Brogent Technologies (ROCO:5263) Beneish M-Score: -3.22 (As of Jul. 11, 2026)


ROCO:5263 Brogent Technologies Inc ROCO:5263
56 GF Score
Price NT$101.00
GF Value NT$217.71
Valuation Significantly Undervalued
! 7 Warning Signs
View Full Analysis

What is Brogent Technologies Beneish M-Score?

Brogent Technologies ROCO:5263 56 Beneish M-Score is -3.22 as of Jul. 11, 2026. GuruFocus rates ROCO:5263 with a GF Score™ of 56/100 and a GF Value™ of NT$217.71 (Significantly Undervalued). The stock has 7 warning signs investors should review. Among 819 Travel & Leisure companies, Brogent Technologies ranks better than 85.84% 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 -3.22 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:5263' s Beneish M-Score Range Over the Past 10 Years
Min: -3.22   Med: -2.16   Max: -1.86
Current: -3.22

During the past 13 years, the highest Beneish M-Score of Brogent Technologies was -1.86. The lowest was -3.22. And the median was -2.16.


Brogent Technologies Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Brogent Technologies'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.

Brogent Technologies Beneish M-Score Chart

Brogent Technologies 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 -2.41 -2.32 -2.71 -2.12 -3.22

Brogent Technologies 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 -2.12 -2.21 -2.70 -3.17 -3.22

ROCO:5263 vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, Brogent Technologies'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.


Brogent Technologies Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Brogent Technologies's Beneish M-Score distribution charts can be found below:

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


ROCO:5263
56GF Score
Brogent Technologies Inc ROCO:5263
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Brogent Technologies 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 Brogent Technologies 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 * 0.8714+0.528 * 1.0247+0.404 * 1.0696+0.892 * 0.9619+0.115 * 1.1765
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1066+4.679 * -0.10439-0.327 * 1.4386
=-3.22

* 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$1,407 Mil.
Revenue was 422.243 + 349.348 + 308.271 + 258.931 = NT$1,339 Mil.
Gross Profit was 169.001 + 201.549 + 124.011 + 66.337 = NT$561 Mil.
Total Current Assets was NT$2,965 Mil.
Total Assets was NT$5,965 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,464 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$212 Mil.
Selling, General, & Admin. Expense(SGA) was NT$460 Mil.
Total Current Liabilities was NT$1,263 Mil.
Long-Term Debt & Capital Lease Obligation was NT$977 Mil.
Net Income was 7.551 + 71.853 + -231.803 + -44.787 = NT$-197 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 115.018 + 314.024 + 56.047 + -59.559 = NT$426 Mil.
Total Receivables was NT$1,678 Mil.
Revenue was 508.216 + 402.172 + 257.745 + 223.71 = NT$1,392 Mil.
Gross Profit was 226.201 + 184.626 + 106.97 + 79.732 = NT$598 Mil.
Total Current Assets was NT$3,009 Mil.
Total Assets was NT$5,449 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,128 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$197 Mil.
Selling, General, & Admin. Expense(SGA) was NT$432 Mil.
Total Current Liabilities was NT$457 Mil.
Long-Term Debt & Capital Lease Obligation was NT$965 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)
=(1406.698 / 1338.793) / (1678.214 / 1391.843)
=1.050721 / 1.205749
=0.8714

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)
=(597.529 / 1391.843) / (560.898 / 1338.793)
=0.429308 / 0.418958
=1.0247

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 - (2964.613 + 1463.92) / 5965.267) / (1 - (3008.631 + 1127.905) / 5448.892)
=0.257614 / 0.240848
=1.0696

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
=1338.793 / 1391.843
=0.9619

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))
=(197.176 / (197.176 + 1127.905)) / (211.957 / (211.957 + 1463.92))
=0.148803 / 0.126475
=1.1765

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)
=(460.212 / 1338.793) / (432.352 / 1391.843)
=0.343751 / 0.310633
=1.1066

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)
=((977.211 + 1262.978) / 5965.267) / ((965.333 + 457.033) / 5448.892)
=0.375539 / 0.261038
=1.4386

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
=(-197.186 - 0 - 425.53) / 5965.267
=-0.10439

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.

Brogent Technologies has a M-score of -3.22 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 -3.22 mean?
Brogent Technologies (ROCO:5263) has a Beneish M-Score of -3.22 as of Jul. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Brogent Technologies and its competitors. According to the industry distribution chart, Brogent Technologies ranks #116 out of 819 companies in the Travel & Leisure industry, placing it in the top 14.2%.
Is Brogent Technologies' Beneish M-Score too high?
Brogent Technologies' current Beneish M-Score is -3.22. Based on the distribution chart, Brogent Technologies ranks #116 out of 819 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, Brogent Technologies has a GF Score™ of 56/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Brogent Technologies' Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, Brogent Technologies ranks #116 out of 819 companies for Beneish M-Score. This places Brogent Technologies in the top 14% of its industry — outperforming the majority of peers. 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Brogent Technologies and its competitors. Brogent Technologies's current Beneish M-Score is -3.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Brogent Technologies stock overvalued right now?
Based on GuruFocus' analysis, Brogent Technologies (ROCO:5263) is currently considered Significantly Undervalued. The stock's GF Value™ is NT$217.71, compared to a current price of NT$101.00 — trading 53.6% below its estimated fair value. The current Beneish M-Score is -3.22. Brogent Technologies' overall GF Score™ is 56/100 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 Brogent Technologies (ROCO:5263), the current Beneish M-Score is -3.22 as of Jul. 11, 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 Brogent Technologies (ROCO:5263) Overvalued in 2026?

Based on GuruFocus' analysis, Brogent Technologies stock appears to be undervalued. The current stock price of NT$101.00 is trading 53.6% below its estimated GF Value™ of NT$217.71. GuruFocus considers Brogent Technologies to be Significantly Undervalued.

Key valuation signals for ROCO:5263:

  • Beneish M-Score: -3.22
  • GF Value™: NT$217.71 vs. price of NT$101.00 (53.6% below fair value)
  • GF Score™: 56/100 with 7 warning signs

No single metric tells the full story. See the ROCO:5263 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Brogent Technologies Business Description

Address No. 9, Fuxing 4th Road, Qianzhen District, Kaohsiung, TWN, 806
Brogent Technologies Inc mainly engaged in the research, development, design, production and sales of simulator rides and its key components and peripheral products, embedded media software, streaming media, 3D dynamic simulation technology, internet interaction media and multiple-monitor setups. The Group has a single operation segment. The company has presence in Taiwan, Asia, Europe, Americas, and Oceania. The company generates majority of revenue from Asia. The company's projects are Digital Aquarium, Flying Theater, Racing Simulator, Motion Theater, o-Ride, o-Ride E, v-Ride 360, v-Ride Vessel.
56GF Score

Get the complete analysis for ROCO:5263

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

NT$101.00
Price
NT$217.71
GF Value