YeaShin International Development Co (ROCO:5213) Beneish M-Score: 2.38 (As of Jun. 28, 2026)


ROCO:5213 YeaShin International Development Co Ltd ROCO:5213
65 GF Score
Price NT$22.15
GF Value NT$98.44
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is YeaShin International Development Co Beneish M-Score?

YeaShin International Development Co ROCO:5213 -1.34% 65 Beneish M-Score is 2.38 as of Jun. 28, 2026. GuruFocus rates ROCO:5213 with a GF Score™ of 65/100 and a GF Value™ of NT$98.44 (Possible Value Trap). The stock has 7 warning signs investors should review. Among 1,684 Real Estate companies, YeaShin International Development Co ranks worse than 94.06% 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 2.38 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ROCO:5213' s Beneish M-Score Range Over the Past 10 Years
Min: -3.92   Med: -1.71   Max: 74.51
Current: 2.38

During the past 13 years, the highest Beneish M-Score of YeaShin International Development Co was 74.51. The lowest was -3.92. And the median was -1.71.


YeaShin International Development Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for YeaShin International Development 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.

YeaShin International Development Co Beneish M-Score Chart

YeaShin International Development 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 -3.04 -2.40 -1.02 -0.77 2.38

YeaShin International Development 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 -0.77 9.44 1.83 -0.09 2.38

YeaShin International Development Co Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, YeaShin International Development 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.


YeaShin International Development Co Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, YeaShin International Development Co's Beneish M-Score distribution charts can be found below:

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


ROCO:5213
65GF Score
YeaShin International Development Co Ltd ROCO:5213
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

YeaShin International Development 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 YeaShin International Development 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 * 4.5604+0.528 * 1.1073+0.404 * 1.0955+0.892 * 2.0752+0.115 * 0.9957
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6834+4.679 * 0.099161-0.327 * 0.9681
=2.38

* 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$4,456 Mil.
Revenue was 7037.43 + 370.56 + 2847.66 + 7774.915 = NT$18,031 Mil.
Gross Profit was 1928.808 + 113.331 + 699.761 + 2200.217 = NT$4,942 Mil.
Total Current Assets was NT$67,743 Mil.
Total Assets was NT$73,159 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,575 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$133 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,647 Mil.
Total Current Liabilities was NT$46,012 Mil.
Long-Term Debt & Capital Lease Obligation was NT$9,240 Mil.
Net Income was 1136.603 + -187.452 + 163.267 + 1029.109 = NT$2,142 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was -3077.612 + -2350.364 + -182.781 + 497.718 = NT$-5,113 Mil.
Total Receivables was NT$471 Mil.
Revenue was 7108.191 + 221.107 + 293.446 + 1065.816 = NT$8,689 Mil.
Gross Profit was 2206.863 + 61.952 + 94.692 + 273.496 = NT$2,637 Mil.
Total Current Assets was NT$65,445 Mil.
Total Assets was NT$70,149 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,218 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$114 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,161 Mil.
Total Current Liabilities was NT$46,712 Mil.
Long-Term Debt & Capital Lease Obligation was NT$8,014 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)
=(4455.963 / 18030.565) / (470.838 / 8688.56)
=0.247134 / 0.054191
=4.5604

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)
=(2637.003 / 8688.56) / (4942.117 / 18030.565)
=0.303503 / 0.274097
=1.1073

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 - (67743.123 + 2575.326) / 73159.172) / (1 - (65444.975 + 2218.084) / 70149.407)
=0.038829 / 0.035444
=1.0955

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
=18030.565 / 8688.56
=2.0752

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))
=(113.83 / (113.83 + 2218.084)) / (132.76 / (132.76 + 2575.326))
=0.048814 / 0.049024
=0.9957

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)
=(1647.331 / 18030.565) / (1161.499 / 8688.56)
=0.091363 / 0.133681
=0.6834

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)
=((9239.642 + 46011.514) / 73159.172) / ((8013.532 + 46711.576) / 70149.407)
=0.755218 / 0.780122
=0.9681

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
=(2141.527 - 0 - -5113.039) / 73159.172
=0.099161

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.

YeaShin International Development Co has a M-score of 2.38 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 2.38 mean?
YeaShin International Development Co (ROCO:5213) has a Beneish M-Score of 2.38 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on YeaShin International Development Co and its competitors. According to the industry distribution chart, YeaShin International Development Co ranks #1584 out of 1684 companies in the Real Estate industry, placing it in the top 94.1%.
Is YeaShin International Development Co's Beneish M-Score too high?
YeaShin International Development Co's current Beneish M-Score is 2.38. Based on the distribution chart, YeaShin International Development Co ranks #1584 out of 1684 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, YeaShin International Development Co has a GF Score™ of 65/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does YeaShin International Development Co's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, YeaShin International Development Co ranks #1584 out of 1684 companies for Beneish M-Score. This places YeaShin International Development 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 YeaShin International Development Co and its competitors. YeaShin International Development Co's current Beneish M-Score is 2.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is YeaShin International Development Co stock overvalued right now?
Based on GuruFocus' analysis, YeaShin International Development Co (ROCO:5213) is currently considered Possible Value Trap. The stock's GF Value™ is NT$98.44, compared to a current price of NT$22.15 — trading 77.5% below its estimated fair value. The current Beneish M-Score is 2.38. YeaShin International Development Co's overall GF Score™ is 65/100 with 7 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 YeaShin International Development Co (ROCO:5213), the current Beneish M-Score is 2.38 as of Jun. 28, 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 YeaShin International Development Co (ROCO:5213) Overvalued in 2026?

Based on GuruFocus' analysis, YeaShin International Development Co stock appears to be undervalued. The current stock price of NT$22.15 is trading 77.5% below its estimated GF Value™ of NT$98.44. GuruFocus considers YeaShin International Development Co to be Possible Value Trap.

Key valuation signals for ROCO:5213:

  • Beneish M-Score: 2.38
  • GF Value™: NT$98.44 vs. price of NT$22.15 (77.5% below fair value)
  • GF Score™: 65/100 with 7 warning signs

No single metric tells the full story. See the ROCO:5213 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


YeaShin International Development Co Business Description

Address No. 555, Siyuan Road, 30th Floor, Xinzhuang District, New Taipei City, TWN
YeaShin International Development Co Ltd is mainly engaged in construction and civil engineering contracting and property lease and sales, including residential and building development, leasing and sales. The company is mostly engaged in pre-sale of housing and land. Its projects include The Rise Hotel Apartments, Ya Xinxin Fuju, Yaxin's Residence, Yaxin Dunnan, Yaxin Forest, Central Avenue, Yaxin Senfeng, MBC Asia Pacific Business Center, Yaxin Tianhui, Yaxin Fengshan, Consistent and Shin Ginza.
65GF Score

Get the complete analysis for ROCO:5213

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

NT$22.15
Price
NT$98.44
GF Value