SMORF (Smoore International Holdings) Beneish M-Score: -2.17 (As of Jun. 25, 2026)


SMORF Smoore International Holdings Ltd SMORF
90 GF Score
Price $1.40
GF Value $2.40
! 5 Warning Signs
View Full Analysis

What is Smoore International Holdings Beneish M-Score?

Smoore International Holdings SMORF 90 Beneish M-Score is -2.17 as of Jun. 25, 2026. GuruFocus rates SMORF with a GF Score™ of 90/100 and a GF Value™ of $2.40. The stock has 5 warning signs investors should review. Among 45 Tobacco Products companies, Smoore International Holdings ranks worse than 62.22% 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 -2.17 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SMORF' s Beneish M-Score Range Over the Past 10 Years
Min: -2.76   Med: -1.93   Max: -0.49
Current: -2.17

During the past 10 years, the highest Beneish M-Score of Smoore International Holdings was -0.49. The lowest was -2.76. And the median was -1.93.


Smoore International Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Smoore International Holdings'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.

Smoore International Holdings Beneish M-Score Chart

Smoore International Holdings 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 -1.88 -2.23 -2.76 -1.86 -2.17

Smoore International Holdings Semi-Annual Data
Dec16 Dec17 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 -2.76 0.00 -1.86 0.00 -2.17

SMORF vs PM, MO, TPB: Beneish M-Score Comparison

For the Tobacco subindustry, Smoore International Holdings'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.


Smoore International Holdings Beneish M-Score vs Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, Smoore International Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Smoore International Holdings's Beneish M-Score falls into.


SMORF
90GF Score
Smoore International Holdings Ltd SMORF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Smoore International Holdings 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 Smoore International Holdings 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 * 0.8803+0.528 * 1.0976+0.404 * 1.2035+0.892 * 1.249+0.115 * 1.0694
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9925+4.679 * 0.020139-0.327 * 1.1304
=-2.17

* 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 $341 Mil.
Revenue was $2,024 Mil.
Gross Profit was $690 Mil.
Total Current Assets was $2,240 Mil.
Total Assets was $4,052 Mil.
Property, Plant and Equipment(Net PPE) was $600 Mil.
Depreciation, Depletion and Amortization(DDA) was $40 Mil.
Selling, General, & Admin. Expense(SGA) was $312 Mil.
Total Current Liabilities was $870 Mil.
Long-Term Debt & Capital Lease Obligation was $32 Mil.
Net Income was $151 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $69 Mil.
Total Receivables was $310 Mil.
Revenue was $1,621 Mil.
Gross Profit was $606 Mil.
Total Current Assets was $2,314 Mil.
Total Assets was $3,798 Mil.
Property, Plant and Equipment(Net PPE) was $541 Mil.
Depreciation, Depletion and Amortization(DDA) was $39 Mil.
Selling, General, & Admin. Expense(SGA) was $252 Mil.
Total Current Liabilities was $722 Mil.
Long-Term Debt & Capital Lease Obligation was $26 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)
=(340.936 / 2024.104) / (310.075 / 1620.54)
=0.168438 / 0.191341
=0.8803

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)
=(605.981 / 1620.54) / (689.584 / 2024.104)
=0.373938 / 0.340686
=1.0976

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 - (2240.166 + 600.435) / 4051.82) / (1 - (2313.847 + 540.986) / 3798.313)
=0.298932 / 0.248394
=1.2035

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
=2024.104 / 1620.54
=1.249

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))
=(39.164 / (39.164 + 540.986)) / (40.457 / (40.457 + 600.435))
=0.067507 / 0.063126
=1.0694

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)
=(312.215 / 2024.104) / (251.852 / 1620.54)
=0.154248 / 0.155412
=0.9925

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)
=((32.336 + 870.24) / 4051.82) / ((26.126 + 722.371) / 3798.313)
=0.222758 / 0.19706
=1.1304

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
=(150.727 - 0 - 69.128) / 4051.82
=0.020139

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.

Smoore International Holdings has a M-score of -2.17 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 -2.17 mean?
Smoore International Holdings (SMORF) has a Beneish M-Score of -2.17 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Smoore International Holdings and its competitors. According to the industry distribution chart, Smoore International Holdings ranks #28 out of 45 companies in the Tobacco Products industry, placing it in the top 62.2%.
Is Smoore International Holdings' Beneish M-Score too high?
Smoore International Holdings' current Beneish M-Score is -2.17. Based on the distribution chart, Smoore International Holdings ranks #28 out of 45 companies in the Tobacco Products industry, which is below the industry midpoint. Overall, Smoore International Holdings has a GF Score™ of 90/100, reflecting its overall financial health beyond just this single metric.
How does Smoore International Holdings' Beneish M-Score compare to PM and MO?
According to the Tobacco Products industry distribution chart, Smoore International Holdings ranks #28 out of 45 companies for Beneish M-Score. This places Smoore International Holdings 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 Tobacco Products company?
A good Beneish M-Score depends on the Tobacco 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 Smoore International Holdings and its competitors. Smoore International Holdings's current Beneish M-Score is -2.17. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Smoore International Holdings stock overvalued right now?
Smoore International Holdings (SMORF) has a current Beneish M-Score of -2.17. The stock's GF Value™ is $2.40, compared to a current price of $1.40 — trading 41.7% below its estimated fair value. The current Beneish M-Score is -2.17. Smoore International Holdings' overall GF Score™ is 90/100 with 5 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 Smoore International Holdings (SMORF), the current Beneish M-Score is -2.17 as of Jun. 25, 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 Smoore International Holdings (SMORF) Overvalued in 2026?

Based on GuruFocus' analysis, Smoore International Holdings stock appears to be undervalued. The current stock price of $1.40 is trading 41.7% below its estimated GF Value™ of $2.40.

Key valuation signals for SMORF:

  • Beneish M-Score: -2.17
  • GF Value™: $2.40 vs. price of $1.40 (41.7% below fair value)
  • GF Score™: 90/100 with 5 warning signs

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


Smoore International Holdings Business Description

Other Exchanges 06969:Hong Kong
Address Xixiang Street, No. 16, Dongcai Industrial Zone, Gushu Community, Bao’an District, Guangdong, Shenzhen, CHN
Smoore International Holdings Ltd is engaged in providing atomization technology solutions. The group operates through two business segments: Corporate Client Oriented Business (ToB Business) and Self-Branded Business. The ToB Business focuses on the research, design, and manufacturing of vaping, heat-not-burn (HNB), and other atomization products, along with related technological services for corporate clients. The Self-Branded Business is involved in the research, design, manufacturing, and sale of self-branded electronic vaping and beauty atomization products. It generates the majority of its revenue from the Corporate Client Oriented Business (ToB Business) segment.
90GF Score

Get the complete analysis for SMORF

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

$1.40
Price
$2.40
GF Value