Lealea Hotels & Resorts Co (ROCO:5364) Beneish M-Score: -3.38 (As of Jul. 15, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ROCO:5364 Lealea Hotels & Resorts Co Ltd ROCO:5364
46 GF Score
Price NT$8.63
GF Value NT$9.44
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Lealea Hotels & Resorts Co Beneish M-Score?

Lealea Hotels & Resorts Co ROCO:5364 -0.46% 46 Beneish M-Score is -3.38 as of Jul. 15, 2026. GuruFocus rates ROCO:5364 with a GF Score™ of 46/100 and a GF Value™ of NT$9.44 (Fairly Valued). The stock has 4 warning signs investors should review. Among 819 Travel & Leisure companies, Lealea Hotels & Resorts Co ranks better than 90.35% 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 -3.38 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Lealea Hotels & Resorts Co's Beneish M-Score or its related term are showing as below:

ROCO:5364' s Beneish M-Score Range Over the Past 10 Years
Min: -10.63   Med: -3.35   Max: -0.71
Current: -3.38

During the past 13 years, the highest Beneish M-Score of Lealea Hotels & Resorts Co was -0.71. The lowest was -10.63. And the median was -3.35.


Lealea Hotels & Resorts Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Lealea Hotels & Resorts 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.

Lealea Hotels & Resorts Co Beneish M-Score Chart

Lealea Hotels & Resorts 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 -4.16 -4.52 -10.63 -0.71 -3.38

Lealea Hotels & Resorts 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 -0.71 -2.04 -2.68 -3.28 -3.38

ROCO:5364 vs MAR, HLT, H: Beneish M-Score Comparison

For the Lodging subindustry, Lealea Hotels & Resorts 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.


Lealea Hotels & Resorts Co Beneish M-Score vs Travel & Leisure Industry

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

* The bar in red indicates where Lealea Hotels & Resorts Co's Beneish M-Score falls into.


ROCO:5364
46GF Score
Lealea Hotels & Resorts Co Ltd ROCO:5364
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Lealea Hotels & Resorts 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 Lealea Hotels & Resorts 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 * 0.663+0.528 * -0.1087+0.404 * 1.1475+0.892 * 0.7393+0.115 * 2.5682
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5072+4.679 * 0.004059-0.327 * 0.8331
=-3.38

* 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$6.5 Mil.
Revenue was 74.905 + 83.729 + 82.562 + 70.398 = NT$311.6 Mil.
Gross Profit was 19.776 + 16.855 + 5.957 + -0.586 = NT$42.0 Mil.
Total Current Assets was NT$182.9 Mil.
Total Assets was NT$1,190.3 Mil.
Property, Plant and Equipment(Net PPE) was NT$556.2 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$33.8 Mil.
Selling, General, & Admin. Expense(SGA) was NT$79.9 Mil.
Total Current Liabilities was NT$378.1 Mil.
Long-Term Debt & Capital Lease Obligation was NT$49.5 Mil.
Net Income was -2.939 + -7.652 + -18.412 + -20.394 = NT$-49.4 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was 22.844 + -16.704 + 4.08 + -64.448 = NT$-54.2 Mil.
Total Receivables was NT$13.3 Mil.
Revenue was 149.755 + 109.377 + 78.864 + 83.477 = NT$421.5 Mil.
Gross Profit was 32.921 + -6.652 + -20.556 + -11.89 = NT$-6.2 Mil.
Total Current Assets was NT$294.4 Mil.
Total Assets was NT$1,395.9 Mil.
Property, Plant and Equipment(Net PPE) was NT$640.3 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$110.5 Mil.
Selling, General, & Admin. Expense(SGA) was NT$71.7 Mil.
Total Current Liabilities was NT$512.5 Mil.
Long-Term Debt & Capital Lease Obligation was NT$89.4 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)
=(6.504 / 311.594) / (13.269 / 421.473)
=0.020873 / 0.031482
=0.663

