Ten Ren Tea Co (TPE:1233) Beneish M-Score: -2.86 (As of Jun. 26, 2026)


TPE:1233 Ten Ren Tea Co Ltd TPE:1233
75 GF Score
Price NT$28.00
GF Value NT$34.48
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Ten Ren Tea Co Beneish M-Score?

Ten Ren Tea Co TPE:1233 -0.53% 75 Beneish M-Score is -2.86 as of Jun. 26, 2026. GuruFocus rates TPE:1233 with a GF Score™ of 75/100 and a GF Value™ of NT$34.48 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,849 Consumer Packaged Goods companies, Ten Ren Tea Co ranks better than 76.64% 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 -2.86 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:1233' s Beneish M-Score Range Over the Past 10 Years
Min: -3.12   Med: -2.81   Max: -2.26
Current: -2.86

During the past 13 years, the highest Beneish M-Score of Ten Ren Tea Co was -2.26. The lowest was -3.12. And the median was -2.81.


Ten Ren Tea Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Ten Ren Tea 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.

Ten Ren Tea Co Beneish M-Score Chart

Ten Ren Tea 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 -2.38 -2.82 -2.80 -2.91 -2.86

Ten Ren Tea 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 -2.91 -2.91 -3.05 -2.89 -2.86

TPE:1233 vs KHC, GIS: Beneish M-Score Comparison

For the Packaged Foods subindustry, Ten Ren Tea 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.


Ten Ren Tea Co Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Ten Ren Tea Co's Beneish M-Score distribution charts can be found below:

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


TPE:1233
75GF Score
Ten Ren Tea Co Ltd TPE:1233
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ten Ren Tea 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 Ten Ren Tea 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 * 1.0285+0.528 * 0.9822+0.404 * 0.9008+0.892 * 0.9838+0.115 * 0.9472
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0278+4.679 * -0.070435-0.327 * 0.999
=-2.86

* 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$215 Mil.
Revenue was 560.818 + 526.499 + 525.521 + 547.92 = NT$2,161 Mil.
Gross Profit was 337.883 + 315.714 + 309.218 + 328.459 = NT$1,291 Mil.
Total Current Assets was NT$711 Mil.
Total Assets was NT$2,201 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,145 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$173 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,214 Mil.
Total Current Liabilities was NT$592 Mil.
Long-Term Debt & Capital Lease Obligation was NT$172 Mil.
Net Income was 18.062 + 12.68 + 13.034 + 24.144 = NT$68 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 79.111 + 47.607 + 47.358 + 48.85 = NT$223 Mil.
Total Receivables was NT$213 Mil.
Revenue was 562.085 + 537.668 + 524.403 + 572.238 = NT$2,196 Mil.
Gross Profit was 328.118 + 316.909 + 308.018 + 336.181 = NT$1,289 Mil.
Total Current Assets was NT$733 Mil.
Total Assets was NT$2,358 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,215 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$172 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,201 Mil.
Total Current Liabilities was NT$595 Mil.
Long-Term Debt & Capital Lease Obligation was NT$224 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)
=(215.11 / 2160.758) / (212.605 / 2196.394)
=0.099553 / 0.096797
=1.0285

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)
=(1289.226 / 2196.394) / (1291.274 / 2160.758)
=0.586974 / 0.597602
=0.9822

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 - (710.698 + 1145.453) / 2200.692) / (1 - (732.988 + 1215.232) / 2358.046)
=0.15656 / 0.173799
=0.9008

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
=2160.758 / 2196.394
=0.9838

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))
=(172.151 / (172.151 + 1215.232)) / (172.664 / (172.664 + 1145.453))
=0.124083 / 0.130993
=0.9472

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)
=(1213.927 / 2160.758) / (1200.558 / 2196.394)
=0.561806 / 0.546604
=1.0278

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)
=((171.758 + 591.785) / 2200.692) / ((224.368 + 594.577) / 2358.046)
=0.346956 / 0.347298
=0.999

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
=(67.92 - 0 - 222.926) / 2200.692
=-0.070435

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.

Ten Ren Tea Co has a M-score of -2.86 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 -2.86 mean?
Ten Ren Tea Co (TPE:1233) has a Beneish M-Score of -2.86 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Ten Ren Tea Co and its competitors. According to the industry distribution chart, Ten Ren Tea Co ranks #432 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 23.4%.
Is Ten Ren Tea Co's Beneish M-Score too high?
Ten Ren Tea Co's current Beneish M-Score is -2.86. Based on the distribution chart, Ten Ren Tea Co ranks #432 out of 1849 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, Ten Ren Tea Co has a GF Score™ of 75/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Ten Ren Tea Co's Beneish M-Score compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, Ten Ren Tea Co ranks #432 out of 1849 companies for Beneish M-Score. This places Ten Ren Tea Co in the top 23% 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Ten Ren Tea Co and its competitors. Ten Ren Tea Co's current Beneish M-Score is -2.86. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ten Ren Tea Co stock overvalued right now?
Based on GuruFocus' analysis, Ten Ren Tea Co (TPE:1233) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$34.48, compared to a current price of NT$28.00 — trading 18.8% below its estimated fair value. The current Beneish M-Score is -2.86. Ten Ren Tea Co's overall GF Score™ is 75/100 with 3 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 Ten Ren Tea Co (TPE:1233), the current Beneish M-Score is -2.86 as of Jun. 26, 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 Ten Ren Tea Co (TPE:1233) Overvalued in 2026?

Based on GuruFocus' analysis, Ten Ren Tea Co stock appears to be undervalued. The current stock price of NT$28.00 is trading 18.8% below its estimated GF Value™ of NT$34.48. GuruFocus considers Ten Ren Tea Co to be Modestly Undervalued.

Key valuation signals for TPE:1233:

  • Beneish M-Score: -2.86
  • GF Value™: NT$34.48 vs. price of NT$28.00 (18.8% below fair value)
  • GF Score™: 75/100 with 3 warning signs

No single metric tells the full story. See the TPE:1233 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Ten Ren Tea Co Business Description

Address Zhongxiao East Road, No. 107, Sec 4, Da’an District, Taipei, TWN
Ten Ren Tea Co Ltd is engaged in the manufacture and sale of tea, tea sets, and beverages. The company markets spiced tea, herbal tea, tea bags, aged tea, cold brew, tea gift sets, green tgea, as well as teapots and cups. The segments of the company are Tea segment responsible for tea production and sales; and Food and beverage segment engaged in providing catering services. Geographically, the company derives maximum revenue from Taiwan.
75GF Score

Get the complete analysis for TPE:1233

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

NT$28.00
Price
NT$34.48
GF Value