warning signs

No single metric tells the full story. See the ROCO:4413 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


EST Global Apparel Co Business Description

Address No.252, Section 2, 8th Floor, New Taipei Blvd, Sanchong District, Taipei, TWN
EST Global Apparel Co Ltd is a Taiwan-based company engages in the clothing business. It provides yoga, functional, seamless, loungewear, denim clothing, and jacket apparel products.
63GF Score

Get the complete analysis for ROCO:4413

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

NT$14.30
Price
NT$35.92
GF Value