Cathay Consolidated (TPE:1342) Beneish M-Score: -2.21 (As of Jun. 26, 2026)


TPE:1342 Cathay Consolidated Inc TPE:1342
95 GF Score
Price NT$111.00
GF Value NT$114.39
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Cathay Consolidated Beneish M-Score?

Cathay Consolidated TPE:1342 -1.77% 95 Beneish M-Score is -2.21 as of Jun. 26, 2026. GuruFocus rates TPE:1342 with a GF Score™ of 95/100 and a GF Value™ of NT$114.39 (Fairly Valued). The stock has 7 warning signs investors should review. Among 1,001 Manufacturing - Apparel & Accessories companies, Cathay Consolidated ranks worse than 69.23% 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 -2.21 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:1342' s Beneish M-Score Range Over the Past 10 Years
Min: -2.72   Med: -2.32   Max: -1.47
Current: -2.21

During the past 10 years, the highest Beneish M-Score of Cathay Consolidated was -1.47. The lowest was -2.72. And the median was -2.32.


Cathay Consolidated Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Cathay Consolidated'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.

Cathay Consolidated Beneish M-Score Chart

Cathay Consolidated 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 -1.47 -2.66 -2.32 -2.32 -2.21

Cathay Consolidated 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 -2.32 -2.34 -2.32 -2.35 -2.21

Cathay Consolidated Beneish M-Score Competitor Comparison

For the Textile Manufacturing subindustry, Cathay Consolidated'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.


Cathay Consolidated Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Cathay Consolidated's Beneish M-Score distribution charts can be found below:

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


TPE:1342
95GF Score
Cathay Consolidated Inc TPE:1342
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cathay Consolidated 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 Cathay Consolidated 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 * 1.0177+0.528 * 1.1187+0.404 * 1.1061+0.892 * 1.1391+0.115 * 0.811
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8744+4.679 * 0.004378-0.327 * 0.9938
=-2.21

* 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$647 Mil.
Revenue was 761.32 + 614.44 + 706.201 + 778.89 = NT$2,861 Mil.
Gross Profit was 198.933 + 165.227 + 182.736 + 224.609 = NT$772 Mil.
Total Current Assets was NT$2,238 Mil.
Total Assets was NT$3,581 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,325 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$118 Mil.
Selling, General, & Admin. Expense(SGA) was NT$156 Mil.
Total Current Liabilities was NT$734 Mil.
Long-Term Debt & Capital Lease Obligation was NT$449 Mil.
Net Income was 126.286 + 106.049 + 69.669 + 140.785 = NT$443 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 78.357 + 77.895 + 125.546 + 145.312 = NT$427 Mil.
Total Receivables was NT$558 Mil.
Revenue was 678.483 + 600.036 + 619.922 + 613.001 = NT$2,511 Mil.
Gross Profit was 187.739 + 195.79 + 200.488 + 173.671 = NT$758 Mil.
Total Current Assets was NT$2,247 Mil.
Total Assets was NT$3,594 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,330 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$94 Mil.
Selling, General, & Admin. Expense(SGA) was NT$157 Mil.
Total Current Liabilities was NT$636 Mil.
Long-Term Debt & Capital Lease Obligation was NT$558 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)
=(647.036 / 2860.851) / (558.11 / 2511.442)
=0.226169 / 0.222227
=1.0177

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)
=(757.688 / 2511.442) / (771.505 / 2860.851)
=0.301694 / 0.269677
=1.1187

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 - (2237.59 + 1324.688) / 3581.094) / (1 - (2247.06 + 1330.113) / 3594.245)
=0.005254 / 0.00475
=1.1061

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
=2860.851 / 2511.442
=1.1391

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))
=(94.363 / (94.363 + 1330.113)) / (117.821 / (117.821 + 1324.688))
=0.066244 / 0.081678
=0.811

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)
=(156.138 / 2860.851) / (156.748 / 2511.442)
=0.054577 / 0.062414
=0.8744

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)
=((449.099 + 734.05) / 3581.094) / ((558.465 + 636.389) / 3594.245)
=0.330388 / 0.332435
=0.9938

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
=(442.789 - 0 - 427.11) / 3581.094
=0.004378

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.

Cathay Consolidated has a M-score of -2.21 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 -2.21 mean?
Cathay Consolidated (TPE:1342) has a Beneish M-Score of -2.21 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Cathay Consolidated and its competitors. According to the industry distribution chart, Cathay Consolidated ranks #693 out of 1001 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 69.2%.
Is Cathay Consolidated's Beneish M-Score too high?
Cathay Consolidated's current Beneish M-Score is -2.21. Based on the distribution chart, Cathay Consolidated ranks #693 out of 1001 companies in the Manufacturing - Apparel & Accessories industry, which is below the industry midpoint. Overall, Cathay Consolidated has a GF Score™ of 95/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Cathay Consolidated's Beneish M-Score compare to competitors?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Cathay Consolidated ranks #693 out of 1001 companies for Beneish M-Score. This places Cathay Consolidated 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 Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories 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 Cathay Consolidated and its competitors. Cathay Consolidated's current Beneish M-Score is -2.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cathay Consolidated stock overvalued right now?
Based on GuruFocus' analysis, Cathay Consolidated (TPE:1342) is currently considered Fairly Valued. The stock's GF Value™ is NT$114.39, compared to a current price of NT$111.00 — trading 3% below its estimated fair value. The current Beneish M-Score is -2.21. Cathay Consolidated's overall GF Score™ is 95/100 with 7 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 Cathay Consolidated (TPE:1342), the current Beneish M-Score is -2.21 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 Cathay Consolidated (TPE:1342) Overvalued in 2026?

Based on GuruFocus' analysis, Cathay Consolidated stock appears to be undervalued. The current stock price of NT$111.00 is trading 3% below its estimated GF Value™ of NT$114.39. GuruFocus considers Cathay Consolidated to be Fairly Valued.

Key valuation signals for TPE:1342:

  • Beneish M-Score: -2.21
  • GF Value™: NT$114.39 vs. price of NT$111.00 (3% below fair value)
  • GF Score™: 95/100 with 7 warning signs

No single metric tells the full story. See the TPE:1342 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Cathay Consolidated Business Description

Address Number 6, Dexing 4th Road, Yilan County, Dongshan Shiang, TWN, 26950
Cathay Consolidated Inc is a Taiwan-based company engaged in the manufacturing of TPU film, air mattresses, covers, laminated fabrics, and bladders. Its revenue mainly comes from the production and sale of functional fabrics. It operates in Taiwan, Asia, the Americas, Others, and the majority of its revenue comes from Asia. The main product of the Company is TPU film, air mattress, cover, laminated fabrics and bladder. The company's products are used in Aviation, Marine, Medical, Outdoor, and Industrial.
95GF Score

Get the complete analysis for TPE:1342

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

NT$111.00
Price
NT$114.39
GF Value