Rexon Industrial (TPE:1515) Beneish M-Score: -1.12 (As of Jun. 26, 2026)


TPE:1515 Rexon Industrial Corp Ltd TPE:1515
70 GF Score
Price NT$30.50
GF Value NT$34.73
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Rexon Industrial Beneish M-Score?

Rexon Industrial TPE:1515 +2.69% 70 Beneish M-Score is -1.12 as of Jun. 26, 2026. GuruFocus rates TPE:1515 with a GF Score™ of 70/100 and a GF Value™ of NT$34.73 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 824 Travel & Leisure companies, Rexon Industrial ranks worse than 91.75% 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.

Warning Sign:

Beneish M-Score -1.12 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TPE:1515' s Beneish M-Score Range Over the Past 10 Years
Min: -3.69   Med: -2.35   Max: 0.74
Current: -1.12

During the past 13 years, the highest Beneish M-Score of Rexon Industrial was 0.74. The lowest was -3.69. And the median was -2.35.


Rexon Industrial Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Rexon Industrial'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.

Rexon Industrial Beneish M-Score Chart

Rexon Industrial 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 -2.68 0.74 -3.69 -2.32 -1.12

Rexon Industrial 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 -1.77 -2.02 -1.06 -1.12

TPE:1515 vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, Rexon Industrial'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.


Rexon Industrial Beneish M-Score vs Travel & Leisure Industry

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

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


TPE:1515
70GF Score
Rexon Industrial Corp Ltd TPE:1515
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Rexon Industrial 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 Rexon Industrial 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 * 2.38+0.528 * 1.2097+0.404 * 1.1831+0.892 * 0.8885+0.115 * 1.2294
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0961+4.679 * 0.006833-0.327 * 1.1217
=-1.12

* 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$1,417 Mil.
Revenue was 1801.132 + 1410.994 + 1192.672 + 1014.493 = NT$5,419 Mil.
Gross Profit was 238.172 + 155.559 + 157.701 + 138.517 = NT$690 Mil.
Total Current Assets was NT$4,071 Mil.
Total Assets was NT$8,273 Mil.
Property, Plant and Equipment(Net PPE) was NT$3,570 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$291 Mil.
Selling, General, & Admin. Expense(SGA) was NT$524 Mil.
Total Current Liabilities was NT$3,678 Mil.
Long-Term Debt & Capital Lease Obligation was NT$606 Mil.
Net Income was 191.684 + 57.968 + -85.475 + 12.13 = NT$176 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 334.24 + -272.911 + 40.772 + 17.677 = NT$120 Mil.
Total Receivables was NT$670 Mil.
Revenue was 995.767 + 1451.585 + 1464.973 + 2186.961 = NT$6,099 Mil.
Gross Profit was 115.383 + 205.24 + 228.649 + 390.107 = NT$939 Mil.
Total Current Assets was NT$3,603 Mil.
Total Assets was NT$7,383 Mil.
Property, Plant and Equipment(Net PPE) was NT$3,304 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$337 Mil.
Selling, General, & Admin. Expense(SGA) was NT$538 Mil.
Total Current Liabilities was NT$3,301 Mil.
Long-Term Debt & Capital Lease Obligation was NT$108 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)
=(1416.894 / 5419.291) / (670.03 / 6099.286)
=0.261454 / 0.109854
=2.38

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)
=(939.379 / 6099.286) / (689.949 / 5419.291)
=0.154015 / 0.127314
=1.2097

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 - (4071.275 + 3570.135) / 8272.858) / (1 - (3602.617 + 3303.842) / 7382.751)
=0.076328 / 0.064514
=1.1831

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
=5419.291 / 6099.286
=0.8885

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))
=(337.367 / (337.367 + 3303.842)) / (290.995 / (290.995 + 3570.135))
=0.092652 / 0.075365
=1.2294

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)
=(523.993 / 5419.291) / (538.041 / 6099.286)
=0.09669 / 0.088214
=1.0961

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)
=((606.369 + 3678.474) / 8272.858) / ((108.398 + 3300.569) / 7382.751)
=0.51794 / 0.461748
=1.1217

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
=(176.307 - 0 - 119.778) / 8272.858
=0.006833

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.

Rexon Industrial has a M-score of -1.12 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.12 mean?
Rexon Industrial (TPE:1515) has a Beneish M-Score of -1.12 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Rexon Industrial and its competitors. According to the industry distribution chart, Rexon Industrial ranks #756 out of 824 companies in the Travel & Leisure industry, placing it in the top 91.7%.
Is Rexon Industrial's Beneish M-Score too high?
Rexon Industrial's current Beneish M-Score is -1.12. Based on the distribution chart, Rexon Industrial ranks #756 out of 824 companies in the Travel & Leisure industry, which is in the bottom quartile relative to peers. Overall, Rexon Industrial has a GF Score™ of 70/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Rexon Industrial's Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, Rexon Industrial ranks #756 out of 824 companies for Beneish M-Score. This places Rexon Industrial 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 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 Rexon Industrial and its competitors. Rexon Industrial's current Beneish M-Score is -1.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Rexon Industrial stock overvalued right now?
Based on GuruFocus' analysis, Rexon Industrial (TPE:1515) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$34.73, compared to a current price of NT$30.50 — trading 12.2% below its estimated fair value. The current Beneish M-Score is -1.12. Rexon Industrial's overall GF Score™ is 70/100 with 6 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 Rexon Industrial (TPE:1515), the current Beneish M-Score is -1.12 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 Rexon Industrial (TPE:1515) Overvalued in 2026?

Based on GuruFocus' analysis, Rexon Industrial stock appears to be undervalued. The current stock price of NT$30.50 is trading 12.2% below its estimated GF Value™ of NT$34.73. GuruFocus considers Rexon Industrial to be Modestly Undervalued.

Key valuation signals for TPE:1515:

  • Beneish M-Score: -1.12
  • GF Value™: NT$34.73 vs. price of NT$30.50 (12.2% below fair value)
  • GF Score™: 70/100 with 6 warning signs

No single metric tells the full story. See the TPE:1515 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Rexon Industrial Business Description

Address No. 261, Jen Hwa Road, Tali, Taichung, TWN, 412
Rexon Industrial Corp Ltd is engaged in the business of manufacturing and selling drills, woodworking tools and fitness equipment. The group has only one reportable segment, which is the automatic facilities and fitness equipment segment. The majority of revenue from the sale of fitness equipment. Geographically, it generates the maximum revenue from America, followed by Europe, Asia, and Others.
70GF Score

Get the complete analysis for TPE:1515

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

NT$30.50
Price
NT$34.73
GF Value