CMC Magnetics (TPE:2323) Beneish M-Score: -1.51 (As of Jun. 27, 2026)


TPE:2323 CMC Magnetics Corp TPE:2323
62 GF Score
Price NT$10.90
GF Value NT$10.84
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is CMC Magnetics Beneish M-Score?

CMC Magnetics TPE:2323 -4.80% 62 Beneish M-Score is -1.51 as of Jun. 27, 2026. GuruFocus rates TPE:2323 with a GF Score™ of 62/100 and a GF Value™ of NT$10.84 (Fairly Valued). The stock has 5 warning signs investors should review. Among 2,404 Hardware companies, CMC Magnetics ranks worse than 88.39% 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 -1.51 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TPE:2323' s Beneish M-Score Range Over the Past 10 Years
Min: -3.4   Med: -2.43   Max: -1
Current: -1.51

During the past 13 years, the highest Beneish M-Score of CMC Magnetics was -1.00. The lowest was -3.40. And the median was -2.43.


CMC Magnetics Beneish M-Score Historical Data

* Premium members only.

The historical data trend for CMC Magnetics'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.

CMC Magnetics Beneish M-Score Chart

CMC Magnetics 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 -2.35 -2.74 -2.40 -2.46 -1.51

CMC Magnetics 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 -2.46 -2.36 -2.62 -2.06 -1.51

TPE:2323 vs DELL, SNDK, ANET: Beneish M-Score Comparison

For the Computer Hardware subindustry, CMC Magnetics'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.


CMC Magnetics Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, CMC Magnetics's Beneish M-Score distribution charts can be found below:

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


TPE:2323
62GF Score
CMC Magnetics Corp TPE:2323
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CMC Magnetics 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 CMC Magnetics 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 * 1.5113+0.528 * 0.918+0.404 * 1.0768+0.892 * 0.9661+0.115 * 1.5706
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0433+4.679 * 0.106039-0.327 * 1.0346
=-1.51

* 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$2,230 Mil.
Revenue was 1916.562 + 1857.848 + 1618.577 + 1790.005 = NT$7,183 Mil.
Gross Profit was 448.861 + 432.694 + 428.207 + 413.19 = NT$1,723 Mil.
Total Current Assets was NT$18,093 Mil.
Total Assets was NT$28,822 Mil.
Property, Plant and Equipment(Net PPE) was NT$3,017 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$284 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,642 Mil.
Total Current Liabilities was NT$5,354 Mil.
Long-Term Debt & Capital Lease Obligation was NT$3,749 Mil.
Net Income was 1318.631 + 905.666 + 597.07 + -1095.166 = NT$1,726 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 841.179 + -589.194 + -437.352 + -1144.701 = NT$-1,330 Mil.
Total Receivables was NT$1,528 Mil.
Revenue was 1925.334 + 1905.793 + 1764.179 + 1839.877 = NT$7,435 Mil.
Gross Profit was 427.457 + 404.102 + 394.271 + 411.443 = NT$1,637 Mil.
Total Current Assets was NT$16,385 Mil.
Total Assets was NT$26,125 Mil.
Property, Plant and Equipment(Net PPE) was NT$3,249 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$508 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,630 Mil.
Total Current Liabilities was NT$4,239 Mil.
Long-Term Debt & Capital Lease Obligation was NT$3,736 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)
=(2230.238 / 7182.992) / (1527.532 / 7435.183)
=0.310489 / 0.205446
=1.5113

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)
=(1637.273 / 7435.183) / (1722.952 / 7182.992)
=0.220206 / 0.239866
=0.918

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 - (18093.228 + 3017.455) / 28822.2) / (1 - (16385.278 + 3248.812) / 26125.304)
=0.267555 / 0.248465
=1.0768

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
=7182.992 / 7435.183
=0.9661

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))
=(508.182 / (508.182 + 3248.812)) / (284.358 / (284.358 + 3017.455))
=0.135263 / 0.086122
=1.5706

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)
=(1642.492 / 7182.992) / (1629.541 / 7435.183)
=0.228664 / 0.219166
=1.0433

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)
=((3748.562 + 5354.215) / 28822.2) / ((3736.023 + 4239.22) / 26125.304)
=0.315825 / 0.305269
=1.0346

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
=(1726.201 - 0 - -1330.068) / 28822.2
=0.106039

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.

CMC Magnetics has a M-score of -1.51 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 -1.51 mean?
CMC Magnetics (TPE:2323) has a Beneish M-Score of -1.51 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on CMC Magnetics and its competitors. According to the industry distribution chart, CMC Magnetics ranks #2125 out of 2404 companies in the Hardware industry, placing it in the top 88.4%.
Is CMC Magnetics' Beneish M-Score too high?
CMC Magnetics' current Beneish M-Score is -1.51. Based on the distribution chart, CMC Magnetics ranks #2125 out of 2404 companies in the Hardware industry, which is in the bottom quartile relative to peers. Overall, CMC Magnetics has a GF Score™ of 62/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does CMC Magnetics' Beneish M-Score compare to DELL and SNDK?
According to the Hardware industry distribution chart, CMC Magnetics ranks #2125 out of 2404 companies for Beneish M-Score. This places CMC Magnetics 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 CMC Magnetics and its competitors. CMC Magnetics's current Beneish M-Score is -1.51. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CMC Magnetics stock overvalued right now?
Based on GuruFocus' analysis, CMC Magnetics (TPE:2323) is currently considered Fairly Valued. The stock's GF Value™ is NT$10.84, compared to a current price of NT$10.90 — trading 0.6% above its estimated fair value. The current Beneish M-Score is -1.51. CMC Magnetics' overall GF Score™ is 62/100 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 CMC Magnetics (TPE:2323), the current Beneish M-Score is -1.51 as of Jun. 27, 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 CMC Magnetics (TPE:2323) Overvalued in 2026?

Based on GuruFocus' analysis, CMC Magnetics stock appears to be overvalued. The current stock price of NT$10.90 is trading 0.6% above its estimated GF Value™ of NT$10.84. GuruFocus considers CMC Magnetics to be Fairly Valued.

Key valuation signals for TPE:2323:

  • Beneish M-Score: -1.51
  • GF Value™: NT$10.84 vs. price of NT$10.90 (0.6% above fair value)
  • GF Score™: 62/100 with 5 warning signs

No single metric tells the full story. See the TPE:2323 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


CMC Magnetics Business Description

Address No. 53, Minquan West Road, 15th Floor, Zhongshan District, Taipei City, TWN, 104026
CMC Magnetics Corp is mainly engaged in the manufacturing and sale of consumer electronic products, including optical discs, as well as the acquisition of film agency rights and the production and distribution of digital discs and Blu-ray discs for sales. Its products include M-disc, CMC Pro, HP CD, and data storage products. Its segments are: the Storage Media segment, which generates the maximum revenue and is engaged in the manufacturing and sale of consumer electronic products, including optical discs; the Other Optoelectronic segment, which manufactures and sells panels; the Investment segment, which invests in various businesses; and the Other Segment. Europe generates the maximum revenue for the Group.
62GF Score

Get the complete analysis for TPE:2323

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

NT$10.90
Price
NT$10.84
GF Value