Pan German Universal Motors (TPE:2247) Beneish M-Score: -2.76 (As of Jun. 26, 2026)


TPE:2247 Pan German Universal Motors Ltd TPE:2247
87 GF Score
Price NT$235.50
GF Value NT$276.95
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Pan German Universal Motors Beneish M-Score?

Pan German Universal Motors TPE:2247 +0.43% 87 Beneish M-Score is -2.76 as of Jun. 26, 2026. GuruFocus rates TPE:2247 with a GF Score™ of 87/100 and a GF Value™ of NT$276.95 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 1,274 Vehicles & Parts companies, Pan German Universal Motors ranks better than 71.11% 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 -2.76 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Pan German Universal Motors's Beneish M-Score or its related term are showing as below:

TPE:2247' s Beneish M-Score Range Over the Past 10 Years
Min: -3.7   Med: -2.76   Max: -1.98
Current: -2.76

During the past 11 years, the highest Beneish M-Score of Pan German Universal Motors was -1.98. The lowest was -3.70. And the median was -2.76.


Pan German Universal Motors Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Pan German Universal Motors'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.

Pan German Universal Motors Beneish M-Score Chart

Pan German Universal Motors 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 -3.48 -3.70 -2.50 -1.98 -2.76

Pan German Universal Motors 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 -1.98 -1.91 -2.41 -2.99 -2.76

TPE:2247 vs CVNA, PAG, ALTB: Beneish M-Score Comparison

For the Auto & Truck Dealerships subindustry, Pan German Universal Motors'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.


Pan German Universal Motors Beneish M-Score vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Pan German Universal Motors's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Pan German Universal Motors's Beneish M-Score falls into.


TPE:2247
87GF Score
Pan German Universal Motors Ltd TPE:2247
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Pan German Universal Motors 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 Pan German Universal Motors 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 * 1.1561+0.528 * 0.9942+0.404 * 0.7743+0.892 * 0.8926+0.115 * 1.0664
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0911+4.679 * -0.050759-0.327 * 0.9665
=-2.76

* 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$1,237 Mil.
Revenue was 12226.8 + 11332.44 + 14738.261 + 13150.715 = NT$51,448 Mil.
Gross Profit was 1349.84 + 1314.172 + 1635.281 + 1449.293 = NT$5,749 Mil.
Total Current Assets was NT$11,617 Mil.
Total Assets was NT$21,767 Mil.
Property, Plant and Equipment(Net PPE) was NT$9,942 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$984 Mil.
Selling, General, & Admin. Expense(SGA) was NT$3,981 Mil.
Total Current Liabilities was NT$4,210 Mil.
Long-Term Debt & Capital Lease Obligation was NT$4,630 Mil.
Net Income was 279.382 + 311.182 + 501.404 + 386.79 = NT$1,479 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 848.846 + 280.22 + 767.331 + 687.209 = NT$2,584 Mil.
Total Receivables was NT$1,199 Mil.
Revenue was 14085.784 + 14335.175 + 15749.664 + 13468.972 = NT$57,640 Mil.
Gross Profit was 1579.521 + 1627.47 + 1741.034 + 1454.908 = NT$6,403 Mil.
Total Current Assets was NT$13,218 Mil.
Total Assets was NT$23,085 Mil.
Property, Plant and Equipment(Net PPE) was NT$9,583 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$1,018 Mil.
Selling, General, & Admin. Expense(SGA) was NT$4,088 Mil.
Total Current Liabilities was NT$6,926 Mil.
Long-Term Debt & Capital Lease Obligation was NT$2,774 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)
=(1237.302 / 51448.216) / (1198.995 / 57639.595)
=0.024049 / 0.020802
=1.1561

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)
=(6402.933 / 57639.595) / (5748.586 / 51448.216)
=0.111086 / 0.111735
=0.9942

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 - (11616.737 + 9942.309) / 21766.554) / (1 - (13218.447 + 9582.586) / 23085.26)
=0.009533 / 0.012312
=0.7743

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
=51448.216 / 57639.595
=0.8926

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))
=(1017.847 / (1017.847 + 9582.586)) / (983.817 / (983.817 + 9942.309))
=0.096019 / 0.090043
=1.0664

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)
=(3981.149 / 51448.216) / (4088.009 / 57639.595)
=0.077382 / 0.070924
=1.0911

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)
=((4629.765 + 4210.273) / 21766.554) / ((2774.369 + 6926.459) / 23085.26)
=0.406129 / 0.420217
=0.9665

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
=(1478.758 - 0 - 2583.606) / 21766.554
=-0.050759

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.

Pan German Universal Motors has a M-score of -2.76 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 -2.76 mean?
Pan German Universal Motors (TPE:2247) has a Beneish M-Score of -2.76 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Pan German Universal Motors and its competitors. According to the industry distribution chart, Pan German Universal Motors ranks #368 out of 1274 companies in the Vehicles & Parts industry, placing it in the top 28.9%.
Is Pan German Universal Motors' Beneish M-Score too high?
Pan German Universal Motors' current Beneish M-Score is -2.76. Based on the distribution chart, Pan German Universal Motors ranks #368 out of 1274 companies in the Vehicles & Parts industry, which is above the industry midpoint. Overall, Pan German Universal Motors has a GF Score™ of 87/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Pan German Universal Motors' Beneish M-Score compare to CVNA and PAG?
According to the Vehicles & Parts industry distribution chart, Pan German Universal Motors ranks #368 out of 1274 companies for Beneish M-Score. This puts Pan German Universal Motors 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 Vehicles & Parts company?
A good Beneish M-Score depends on the Vehicles & Parts 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 Pan German Universal Motors and its competitors. Pan German Universal Motors's current Beneish M-Score is -2.76. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pan German Universal Motors stock overvalued right now?
Based on GuruFocus' analysis, Pan German Universal Motors (TPE:2247) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$276.95, compared to a current price of NT$235.50 — trading 15% below its estimated fair value. The current Beneish M-Score is -2.76. Pan German Universal Motors' overall GF Score™ is 87/100 with 4 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 Pan German Universal Motors (TPE:2247), the current Beneish M-Score is -2.76 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 Pan German Universal Motors (TPE:2247) Overvalued in 2026?

Based on GuruFocus' analysis, Pan German Universal Motors stock appears to be undervalued. The current stock price of NT$235.50 is trading 15% below its estimated GF Value™ of NT$276.95. GuruFocus considers Pan German Universal Motors to be Modestly Undervalued.

Key valuation signals for TPE:2247:

  • Beneish M-Score: -2.76
  • GF Value™: NT$276.95 vs. price of NT$235.50 (15% below fair value)
  • GF Score™: 87/100 with 4 warning signs

No single metric tells the full story. See the TPE:2247 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Pan German Universal Motors Business Description

Address 6th Floor, No.100, Xing\'ai Road, Neihu District, Taipei, TWN, 114509
Pan German Universal Motors Ltd operates as a specialized foundry that sells vehicles, parts, and accessories, and provides after-sales maintenance and repairs. The brands operated by the company are BMW, MINI, and Porsche. The company's revenue comes from the sale of automotive products and service revenue from vehicle maintenance services.
87GF Score

Get the complete analysis for TPE:2247

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

NT$235.50
Price
NT$276.95
GF Value