Proxene Tools Co (ROCO:6904) Beneish M-Score: 1.29 (As of Aug. 20, 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:6904 Proxene Tools Co Ltd ROCO:6904
67 GF Score
Price NT$124.50
GF Value NT$126.95
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Proxene Tools Co Beneish M-Score?

Proxene Tools Co ROCO:6904 67 Beneish M-Score is 1.29 as of Aug. 20, 2026. GuruFocus rates ROCO:6904 with a GF Score™ of 67/100 and a GF Value™ of NT$126.95 (Fairly Valued). The stock has 4 warning signs investors should review. Among 2,914 Industrial Products companies, Proxene Tools Co ranks worse than 97.49% 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 1.29 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ROCO:6904' s Beneish M-Score Range Over the Past 10 Years
Min: -3.62   Med: -2.32   Max: 1.29
Current: 1.29

During the past 7 years, the highest Beneish M-Score of Proxene Tools Co was 1.29. The lowest was -3.62. And the median was -2.32.


Proxene Tools Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Proxene Tools 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.

Proxene Tools Co Beneish M-Score Chart

Proxene Tools Co Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -2.30 -1.76 -3.62

Proxene Tools Co Quarterly Data
Dec20 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -3.04 -3.09 -3.62 1.27 1.29

ROCO:6904 vs SNA, RBC, SWK: Beneish M-Score Comparison

For the Tools & Accessories subindustry, Proxene Tools 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.


Proxene Tools Co Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Proxene Tools Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Proxene Tools Co's Beneish M-Score falls into.


ROCO:6904
67GF Score
Proxene Tools Co Ltd ROCO:6904
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Proxene Tools 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 Proxene Tools 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 * 1.5437+0.528 * 1.1958+0.404 * 9.0758+0.892 * 1.0177+0.115 * 0.9406
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1217+4.679 * -0.015796-0.327 * 1.0329
=1.29

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was NT$160.9 Mil.
Revenue was 246.612 + 229.439 + 182.293 + 234.074 = NT$892.4 Mil.
Gross Profit was 65.802 + 67.67 + 52.827 + 65.813 = NT$252.1 Mil.
Total Current Assets was NT$832.4 Mil.
Total Assets was NT$1,776.0 Mil.
Property, Plant and Equipment(Net PPE) was NT$795.0 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$39.8 Mil.
Selling, General, & Admin. Expense(SGA) was NT$97.6 Mil.
Total Current Liabilities was NT$513.5 Mil.
Long-Term Debt & Capital Lease Obligation was NT$187.9 Mil.
Net Income was 30.468 + 33.927 + 32.947 + 43.44 = NT$140.8 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was 46.643 + -7.458 + 50.627 + 79.023 = NT$168.8 Mil.
Total Receivables was NT$102.4 Mil.
Revenue was 198.518 + 247.62 + 206.612 + 224.168 = NT$876.9 Mil.
Gross Profit was 60.112 + 86.608 + 70.862 + 78.653 = NT$296.2 Mil.
Total Current Assets was NT$748.5 Mil.
Total Assets was NT$1,579.6 Mil.
Property, Plant and Equipment(Net PPE) was NT$816.6 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$38.4 Mil.
Selling, General, & Admin. Expense(SGA) was NT$85.5 Mil.
Total Current Liabilities was NT$484.0 Mil.
Long-Term Debt & Capital Lease Obligation was NT$120.0 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)
=(160.882 / 892.418) / (102.412 / 876.918)
=0.180277 / 0.116786
=1.5437

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)
=(296.235 / 876.918) / (252.112 / 892.418)
=0.337814 / 0.282504
=1.1958

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 - (832.406 + 794.991) / 1775.995) / (1 - (748.471 + 816.603) / 1579.637)
=0.08367 / 0.009219
=9.0758

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
=892.418 / 876.918
=1.0177

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))
=(38.372 / (38.372 + 816.603)) / (39.833 / (39.833 + 794.991))
=0.044881 / 0.047714
=0.9406

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)
=(97.647 / 892.418) / (85.538 / 876.918)
=0.109418 / 0.097544
=1.1217

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)
=((187.919 + 513.511) / 1775.995) / ((120.049 + 483.962) / 1579.637)
=0.39495 / 0.382373
=1.0329

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
=(140.782 - 0 - 168.835) / 1775.995
=-0.015796

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.

Proxene Tools Co has a M-score of 1.29 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 1.29 mean?
Proxene Tools Co (ROCO:6904) has a Beneish M-Score of 1.29 as of Aug. 20, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Proxene Tools Co and its competitors. According to the industry distribution chart, Proxene Tools Co ranks #2841 out of 2914 companies in the Industrial Products industry, placing it in the top 97.5%.
Is Proxene Tools Co's Beneish M-Score too high?
Proxene Tools Co's current Beneish M-Score is 1.29. Based on the distribution chart, Proxene Tools Co ranks #2841 out of 2914 companies in the Industrial Products industry, which is in the bottom quartile relative to peers. Overall, Proxene Tools Co has a GF Score™ of 67/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Proxene Tools Co's Beneish M-Score compare to SNA and RBC?
According to the Industrial Products industry distribution chart, Proxene Tools Co ranks #2841 out of 2914 companies for Beneish M-Score. This places Proxene Tools 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 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 Proxene Tools Co and its competitors. Proxene Tools Co's current Beneish M-Score is 1.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Proxene Tools Co stock overvalued right now?
Based on GuruFocus' analysis, Proxene Tools Co (ROCO:6904) is currently considered Fairly Valued. The stock's GF Value™ is NT$126.95, compared to a current price of NT$124.50 — trading 1.9% below its estimated fair value. The current Beneish M-Score is 1.29. Proxene Tools Co's overall GF Score™ is 67/100 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 Proxene Tools Co (ROCO:6904), the current Beneish M-Score is 1.29 as of Aug. 20, 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 Proxene Tools Co (ROCO:6904) Overvalued in 2026?

Based on GuruFocus' analysis, Proxene Tools Co stock appears to be undervalued. The current stock price of NT$124.50 is trading 1.9% below its estimated GF Value™ of NT$126.95. GuruFocus considers Proxene Tools Co to be Fairly Valued.

Key valuation signals for ROCO:6904:

  • Beneish M-Score: 1.29
  • GF Value™: NT$126.95 vs. price of NT$124.50 (1.9% below fair value)
  • GF Score™: 67/100 with 4 warning signs

No single metric tells the full story. See the ROCO:6904 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Proxene Tools Co Business Description

Address No. 9-2, Lane 893, Zhongshan Road, Beizhuang Village, Shengang District, Taichung City, TWN, 42947
Proxene Tools Co Ltd engages in the manufacturing and exporting of adjustable angle wrenches in Taiwan. It offers industrial hand tools manufacturing adjustable wrench hand tools, wrenches, Industrial Video Borescope, Diagnostic equipment, and Car care products.
67GF Score

Get the complete analysis for ROCO:6904

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

NT$124.50
Price
NT$126.95
GF Value