Green World Hotels Co (ROCO:8077) Beneish M-Score: -3.25 (As of Jun. 27, 2026)


ROCO:8077 Green World Hotels Co Ltd ROCO:8077
72 GF Score
Price NT$47.05
GF Value NT$57.04
Valuation Modestly Undervalued
! 9 Warning Signs
View Full Analysis

What is Green World Hotels Co Beneish M-Score?

Green World Hotels Co ROCO:8077 -5.62% 72 Beneish M-Score is -3.25 as of Jun. 27, 2026. GuruFocus rates ROCO:8077 with a GF Score™ of 72/100 and a GF Value™ of NT$57.04 (Modestly Undervalued). The stock has 9 warning signs investors should review. Among 824 Travel & Leisure companies, Green World Hotels Co ranks better than 87.62% 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 -3.25 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ROCO:8077' s Beneish M-Score Range Over the Past 10 Years
Min: -5.49   Med: -3.04   Max: -1.64
Current: -3.25

During the past 13 years, the highest Beneish M-Score of Green World Hotels Co was -1.64. The lowest was -5.49. And the median was -3.04.


Green World Hotels Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Green World Hotels 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.

Green World Hotels Co Beneish M-Score Chart

Green World Hotels 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 -3.11 -1.89 -2.85 -3.42 -3.25

Green World Hotels Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.42 -3.32 -3.37 -3.41 -3.25

ROCO:8077 vs MAR, HLT, H: Beneish M-Score Comparison

For the Lodging subindustry, Green World Hotels 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.


Green World Hotels Co Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Green World Hotels Co's Beneish M-Score distribution charts can be found below:

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


ROCO:8077
72GF Score
Green World Hotels Co Ltd ROCO:8077
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Green World Hotels 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 Green World Hotels 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 * 0.9256+0.528 * 1.0213+0.404 * 0.99+0.892 * 1.0141+0.115 * 0.9526
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9064+4.679 * -0.160708-0.327 * 0.9516
=-3.25

* 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$48 Mil.
Revenue was 315.783 + 243.567 + 259.732 + 262.333 = NT$1,081 Mil.
Gross Profit was 114.322 + 47.943 + 70.379 + 80.206 = NT$313 Mil.
Total Current Assets was NT$497 Mil.
Total Assets was NT$2,721 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,052 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$437 Mil.
Selling, General, & Admin. Expense(SGA) was NT$133 Mil.
Total Current Liabilities was NT$771 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,447 Mil.
Net Income was 69.678 + 7.499 + 23.255 + 32.133 = NT$133 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 175.615 + 117.29 + 164.403 + 112.559 = NT$570 Mil.
Total Receivables was NT$51 Mil.
Revenue was 303.358 + 237.605 + 249.949 + 275.509 = NT$1,066 Mil.
Gross Profit was 107.721 + 48.459 + 64.073 + 94.843 = NT$315 Mil.
Total Current Assets was NT$476 Mil.
Total Assets was NT$2,885 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,224 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$446 Mil.
Selling, General, & Admin. Expense(SGA) was NT$145 Mil.
Total Current Liabilities was NT$800 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,671 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)
=(48.057 / 1081.415) / (51.2 / 1066.421)
=0.044439 / 0.048011
=0.9256

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)
=(315.096 / 1066.421) / (312.85 / 1081.415)
=0.295471 / 0.289297
=1.0213

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 - (496.656 + 2052.366) / 2721.097) / (1 - (476.134 + 2224.121) / 2884.505)
=0.063237 / 0.063876
=0.99

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
=1081.415 / 1066.421
=1.0141

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))
=(446.42 / (446.42 + 2224.121)) / (436.824 / (436.824 + 2052.366))
=0.167165 / 0.175488
=0.9526

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)
=(133.04 / 1081.415) / (144.749 / 1066.421)
=0.123024 / 0.135733
=0.9064

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)
=((1447.086 + 770.798) / 2721.097) / ((1670.576 + 800.182) / 2884.505)
=0.81507 / 0.856562
=0.9516

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
=(132.565 - 0 - 569.867) / 2721.097
=-0.160708

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.

Green World Hotels Co has a M-score of -3.25 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 -3.25 mean?
Green World Hotels Co (ROCO:8077) has a Beneish M-Score of -3.25 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Green World Hotels Co and its competitors. According to the industry distribution chart, Green World Hotels Co ranks #102 out of 824 companies in the Travel & Leisure industry, placing it in the top 12.4%.
Is Green World Hotels Co's Beneish M-Score too high?
Green World Hotels Co's current Beneish M-Score is -3.25. Based on the distribution chart, Green World Hotels Co ranks #102 out of 824 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, Green World Hotels Co has a GF Score™ of 72/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Green World Hotels Co's Beneish M-Score compare to MAR and HLT?
According to the Travel & Leisure industry distribution chart, Green World Hotels Co ranks #102 out of 824 companies for Beneish M-Score. This places Green World Hotels Co in the top 12% of its industry — outperforming the majority of peers. 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Green World Hotels Co and its competitors. Green World Hotels Co's current Beneish M-Score is -3.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Green World Hotels Co stock overvalued right now?
Based on GuruFocus' analysis, Green World Hotels Co (ROCO:8077) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$57.04, compared to a current price of NT$47.05 — trading 17.5% below its estimated fair value. The current Beneish M-Score is -3.25. Green World Hotels Co's overall GF Score™ is 72/100 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 Green World Hotels Co (ROCO:8077), the current Beneish M-Score is -3.25 as of Jun. 27, 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 Green World Hotels Co (ROCO:8077) Overvalued in 2026?

Based on GuruFocus' analysis, Green World Hotels Co stock appears to be undervalued. The current stock price of NT$47.05 is trading 17.5% below its estimated GF Value™ of NT$57.04. GuruFocus considers Green World Hotels Co to be Modestly Undervalued.

Key valuation signals for ROCO:8077:

  • Beneish M-Score: -3.25
  • GF Value™: NT$57.04 vs. price of NT$47.05 (17.5% below fair value)
  • GF Score™: 72/100 with 9 warning signs

No single metric tells the full story. See the ROCO:8077 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Green World Hotels Co Business Description

Address Nanjing E. Road, Section 2, No. 69, 3rd Floor, Zhongshan District, Taipei, TWN, 104
Green World Hotels Co Ltd is engaged in the business activities of Hotels and restaurant operations. The company provides hotel rooms, catering services, leasing, and business management services to customers. The company derives a majority of its revenue from the provision of hotel room services. Some of its hotels are Green World Grand Nanjing, Green World Flora, New World Hotel, Green World Linsen, and others.
72GF Score

Get the complete analysis for ROCO:8077

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

NT$47.05
Price
NT$57.04
GF Value