Golden Insurance Brokers Co (ROCO:6028) Beneish M-Score: -2.61 (As of Jul. 03, 2026)


ROCO:6028 Golden Insurance Brokers Co Ltd ROCO:6028
84 GF Score
Price NT$78.70
GF Value NT$136.80
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Golden Insurance Brokers Co Beneish M-Score?

Golden Insurance Brokers Co ROCO:6028 -0.25% 84 Beneish M-Score is -2.61 as of Jul. 03, 2026. GuruFocus rates ROCO:6028 with a GF Score™ of 84/100 and a GF Value™ of NT$136.80 (Significantly Undervalued). The stock has 3 warning signs investors should review. Among 400 Insurance companies, Golden Insurance Brokers Co ranks better than 63.25% 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 -2.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:6028' s Beneish M-Score Range Over the Past 10 Years
Min: -3.05   Med: -2.74   Max: -1.66
Current: -2.61

During the past 12 years, the highest Beneish M-Score of Golden Insurance Brokers Co was -1.66. The lowest was -3.05. And the median was -2.74.


Golden Insurance Brokers Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Golden Insurance Brokers 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.

Golden Insurance Brokers Co Beneish M-Score Chart

Golden Insurance Brokers 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 -2.91 -3.05 -2.50 -2.90 -2.61

Golden Insurance Brokers Co Quarterly Data
Jun18 Sep18 Dec18 Jun19 Sep19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Sep24 Dec24 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 0.00 -2.90 0.00 0.00 -2.61

ROCO:6028 vs MRSH, AON, AJG: Beneish M-Score Comparison

For the Insurance Brokers subindustry, Golden Insurance Brokers 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.


Golden Insurance Brokers Co Beneish M-Score vs Insurance Industry

For the Insurance industry and Financial Services sector, Golden Insurance Brokers Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Golden Insurance Brokers Co's Beneish M-Score falls into.


ROCO:6028
84GF Score
Golden Insurance Brokers Co Ltd ROCO:6028
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Golden Insurance Brokers 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 Golden Insurance Brokers 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 * 0.9227+0.528 * 1.078+0.404 * 1.2442+0.892 * 1.0526+0.115 * 1.0296
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0364+4.679 * -0.053027-0.327 * 0.9942
=-2.61

* 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$595 Mil.
Revenue was NT$4,715 Mil.
Gross Profit was NT$681 Mil.
Total Current Assets was NT$1,103 Mil.
Total Assets was NT$1,579 Mil.
Property, Plant and Equipment(Net PPE) was NT$400 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$107 Mil.
Selling, General, & Admin. Expense(SGA) was NT$439 Mil.
Total Current Liabilities was NT$797 Mil.
Long-Term Debt & Capital Lease Obligation was NT$101 Mil.
Net Income was NT$173 Mil.
Gross Profit was NT$0 Mil.
Cash Flow from Operations was NT$257 Mil.
Total Receivables was NT$613 Mil.
Revenue was NT$4,479 Mil.
Gross Profit was NT$697 Mil.
Total Current Assets was NT$1,191 Mil.
Total Assets was NT$1,570 Mil.
Property, Plant and Equipment(Net PPE) was NT$318 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$89 Mil.
Selling, General, & Admin. Expense(SGA) was NT$402 Mil.
Total Current Liabilities was NT$819 Mil.
Long-Term Debt & Capital Lease Obligation was NT$79 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)
=(595.087 / 4715.01) / (612.729 / 4479.376)
=0.126211 / 0.136789
=0.9227

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)
=(697.322 / 4479.376) / (680.864 / 4715.01)
=0.155674 / 0.144404
=1.078

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 - (1102.78 + 399.63) / 1578.982) / (1 - (1190.637 + 318.146) / 1569.978)
=0.048495 / 0.038978
=1.2442

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
=4715.01 / 4479.376
=1.0526

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))
=(88.784 / (88.784 + 318.146)) / (107.46 / (107.46 + 399.63))
=0.21818 / 0.211915
=1.0296

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)
=(438.525 / 4715.01) / (401.982 / 4479.376)
=0.093006 / 0.089741
=1.0364

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)
=((101.33 + 797.303) / 1578.982) / ((79.254 + 819.434) / 1569.978)
=0.569122 / 0.572421
=0.9942

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
=(172.842 - 0 - 256.571) / 1578.982
=-0.053027

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.

Golden Insurance Brokers Co has a M-score of -2.61 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 -2.61 mean?
Golden Insurance Brokers Co (ROCO:6028) has a Beneish M-Score of -2.61 as of Jul. 03, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Golden Insurance Brokers Co and its competitors. According to the industry distribution chart, Golden Insurance Brokers Co ranks #147 out of 400 companies in the Insurance industry, placing it in the top 36.7%.
Is Golden Insurance Brokers Co's Beneish M-Score too high?
Golden Insurance Brokers Co's current Beneish M-Score is -2.61. Based on the distribution chart, Golden Insurance Brokers Co ranks #147 out of 400 companies in the Insurance industry, which is above the industry midpoint. Overall, Golden Insurance Brokers Co has a GF Score™ of 84/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Golden Insurance Brokers Co's Beneish M-Score compare to MRSH and AON?
According to the Insurance industry distribution chart, Golden Insurance Brokers Co ranks #147 out of 400 companies for Beneish M-Score. This puts Golden Insurance Brokers 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 an Insurance company?
A good Beneish M-Score depends on the Insurance 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 Golden Insurance Brokers Co and its competitors. Golden Insurance Brokers Co's current Beneish M-Score is -2.61. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Golden Insurance Brokers Co stock overvalued right now?
Based on GuruFocus' analysis, Golden Insurance Brokers Co (ROCO:6028) is currently considered Significantly Undervalued. The stock's GF Value™ is NT$136.80, compared to a current price of NT$78.70 — trading 42.5% below its estimated fair value. The current Beneish M-Score is -2.61. Golden Insurance Brokers Co's overall GF Score™ is 84/100 with 3 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 Golden Insurance Brokers Co (ROCO:6028), the current Beneish M-Score is -2.61 as of Jul. 03, 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 Golden Insurance Brokers Co (ROCO:6028) Overvalued in 2026?

Based on GuruFocus' analysis, Golden Insurance Brokers Co stock appears to be undervalued. The current stock price of NT$78.70 is trading 42.5% below its estimated GF Value™ of NT$136.80. GuruFocus considers Golden Insurance Brokers Co to be Significantly Undervalued.

Key valuation signals for ROCO:6028:

  • Beneish M-Score: -2.61
  • GF Value™: NT$136.80 vs. price of NT$78.70 (42.5% below fair value)
  • GF Score™: 84/100 with 3 warning signs

No single metric tells the full story. See the ROCO:6028 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Golden Insurance Brokers Co Business Description

Address Dashun 1st Road, Zuoying District, Room. 4, 4th Floor, Number 93, Kaohsiung, TWN, 813
Golden Insurance Brokers Co Ltd is an Insurance Broker based in Taiwan. The company is involved in providing Life Insurance, Medical Insurance, Savings Insurance and Investment Insurance among others.
84GF Score

Get the complete analysis for ROCO:6028

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

NT$78.70
Price
NT$136.80
GF Value