Grand Green Energy (ROCO:6639) Beneish M-Score: -1.90 (As of Jul. 07, 2026)


ROCO:6639 Grand Green Energy Corp ROCO:6639
50 GF Score
Price NT$5.99
GF Value NT$4.36
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Grand Green Energy Beneish M-Score?

Grand Green Energy ROCO:6639 50 Beneish M-Score is -1.90 as of Jul. 07, 2026. GuruFocus rates ROCO:6639 with a GF Score™ of 50/100 and a GF Value™ of NT$4.36 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 2,916 Industrial Products companies, Grand Green Energy ranks worse than 81.14% 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 -1.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:6639' s Beneish M-Score Range Over the Past 10 Years
Min: -3.57   Med: -2.09   Max: 1.57
Current: -1.9

During the past 11 years, the highest Beneish M-Score of Grand Green Energy was 1.57. The lowest was -3.57. And the median was -2.09.


Grand Green Energy Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Grand Green Energy'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.

Grand Green Energy Beneish M-Score Chart

Grand Green Energy 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 -1.80 -3.57 -3.34 -2.09 -1.90

Grand Green Energy Semi-Annual Data
Dec15 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 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 -3.34 0.00 -2.09 0.00 -1.90

ROCO:6639 vs GEV, ETN, PH: Beneish M-Score Comparison

For the Specialty Industrial Machinery subindustry, Grand Green Energy'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.


Grand Green Energy Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Grand Green Energy's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Grand Green Energy's Beneish M-Score falls into.


ROCO:6639
50GF Score
Grand Green Energy Corp ROCO:6639
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Grand Green Energy 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 Grand Green Energy 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 * 0.737+0.528 * 4.1017+0.404 * 1.1755+0.892 * 0.7822+0.115 * 0.8397
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3012+4.679 * -0.132154-0.327 * 1.0188
=-1.90

* 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$37.2 Mil.
Revenue was NT$102.1 Mil.
Gross Profit was NT$-1.8 Mil.
Total Current Assets was NT$119.2 Mil.
Total Assets was NT$557.4 Mil.
Property, Plant and Equipment(Net PPE) was NT$255.0 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$30.0 Mil.
Selling, General, & Admin. Expense(SGA) was NT$40.0 Mil.
Total Current Liabilities was NT$125.2 Mil.
Long-Term Debt & Capital Lease Obligation was NT$74.9 Mil.
Net Income was NT$-47.3 Mil.
Gross Profit was NT$0.0 Mil.
Cash Flow from Operations was NT$26.3 Mil.
Total Receivables was NT$64.6 Mil.
Revenue was NT$130.5 Mil.
Gross Profit was NT$-9.6 Mil.
Total Current Assets was NT$189.1 Mil.
Total Assets was NT$626.6 Mil.
Property, Plant and Equipment(Net PPE) was NT$262.3 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$25.4 Mil.
Selling, General, & Admin. Expense(SGA) was NT$39.3 Mil.
Total Current Liabilities was NT$118.9 Mil.
Long-Term Debt & Capital Lease Obligation was NT$101.9 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)
=(37.241 / 102.094) / (64.596 / 130.514)
=0.364772 / 0.494935
=0.737

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)
=(-9.632 / 130.514) / (-1.837 / 102.094)
=-0.073801 / -0.017993
=4.1017

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 - (119.158 + 254.995) / 557.439) / (1 - (189.052 + 262.305) / 626.626)
=0.3288 / 0.279703
=1.1755

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
=102.094 / 130.514
=0.7822

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))
=(25.397 / (25.397 + 262.305)) / (29.956 / (29.956 + 254.995))
=0.088275 / 0.105127
=0.8397

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)
=(39.999 / 102.094) / (39.297 / 130.514)
=0.391786 / 0.301094
=1.3012

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)
=((74.929 + 125.181) / 557.439) / ((101.944 + 118.854) / 626.626)
=0.358981 / 0.35236
=1.0188

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
=(-47.319 - 0 - 26.349) / 557.439
=-0.132154

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.

Grand Green Energy has a M-score of -1.90 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 -1.90 mean?
Grand Green Energy (ROCO:6639) has a Beneish M-Score of -1.90 as of Jul. 07, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Grand Green Energy and its competitors. According to the industry distribution chart, Grand Green Energy ranks #2366 out of 2916 companies in the Industrial Products industry, placing it in the top 81.1%.
Is Grand Green Energy's Beneish M-Score too high?
Grand Green Energy's current Beneish M-Score is -1.90. Based on the distribution chart, Grand Green Energy ranks #2366 out of 2916 companies in the Industrial Products industry, which is in the bottom quartile relative to peers. Overall, Grand Green Energy has a GF Score™ of 50/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Grand Green Energy's Beneish M-Score compare to GEV and ETN?
According to the Industrial Products industry distribution chart, Grand Green Energy ranks #2366 out of 2916 companies for Beneish M-Score. This places Grand Green Energy 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 Grand Green Energy and its competitors. Grand Green Energy's current Beneish M-Score is -1.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Grand Green Energy stock overvalued right now?
Based on GuruFocus' analysis, Grand Green Energy (ROCO:6639) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$4.36, compared to a current price of NT$5.99 — trading 37.4% above its estimated fair value. The current Beneish M-Score is -1.90. Grand Green Energy's overall GF Score™ is 50/100 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 Grand Green Energy (ROCO:6639), the current Beneish M-Score is -1.90 as of Jul. 07, 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 Grand Green Energy (ROCO:6639) Overvalued in 2026?

Based on GuruFocus' analysis, Grand Green Energy stock appears to be overvalued. The current stock price of NT$5.99 is trading 37.4% above its estimated GF Value™ of NT$4.36. GuruFocus considers Grand Green Energy to be Significantly Overvalued.

Key valuation signals for ROCO:6639:

  • Beneish M-Score: -1.90
  • GF Value™: NT$4.36 vs. price of NT$5.99 (37.4% above fair value)
  • GF Score™: 50/100 with 4 warning signs

No single metric tells the full story. See the ROCO:6639 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Grand Green Energy Business Description

Address No.192, Jinshan Street, Yangmei District, Taoyuan City, TWN, 326
Grand Green Energy Corp is mainly engaged in the development and sale of thermal energy supply system and other thermal equipment. The company caters to textile, food, chemical, and paper industry. It also offers air pollution emission equipment.
50GF Score

Get the complete analysis for ROCO:6639

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

NT$5.99
Price
NT$4.36
GF Value