Cathay Chemical Works (TPE:1713) Beneish M-Score: -0.83 (As of Jun. 29, 2026)


TPE:1713 Cathay Chemical Works Inc TPE:1713
74 GF Score
Price NT$49.55
GF Value NT$42.92
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Cathay Chemical Works Beneish M-Score?

Cathay Chemical Works TPE:1713 +0.10% 74 Beneish M-Score is -0.83 as of Jun. 29, 2026. GuruFocus rates TPE:1713 with a GF Score™ of 74/100 and a GF Value™ of NT$42.92 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 1,526 Chemicals companies, Cathay Chemical Works ranks worse than 93.45% 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 -0.83 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TPE:1713' s Beneish M-Score Range Over the Past 10 Years
Min: -2.5   Med: -1.97   Max: -0.83
Current: -0.83

During the past 13 years, the highest Beneish M-Score of Cathay Chemical Works was -0.83. The lowest was -2.50. And the median was -1.97.


Cathay Chemical Works Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Cathay Chemical Works'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 Chemical Works Beneish M-Score Chart

Cathay Chemical Works 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 -1.77 -2.50 -1.48 -1.66 -0.83

Cathay Chemical Works 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 -1.66 -2.04 -2.04 -0.38 -0.83

TPE:1713 vs LIN, SHW, ECL: Beneish M-Score Comparison

For the Specialty Chemicals subindustry, Cathay Chemical Works'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 Chemical Works Beneish M-Score vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, Cathay Chemical Works's Beneish M-Score distribution charts can be found below:

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


TPE:1713
74GF Score
Cathay Chemical Works Inc TPE:1713
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cathay Chemical Works 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 Chemical Works 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 * 1.051+0.528 * 2.6741+0.404 * 1.3542+0.892 * 0.8713+0.115 * 0.9357
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.705+4.679 * 0.116728-0.327 * 0.6778
=-0.83

* 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$105.7 Mil.
Revenue was 136.401 + 112.853 + 101.929 + 108.859 = NT$460.0 Mil.
Gross Profit was 8.961 + 3.365 + 8.466 + 0.056 = NT$20.8 Mil.
Total Current Assets was NT$641.6 Mil.
Total Assets was NT$3,974.3 Mil.
Property, Plant and Equipment(Net PPE) was NT$311.4 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$16.5 Mil.
Selling, General, & Admin. Expense(SGA) was NT$100.2 Mil.
Total Current Liabilities was NT$81.6 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0.0 Mil.
Net Income was 197.85 + 178.393 + 93.932 + 113.664 = NT$583.8 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0.0 Mil.
Cash Flow from Operations was 8.006 + 221.794 + -86.227 + -23.651 = NT$119.9 Mil.
Total Receivables was NT$115.5 Mil.
Revenue was 153.002 + 105.353 + 153.024 + 116.594 = NT$528.0 Mil.
Gross Profit was 16.892 + 13.851 + 22.162 + 11.077 = NT$64.0 Mil.
Total Current Assets was NT$1,689.5 Mil.
Total Assets was NT$4,569.3 Mil.
Property, Plant and Equipment(Net PPE) was NT$314.7 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$15.5 Mil.
Selling, General, & Admin. Expense(SGA) was NT$163.1 Mil.
Total Current Liabilities was NT$137.6 Mil.
Long-Term Debt & Capital Lease Obligation was NT$0.8 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)
=(105.739 / 460.042) / (115.469 / 527.973)
=0.229846 / 0.218702
=1.051

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)
=(63.982 / 527.973) / (20.848 / 460.042)
=0.121184 / 0.045318
=2.6741

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 - (641.607 + 311.399) / 3974.347) / (1 - (1689.486 + 314.676) / 4569.344)
=0.760211 / 0.56139
=1.3542

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
=460.042 / 527.973
=0.8713

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))
=(15.519 / (15.519 + 314.676)) / (16.469 / (16.469 + 311.399))
=0.047 / 0.050231
=0.9357

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)
=(100.184 / 460.042) / (163.091 / 527.973)
=0.217771 / 0.3089
=0.705

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 + 81.575) / 3974.347) / ((0.811 + 137.562) / 4569.344)
=0.020525 / 0.030283
=0.6778

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
=(583.839 - 0 - 119.922) / 3974.347
=0.116728

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 Chemical Works has a M-score of -0.83 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 -0.83 mean?
Cathay Chemical Works (TPE:1713) has a Beneish M-Score of -0.83 as of Jun. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Cathay Chemical Works and its competitors. According to the industry distribution chart, Cathay Chemical Works ranks #1426 out of 1526 companies in the Chemicals industry, placing it in the top 93.4%.
Is Cathay Chemical Works' Beneish M-Score too high?
Cathay Chemical Works' current Beneish M-Score is -0.83. Based on the distribution chart, Cathay Chemical Works ranks #1426 out of 1526 companies in the Chemicals industry, which is in the bottom quartile relative to peers. Overall, Cathay Chemical Works has a GF Score™ of 74/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Cathay Chemical Works' Beneish M-Score compare to LIN and SHW?
According to the Chemicals industry distribution chart, Cathay Chemical Works ranks #1426 out of 1526 companies for Beneish M-Score. This places Cathay Chemical Works 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 Chemicals company?
A good Beneish M-Score depends on the Chemicals 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 Chemical Works and its competitors. Cathay Chemical Works's current Beneish M-Score is -0.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cathay Chemical Works stock overvalued right now?
Based on GuruFocus' analysis, Cathay Chemical Works (TPE:1713) is currently considered Modestly Overvalued. The stock's GF Value™ is NT$42.92, compared to a current price of NT$49.55 — trading 15.4% above its estimated fair value. The current Beneish M-Score is -0.83. Cathay Chemical Works' overall GF Score™ is 74/100 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 Cathay Chemical Works (TPE:1713), the current Beneish M-Score is -0.83 as of Jun. 29, 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 Chemical Works (TPE:1713) Overvalued in 2026?

Based on GuruFocus' analysis, Cathay Chemical Works stock appears to be overvalued. The current stock price of NT$49.55 is trading 15.4% above its estimated GF Value™ of NT$42.92. GuruFocus considers Cathay Chemical Works to be Modestly Overvalued.

Key valuation signals for TPE:1713:

  • Beneish M-Score: -0.83
  • GF Value™: NT$42.92 vs. price of NT$49.55 (15.4% above fair value)
  • GF Score™: 74/100 with 6 warning signs

No single metric tells the full story. See the TPE:1713 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Cathay Chemical Works Business Description

Address Zhongxiao East Road, 12 Floor, No. 320, Section 4, Taipei, TWN
Cathay Chemical Works Inc Company's mainly business is the manufacture and sale of sodium hydrosulfite, zinc oxide, sodium formaldehyde sulfoxylate, zinc dust and so on. It is the sole operating department. The company has presence in Taiwan, Asia, America, Europe, New Zealand and Australia. The majority of revenue comes from Taiwan.
74GF Score

Get the complete analysis for TPE:1713

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

NT$49.55
Price
NT$42.92
GF Value