Revivegen Co (ROCO:7578) Beneish M-Score: -2.29 (As of Jun. 28, 2026)


ROCO:7578 Revivegen Co Ltd ROCO:7578
51 GF Score
Price NT$30.00
GF Value NT$30.88
Valuation Fairly Valued
! 9 Warning Signs
View Full Analysis

What is Revivegen Co Beneish M-Score?

Revivegen Co ROCO:7578 -3.23% 51 Beneish M-Score is -2.29 as of Jun. 28, 2026. GuruFocus rates ROCO:7578 with a GF Score™ of 51/100 and a GF Value™ of NT$30.88 (Fairly Valued). The stock has 9 warning signs investors should review. Among 227 Waste Management companies, Revivegen Co ranks worse than 74.45% 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 -2.29 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:7578' s Beneish M-Score Range Over the Past 10 Years
Min: -2.79   Med: -1.8   Max: 14.28
Current: -2.29

During the past 6 years, the highest Beneish M-Score of Revivegen Co was 14.28. The lowest was -2.79. And the median was -1.80.


Revivegen Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Revivegen 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.

Revivegen Co Beneish M-Score Chart

Revivegen Co Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 14.28 -1.30 -2.79 -2.29

Revivegen Co Semi-Annual Data
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 -1.30 0.00 -2.79 0.00 -2.29

ROCO:7578 vs WM, RSG, WCN: Beneish M-Score Comparison

For the Waste Management subindustry, Revivegen 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.


Revivegen Co Beneish M-Score vs Waste Management Industry

For the Waste Management industry and Industrials sector, Revivegen Co's Beneish M-Score distribution charts can be found below:

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


ROCO:7578
51GF Score
Revivegen Co Ltd ROCO:7578
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Revivegen 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 Revivegen 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 * 1.2195+0.528 * 1.0953+0.404 * 0.9913+0.892 * 1.0477+0.115 * 1.0482
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.853+4.679 * -0.019176-0.327 * 1.1301
=-2.29

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was NT$47.2 Mil.
Revenue was NT$469.2 Mil.
Gross Profit was NT$109.2 Mil.
Total Current Assets was NT$453.2 Mil.
Total Assets was NT$7,942.0 Mil.
Property, Plant and Equipment(Net PPE) was NT$6,498.7 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$117.6 Mil.
Selling, General, & Admin. Expense(SGA) was NT$62.6 Mil.
Total Current Liabilities was NT$891.2 Mil.
Long-Term Debt & Capital Lease Obligation was NT$4,547.8 Mil.
Net Income was NT$20.4 Mil.
Gross Profit was NT$0.0 Mil.
Cash Flow from Operations was NT$172.7 Mil.
Total Receivables was NT$37.0 Mil.
Revenue was NT$447.9 Mil.
Gross Profit was NT$114.1 Mil.
Total Current Assets was NT$375.6 Mil.
Total Assets was NT$6,384.9 Mil.
Property, Plant and Equipment(Net PPE) was NT$5,206.3 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$98.8 Mil.
Selling, General, & Admin. Expense(SGA) was NT$70.1 Mil.
Total Current Liabilities was NT$623.7 Mil.
Long-Term Debt & Capital Lease Obligation was NT$3,245.6 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)
=(47.226 / 469.227) / (36.963 / 447.86)
=0.100646 / 0.082532
=1.2195

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)
=(114.129 / 447.86) / (109.165 / 469.227)
=0.254832 / 0.232649
=1.0953

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 - (453.232 + 6498.728) / 7942.045) / (1 - (375.601 + 5206.308) / 6384.878)
=0.124664 / 0.125761
=0.9913

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
=469.227 / 447.86
=1.0477

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))
=(98.835 / (98.835 + 5206.308)) / (117.592 / (117.592 + 6498.728))
=0.01863 / 0.017773
=1.0482

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)
=(62.621 / 469.227) / (70.071 / 447.86)
=0.133456 / 0.156457
=0.853

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)
=((4547.809 + 891.161) / 7942.045) / ((3245.638 + 623.7) / 6384.878)
=0.684832 / 0.606016
=1.1301

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
=(20.366 - 0 - 172.664) / 7942.045
=-0.019176

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.

Revivegen Co has a M-score of -2.29 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 -2.29 mean?
Revivegen Co (ROCO:7578) has a Beneish M-Score of -2.29 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Revivegen Co and its competitors. According to the industry distribution chart, Revivegen Co ranks #169 out of 227 companies in the Waste Management industry, placing it in the top 74.4%.
Is Revivegen Co's Beneish M-Score too high?
Revivegen Co's current Beneish M-Score is -2.29. Based on the distribution chart, Revivegen Co ranks #169 out of 227 companies in the Waste Management industry, which is below the industry midpoint. Overall, Revivegen Co has a GF Score™ of 51/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Revivegen Co's Beneish M-Score compare to WM and RSG?
According to the Waste Management industry distribution chart, Revivegen Co ranks #169 out of 227 companies for Beneish M-Score. This places Revivegen 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 a Waste Management company?
A good Beneish M-Score depends on the Waste Management 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 Revivegen Co and its competitors. Revivegen Co's current Beneish M-Score is -2.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Revivegen Co stock overvalued right now?
Based on GuruFocus' analysis, Revivegen Co (ROCO:7578) is currently considered Fairly Valued. The stock's GF Value™ is NT$30.88, compared to a current price of NT$30.00 — trading 2.8% below its estimated fair value. The current Beneish M-Score is -2.29. Revivegen Co's overall GF Score™ is 51/100 with 9 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 Revivegen Co (ROCO:7578), the current Beneish M-Score is -2.29 as of Jun. 28, 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 Revivegen Co (ROCO:7578) Overvalued in 2026?

Based on GuruFocus' analysis, Revivegen Co stock appears to be undervalued. The current stock price of NT$30.00 is trading 2.8% below its estimated GF Value™ of NT$30.88. GuruFocus considers Revivegen Co to be Fairly Valued.

Key valuation signals for ROCO:7578:

  • Beneish M-Score: -2.29
  • GF Value™: NT$30.88 vs. price of NT$30.00 (2.8% below fair value)
  • GF Score™: 51/100 with 9 warning signs

No single metric tells the full story. See the ROCO:7578 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Revivegen Co Business Description

Address No. 28, Gongyi 1st Road, Liuying District, Tainan, TWN, 736
Revivegen Co Ltd Formerly Revivegen Environmental Technology Co Ltd utilizes the waste solvent produced by electronics, optoelectronics, chemical industry, chemical industry and other industries to distill and recover the waste solvent in the physical treatment process (distillation) of the factory, and then produce recyclable solvent raw materials, which are recycled for industrial use.
51GF Score

Get the complete analysis for ROCO:7578

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

NT$30.00
Price
NT$30.88
GF Value