Airmate (Cayman) International Co (TPE:1626) Beneish M-Score: -2.57 (As of Jul. 10, 2026)


TPE:1626 Airmate (Cayman) International Co Ltd TPE:1626
55 GF Score
Price NT$10.90
GF Value NT$15.36
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Airmate (Cayman) International Co Beneish M-Score?

Airmate (Cayman) International Co TPE:1626 55 Beneish M-Score is -2.57 as of Jul. 10, 2026. GuruFocus rates TPE:1626 with a GF Score™ of 55/100 and a GF Value™ of NT$15.36 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 416 Furnishings, Fixtures & Appliances companies, Airmate (Cayman) International Co ranks worse than 50.96% 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Airmate (Cayman) International Co's Beneish M-Score or its related term are showing as below:

TPE:1626' s Beneish M-Score Range Over the Past 10 Years
Min: -3.61   Med: -2.6   Max: -1.77
Current: -2.57

During the past 13 years, the highest Beneish M-Score of Airmate (Cayman) International Co was -1.77. The lowest was -3.61. And the median was -2.60.


Airmate (Cayman) International Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Airmate (Cayman) International 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.

Airmate (Cayman) International Co Beneish M-Score Chart

Airmate (Cayman) International 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 -2.40 -3.22 -3.05 -2.63 -2.57

Airmate (Cayman) International 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 -2.63 -2.52 -2.94 -2.54 -2.57

TPE:1626 vs SN, SGI, MHK: Beneish M-Score Comparison

For the Furnishings, Fixtures & Appliances subindustry, Airmate (Cayman) International 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.


Airmate (Cayman) International Co Beneish M-Score vs Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Airmate (Cayman) International Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Airmate (Cayman) International Co's Beneish M-Score falls into.


TPE:1626
55GF Score
Airmate (Cayman) International Co Ltd TPE:1626
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Airmate (Cayman) International 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 Airmate (Cayman) International 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 * 0.906+0.528 * 1.0191+0.404 * 1.1074+0.892 * 0.9586+0.115 * 1.1752
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9219+4.679 * -0.013604-0.327 * 0.9759
=-2.57

* 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$1,394 Mil.
Revenue was 1445.285 + 1275.326 + 3064.959 + 2008.429 = NT$7,794 Mil.
Gross Profit was 299.8 + 206 + 705.326 + 316.674 = NT$1,528 Mil.
Total Current Assets was NT$5,141 Mil.
Total Assets was NT$8,159 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,586 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$241 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,475 Mil.
Total Current Liabilities was NT$5,123 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0 Mil.
Net Income was -83.164 + -121.441 + 140.55 + -64.642 = NT$-129 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was -203.634 + 18.144 + 897.104 + -729.307 = NT$-18 Mil.
Total Receivables was NT$1,605 Mil.
Revenue was 1509.451 + 1575.806 + 3308.877 + 1736.642 = NT$8,131 Mil.
Gross Profit was 345.951 + 262.534 + 730.568 + 285.284 = NT$1,624 Mil.
Total Current Assets was NT$5,901 Mil.
Total Assets was NT$9,035 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,701 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$301 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,669 Mil.
Total Current Liabilities was NT$5,813 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0 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)
=(1394.056 / 7793.999) / (1605.222 / 8130.776)
=0.178863 / 0.197425
=0.906

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)
=(1624.337 / 8130.776) / (1527.8 / 7793.999)
=0.199776 / 0.196023
=1.0191

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 - (5141.07 + 2585.565) / 8159.488) / (1 - (5901.314 + 2700.84) / 9034.983)
=0.053049 / 0.047906
=1.1074

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
=7793.999 / 8130.776
=0.9586

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))
=(301.063 / (301.063 + 2700.84)) / (241.243 / (241.243 + 2585.565))
=0.100291 / 0.085341
=1.1752

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)
=(1474.567 / 7793.999) / (1668.533 / 8130.776)
=0.189193 / 0.205212
=0.9219

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)
=((0 + 5122.819) / 8159.488) / ((0 + 5812.826) / 9034.983)
=0.627836 / 0.643369
=0.9759

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
=(-128.697 - 0 - -17.693) / 8159.488
=-0.013604

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.

Airmate (Cayman) International Co has a M-score of -2.57 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 -2.57 mean?
Airmate (Cayman) International Co (TPE:1626) has a Beneish M-Score of -2.57 as of Jul. 10, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Airmate (Cayman) International Co and its competitors. According to the industry distribution chart, Airmate (Cayman) International Co ranks #212 out of 416 companies in the Furnishings, Fixtures & Appliances industry, placing it in the top 51%.
Is Airmate (Cayman) International Co's Beneish M-Score too high?
Airmate (Cayman) International Co's current Beneish M-Score is -2.57. Based on the distribution chart, Airmate (Cayman) International Co ranks #212 out of 416 companies in the Furnishings, Fixtures & Appliances industry, which is below the industry midpoint. Overall, Airmate (Cayman) International Co has a GF Score™ of 55/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Airmate (Cayman) International Co's Beneish M-Score compare to SN and SGI?
According to the Furnishings, Fixtures & Appliances industry distribution chart, Airmate (Cayman) International Co ranks #212 out of 416 companies for Beneish M-Score. This places Airmate (Cayman) International Co 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 Furnishings, Fixtures & Appliances company?
A good Beneish M-Score depends on the Furnishings, Fixtures & Appliances 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 Airmate (Cayman) International Co and its competitors. Airmate (Cayman) International Co's current Beneish M-Score is -2.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Airmate (Cayman) International Co stock overvalued right now?
Based on GuruFocus' analysis, Airmate (Cayman) International Co (TPE:1626) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$15.36, compared to a current price of NT$10.90 — trading 29% below its estimated fair value. The current Beneish M-Score is -2.57. Airmate (Cayman) International Co's overall GF Score™ is 55/100 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 Airmate (Cayman) International Co (TPE:1626), the current Beneish M-Score is -2.57 as of Jul. 10, 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 Airmate (Cayman) International Co (TPE:1626) Overvalued in 2026?

Based on GuruFocus' analysis, Airmate (Cayman) International Co stock appears to be undervalued. The current stock price of NT$10.90 is trading 29% below its estimated GF Value™ of NT$15.36. GuruFocus considers Airmate (Cayman) International Co to be Modestly Undervalued.

Key valuation signals for TPE:1626:

  • Beneish M-Score: -2.57
  • GF Value™: NT$15.36 vs. price of NT$10.90 (29% below fair value)
  • GF Score™: 55/100 with 3 warning signs

No single metric tells the full story. See the TPE:1626 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Airmate (Cayman) International Co Business Description

Address Cricket Square, Hutchins Drive, P.O.Box 2681, Century Yard, George Town, British West Indies, Grand Cayman, CYM
Airmate (Cayman) International Co Ltd is engaged in the design, development, manufacture, and sale of electrical fans and heaters. The company's product consists of electric fans, heaters, home appliances such as air purifiers, humidifiers, dehumidifiers, induction cookers, and steamers, as well as residential appliances including ventilators, commercial engineering fans, power converters, and many more. In addition, it also exports its products to various countries. The company's key revenue is from the domestic sales market. It also offers precision mold treatment. It has operations in China, Japan, South Korea, and Others. It derives the majority of its revenue from China.
55GF Score

Get the complete analysis for TPE:1626

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

NT$10.90
Price
NT$15.36
GF Value