Grape King Bio (TPE:1707) Beneish M-Score: -2.62 (As of Jul. 08, 2026)


TPE:1707 Grape King Bio Ltd TPE:1707
78 GF Score
Price NT$91.00
GF Value NT$144.03
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Grape King Bio Beneish M-Score?

Grape King Bio TPE:1707 -0.11% 78 Beneish M-Score is -2.62 as of Jul. 08, 2026. GuruFocus rates TPE:1707 with a GF Score™ of 78/100 and a GF Value™ of NT$144.03 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 910 Drug Manufacturers companies, Grape King Bio ranks better than 60.66% 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 -2.62 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:1707' s Beneish M-Score Range Over the Past 10 Years
Min: -3.11   Med: -2.66   Max: -2.2
Current: -2.62

During the past 13 years, the highest Beneish M-Score of Grape King Bio was -2.20. The lowest was -3.11. And the median was -2.66.


Grape King Bio Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Grape King Bio'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.

Grape King Bio Beneish M-Score Chart

Grape King Bio 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 -2.33 -3.07 -2.69 -2.48 -2.62

Grape King Bio 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 -2.48 -2.56 -2.73 -2.37 -2.62

TPE:1707 vs ZTS, UTHR: Beneish M-Score Comparison

For the Drug Manufacturers - Specialty & Generic subindustry, Grape King Bio'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.


Grape King Bio Beneish M-Score vs Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, Grape King Bio's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Grape King Bio's Beneish M-Score falls into.


TPE:1707
78GF Score
Grape King Bio Ltd TPE:1707
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Grape King Bio 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 Grape King Bio 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 * 1.1963+0.528 * 1.0333+0.404 * 1.0581+0.892 * 0.9186+0.115 * 0.9483
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9801+4.679 * -0.061093-0.327 * 1.0117
=-2.62

* 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$369 Mil.
Revenue was 3002.414 + 2427.89 + 2569.008 + 2252.295 = NT$10,252 Mil.
Gross Profit was 2295.958 + 1787.587 + 1963.097 + 1650.168 = NT$7,697 Mil.
Total Current Assets was NT$5,661 Mil.
Total Assets was NT$15,738 Mil.
Property, Plant and Equipment(Net PPE) was NT$8,076 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$557 Mil.
Selling, General, & Admin. Expense(SGA) was NT$5,281 Mil.
Total Current Liabilities was NT$3,421 Mil.
Long-Term Debt & Capital Lease Obligation was NT$143 Mil.
Net Income was 444.822 + 296.099 + 269.737 + 207.647 = NT$1,218 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 1171.989 + 161.095 + 833.347 + 13.381 = NT$2,180 Mil.
Total Receivables was NT$336 Mil.
Revenue was 3154.981 + 2899.237 + 2758.268 + 2347.519 = NT$11,160 Mil.
Gross Profit was 2470.883 + 2265.315 + 2164.473 + 1756.884 = NT$8,658 Mil.
Total Current Assets was NT$5,596 Mil.
Total Assets was NT$15,324 Mil.
Property, Plant and Equipment(Net PPE) was NT$7,886 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$513 Mil.
Selling, General, & Admin. Expense(SGA) was NT$5,866 Mil.
Total Current Liabilities was NT$3,323 Mil.
Long-Term Debt & Capital Lease Obligation was NT$107 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)
=(368.706 / 10251.607) / (335.53 / 11160.005)
=0.035966 / 0.030065
=1.1963

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)
=(8657.555 / 11160.005) / (7696.81 / 10251.607)
=0.775766 / 0.750791
=1.0333

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 - (5660.778 + 8075.902) / 15738.289) / (1 - (5596.174 + 7885.529) / 15323.638)
=0.127181 / 0.120202
=1.0581

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
=10251.607 / 11160.005
=0.9186

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))
=(513.484 / (513.484 + 7885.529)) / (556.553 / (556.553 + 8075.902))
=0.061136 / 0.064472
=0.9483

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)
=(5281.167 / 10251.607) / (5865.792 / 11160.005)
=0.515155 / 0.525608
=0.9801

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)
=((142.859 + 3421.232) / 15738.289) / ((106.963 + 3323.043) / 15323.638)
=0.22646 / 0.223838
=1.0117

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
=(1218.305 - 0 - 2179.812) / 15738.289
=-0.061093

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.

Grape King Bio has a M-score of -2.62 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 -2.62 mean?
Grape King Bio (TPE:1707) has a Beneish M-Score of -2.62 as of Jul. 08, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Grape King Bio and its competitors. According to the industry distribution chart, Grape King Bio ranks #358 out of 910 companies in the Drug Manufacturers industry, placing it in the top 39.3%.
Is Grape King Bio's Beneish M-Score too high?
Grape King Bio's current Beneish M-Score is -2.62. Based on the distribution chart, Grape King Bio ranks #358 out of 910 companies in the Drug Manufacturers industry, which is above the industry midpoint. Overall, Grape King Bio has a GF Score™ of 78/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Grape King Bio's Beneish M-Score compare to ZTS and UTHR?
According to the Drug Manufacturers industry distribution chart, Grape King Bio ranks #358 out of 910 companies for Beneish M-Score. This puts Grape King Bio in the upper 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 Drug Manufacturers company?
A good Beneish M-Score depends on the Drug Manufacturers 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 Grape King Bio and its competitors. Grape King Bio's current Beneish M-Score is -2.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Grape King Bio stock overvalued right now?
Based on GuruFocus' analysis, Grape King Bio (TPE:1707) is currently considered Possible Value Trap. The stock's GF Value™ is NT$144.03, compared to a current price of NT$91.00 — trading 36.8% below its estimated fair value. The current Beneish M-Score is -2.62. Grape King Bio's overall GF Score™ is 78/100 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 Grape King Bio (TPE:1707), the current Beneish M-Score is -2.62 as of Jul. 08, 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 Grape King Bio (TPE:1707) Overvalued in 2026?

Based on GuruFocus' analysis, Grape King Bio stock appears to be undervalued. The current stock price of NT$91.00 is trading 36.8% below its estimated GF Value™ of NT$144.03. GuruFocus considers Grape King Bio to be Possible Value Trap.

Key valuation signals for TPE:1707:

  • Beneish M-Score: -2.62
  • GF Value™: NT$144.03 vs. price of NT$91.00 (36.8% below fair value)
  • GF Score™: 78/100 with 5 warning signs

No single metric tells the full story. See the TPE:1707 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Grape King Bio Business Description

Address Jinling Road, No. 402, Section 2, Pingzhen District, Pingzhen District, Taoyuan, TWN, 324
Grape King Bio Ltd is a specialty and generic drug manufacturing company engaged in producing and selling pharmaceutical preparations, patent medicines, liquid tonics, drinks, and healthy food. The company has three segments: MLM (Multi-Level Marketing), which is a direct seller of Pro-partner Inc, including the company's development and manufacturing products for Pro-partner Inc, the Distributors segment includes the company's self-owned brand products, and ODM/OEM (Original Design Manufacturer/Original Equipment Manufacturer) includes ODM/OEM in Taiwan and Shanghai. The group operates in three principal geographical areas - Taiwan, China, and Others, and it derives a majority of its revenue from Taiwan.
78GF Score

Get the complete analysis for TPE:1707

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

NT$91.00
Price
NT$144.03
GF Value