Champ Ray Industrial Co (ROCO:7642) Beneish M-Score: -2.67 (As of Jul. 16, 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:7642 Champ Ray Industrial Co Ltd ROCO:7642
44 GF Score
Price NT$82.10
! 4 Warning Signs
View Full Analysis

What is Champ Ray Industrial Co Beneish M-Score?

Champ Ray Industrial Co ROCO:7642 +4.45% 44 Beneish M-Score is -2.67 as of Jul. 16, 2026. GuruFocus rates ROCO:7642 with a GF Score™ of 44/100. The stock has 4 warning signs investors should review. Among 2,910 Industrial Products companies, Champ Ray Industrial Co ranks better than 69.45% 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 -2.67 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:7642' s Beneish M-Score Range Over the Past 10 Years
Min: -2.67   Med: -2.33   Max: -1.98
Current: -2.67

During the past 6 years, the highest Beneish M-Score of Champ Ray Industrial Co was -1.98. The lowest was -2.67. And the median was -2.33.


Champ Ray Industrial Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Champ Ray Industrial 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.

Champ Ray Industrial Co Beneish M-Score Chart

Champ Ray Industrial Co Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 0.00 -1.98 -2.67

Champ Ray Industrial Co Quarterly Data
Dec20 Dec21 Dec22 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 -1.98 0.00 -1.94 -2.38 -2.67

ROCO:7642 vs GEV, ETN, PH: Beneish M-Score Comparison

For the Specialty Industrial Machinery subindustry, Champ Ray Industrial 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.


Champ Ray Industrial Co Beneish M-Score vs Industrial Products Industry

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

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


ROCO:7642
44GF Score
Champ Ray Industrial Co Ltd ROCO:7642
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Champ Ray Industrial 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 Champ Ray Industrial 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 * 0.8345+0.528 * 1.1035+0.404 * 1.024+0.892 * 0.8433+0.115 * 0.9551
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1715+4.679 * -0.005455-0.327 * 0.7033
=-2.67

* 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$60.7 Mil.
Revenue was 152.446 + 192.957 + 232.172 + 230.519 = NT$808.1 Mil.
Gross Profit was 43.389 + 43.786 + 61.442 + 68.999 = NT$217.6 Mil.
Total Current Assets was NT$425.7 Mil.
Total Assets was NT$1,413.1 Mil.
Property, Plant and Equipment(Net PPE) was NT$978.6 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$18.3 Mil.
Selling, General, & Admin. Expense(SGA) was NT$84.4 Mil.
Total Current Liabilities was NT$157.5 Mil.
Long-Term Debt & Capital Lease Obligation was NT$249.1 Mil.
Net Income was 16.469 + 20.062 + 18.245 + 39.951 = NT$94.7 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was 21.975 + 3.053 + 32.696 + 44.711 = NT$102.4 Mil.
Total Receivables was NT$86.3 Mil.
Revenue was 267.323 + 277.182 + 208.599 + 205.178 = NT$958.3 Mil.
Gross Profit was 78.328 + 80.458 + 66.885 + 59.098 = NT$284.8 Mil.
Total Current Assets was NT$445.9 Mil.
Total Assets was NT$1,329.8 Mil.
Property, Plant and Equipment(Net PPE) was NT$875.8 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$15.6 Mil.
Selling, General, & Admin. Expense(SGA) was NT$85.5 Mil.
Total Current Liabilities was NT$192.8 Mil.
Long-Term Debt & Capital Lease Obligation was NT$351.3 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)
=(60.731 / 808.094) / (86.297 / 958.282)
=0.075153 / 0.090054
=0.8345

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)
=(284.769 / 958.282) / (217.616 / 808.094)
=0.297166 / 0.269295
=1.1035

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 - (425.674 + 978.597) / 1413.145) / (1 - (445.858 + 875.824) / 1329.838)
=0.00628 / 0.006133
=1.024

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
=808.094 / 958.282
=0.8433

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))
=(15.636 / (15.636 + 875.824)) / (18.308 / (18.308 + 978.597))
=0.01754 / 0.018365
=0.9551

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)
=(84.448 / 808.094) / (85.482 / 958.282)
=0.104503 / 0.089203
=1.1715

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)
=((249.124 + 157.48) / 1413.145) / ((351.285 + 192.764) / 1329.838)
=0.28773 / 0.409109
=0.7033

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
=(94.727 - 0 - 102.435) / 1413.145
=-0.005455

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.

Champ Ray Industrial Co has a M-score of -2.67 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 -2.67 mean?
Champ Ray Industrial Co (ROCO:7642) has a Beneish M-Score of -2.67 as of Jul. 16, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Champ Ray Industrial Co and its competitors. According to the industry distribution chart, Champ Ray Industrial Co ranks #889 out of 2910 companies in the Industrial Products industry, placing it in the top 30.5%.
Is Champ Ray Industrial Co's Beneish M-Score too high?
Champ Ray Industrial Co's current Beneish M-Score is -2.67. Based on the distribution chart, Champ Ray Industrial Co ranks #889 out of 2910 companies in the Industrial Products industry, which is above the industry midpoint. Overall, Champ Ray Industrial Co has a GF Score™ of 44/100, reflecting its overall financial health beyond just this single metric.
How does Champ Ray Industrial Co's Beneish M-Score compare to GEV and ETN?
According to the Industrial Products industry distribution chart, Champ Ray Industrial Co ranks #889 out of 2910 companies for Beneish M-Score. This puts Champ Ray Industrial 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 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 Champ Ray Industrial Co and its competitors. Champ Ray Industrial Co's current Beneish M-Score is -2.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Champ Ray Industrial Co stock overvalued right now?
Champ Ray Industrial Co (ROCO:7642) has a current Beneish M-Score of -2.67. The current Beneish M-Score is -2.67. Champ Ray Industrial Co's overall GF Score™ is 44/100 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 Champ Ray Industrial Co (ROCO:7642), the current Beneish M-Score is -2.67 as of Jul. 16, 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.

Champ Ray Industrial Co Business Description

Address No.272, Taixi S. Road, Longjing District, Taichung, TWN, 43455
Champ Ray Industrial Co Ltd is a professional design and manufacturing companies of the controller and controller. They have a professional R&D team and who are engaged in the design and manufacture of products related to DC ceiling fans.
44GF Score

Get the complete analysis for ROCO:7642

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

NT$82.10
Price