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)
=(-6.177 / 421.473) / (42.002 / 311.594)
=-0.014656 / 0.134797
=-0.1087

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 - (182.93 + 556.157) / 1190.324) / (1 - (294.442 + 640.319) / 1395.9)
=0.379088 / 0.330352
=1.1475

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
=311.594 / 421.473
=0.7393

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))
=(110.458 / (110.458 + 640.319)) / (33.797 / (33.797 + 556.157))
=0.147125 / 0.057288
=2.5682

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)
=(79.923 / 311.594) / (71.726 / 421.473)
=0.256497 / 0.170179
=1.5072

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)
=((49.462 + 378.089) / 1190.324) / ((89.398 + 512.461) / 1395.9)
=0.359189 / 0.431162
=0.8331

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
=(-49.397 - 0 - -54.228) / 1190.324
=0.004059

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.

Lealea Hotels & Resorts Co has a M-score of -3.38 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 -3.38 mean?
Lealea Hotels & Resorts Co (ROCO:5364) has a Beneish M-Score of -3.38 as of Jul. 15, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Lealea Hotels & Resorts Co and its competitors. According to the industry distribution chart, Lealea Hotels & Resorts Co ranks #79 out of 819 companies in the Travel & Leisure industry, placing it in the top 9.6%.
Is Lealea Hotels & Resorts Co's Beneish M-Score too high?
Lealea Hotels & Resorts Co's current Beneish M-Score is -3.38. Based on the distribution chart, Lealea Hotels & Resorts Co ranks #79 out of 819 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, Lealea Hotels & Resorts Co has a GF Score™ of 46/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Lealea Hotels & Resorts Co's Beneish M-Score compare to MAR and HLT?
According to the Travel & Leisure industry distribution chart, Lealea Hotels & Resorts Co ranks #79 out of 819 companies for Beneish M-Score. This places Lealea Hotels & Resorts Co in the top 10% 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 Lealea Hotels & Resorts Co and its competitors. Lealea Hotels & Resorts Co's current Beneish M-Score is -3.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Lealea Hotels & Resorts Co stock overvalued right now?
Based on GuruFocus' analysis, Lealea Hotels & Resorts Co (ROCO:5364) is currently considered Fairly Valued. The stock's GF Value™ is NT$9.44, compared to a current price of NT$8.63 — trading 8.6% below its estimated fair value. The current Beneish M-Score is -3.38. Lealea Hotels & Resorts Co's overall GF Score™ is 46/100 with 4 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 Lealea Hotels & Resorts Co (ROCO:5364), the current Beneish M-Score is -3.38 as of Jul. 15, 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 Lealea Hotels & Resorts Co (ROCO:5364) Overvalued in 2026?

Based on GuruFocus' analysis, Lealea Hotels & Resorts Co stock appears to be undervalued. The current stock price of NT$8.63 is trading 8.6% below its estimated GF Value™ of NT$9.44. GuruFocus considers Lealea Hotels & Resorts Co to be Fairly Valued.

Key valuation signals for ROCO:5364:

  • Beneish M-Score: -3.38
  • GF Value™: NT$9.44 vs. price of NT$8.63 (8.6% below fair value)
  • GF Score™: 46/100 with 4 warning signs

No single metric tells the full story. See the ROCO:5364 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Lealea Hotels & Resorts Co Business Description

Address No. 162, Songjiang Road, 3rd Floor, Zhongshan District, Taipei, TWN, 104
Lealea Hotels & Resorts Co Ltd is engaged in operation of hotels. Its hotels include Lealea Garden Hotel Sun Moon lake, Lealea Garden Hotel Sun, and Lealea Garden Hotel Moon. The company offers relevant services, including catering services, room accommodation, operation management, and traveling business, etc.
46GF Score

Get the complete analysis for ROCO:5364

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

NT$8.63
Price
NT$9.44
GF Value