Micro-Star International Co (TPE:2377) Beneish M-Score: -2.25 (As of Jun. 26, 2026)


TPE:2377 Micro-Star International Co Ltd TPE:2377
87 GF Score
Price NT$131.50
GF Value NT$203.73
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Micro-Star International Co Beneish M-Score?

Micro-Star International Co TPE:2377 -1.50% 87 Beneish M-Score is -2.25 as of Jun. 26, 2026. GuruFocus rates TPE:2377 with a GF Score™ of 87/100 and a GF Value™ of NT$203.73 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 2,404 Hardware companies, Micro-Star International Co ranks worse than 67.18% 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 -2.25 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Micro-Star International Co's Beneish M-Score or its related term are showing as below:

TPE:2377' s Beneish M-Score Range Over the Past 10 Years
Min: -2.8   Med: -2.3   Max: -1.89
Current: -2.25

During the past 13 years, the highest Beneish M-Score of Micro-Star International Co was -1.89. The lowest was -2.80. And the median was -2.30.


Micro-Star International Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Micro-Star 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.

Micro-Star International Co Beneish M-Score Chart

Micro-Star 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 -2.08 -2.80 -2.17 -2.35 -2.25

Micro-Star 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 -2.35 -2.65 -2.54 -2.44 -2.25

TPE:2377 vs DELL, SNDK, ANET: Beneish M-Score Comparison

For the Computer Hardware subindustry, Micro-Star 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.


Micro-Star International Co Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, Micro-Star International Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Micro-Star International Co's Beneish M-Score falls into.


TPE:2377
87GF Score
Micro-Star International Co Ltd TPE:2377
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Micro-Star 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 Micro-Star 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 * 0.9954+0.528 * 1.1164+0.404 * 1.0107+0.892 * 1.1634+0.115 * 1.2354
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9865+4.679 * 0.014686-0.327 * 1.2159
=-2.25

* 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$27,165 Mil.
Revenue was 57608.253 + 57731.197 + 61316.631 + 53540.35 = NT$230,196 Mil.
Gross Profit was 6402.218 + 6499.397 + 6814.712 + 5496.279 = NT$25,213 Mil.
Total Current Assets was NT$108,601 Mil.
Total Assets was NT$120,955 Mil.
Property, Plant and Equipment(Net PPE) was NT$9,895 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$1,392 Mil.
Selling, General, & Admin. Expense(SGA) was NT$13,622 Mil.
Total Current Liabilities was NT$58,875 Mil.
Long-Term Debt & Capital Lease Obligation was NT$6,824 Mil.
Net Income was 1631.923 + 1695.944 + 1342.802 + 1077.145 = NT$5,748 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 1167.584 + 709.583 + -122.178 + 2216.449 = NT$3,971 Mil.
Total Receivables was NT$23,459 Mil.
Revenue was 51486.818 + 52086.539 + 46672.024 + 47626.534 = NT$197,872 Mil.
Gross Profit was 5304.063 + 6603.528 + 6247.91 + 6039.684 = NT$24,195 Mil.
Total Current Assets was NT$87,202 Mil.
Total Assets was NT$96,620 Mil.
Property, Plant and Equipment(Net PPE) was NT$7,476 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$1,344 Mil.
Selling, General, & Admin. Expense(SGA) was NT$11,869 Mil.
Total Current Liabilities was NT$42,652 Mil.
Long-Term Debt & Capital Lease Obligation was NT$512 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)
=(27165.226 / 230196.431) / (23458.517 / 197871.915)
=0.118009 / 0.118554
=0.9954

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)
=(24195.185 / 197871.915) / (25212.606 / 230196.431)
=0.122277 / 0.109526
=1.1164

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 - (108601.38 + 9894.56) / 120954.606) / (1 - (87201.812 + 7475.529) / 96620.482)
=0.020327 / 0.020111
=1.0107

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
=230196.431 / 197871.915
=1.1634

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))
=(1343.767 / (1343.767 + 7475.529)) / (1391.992 / (1391.992 + 9894.56))
=0.152367 / 0.123332
=1.2354

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)
=(13621.829 / 230196.431) / (11868.808 / 197871.915)
=0.059175 / 0.059982
=0.9865

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)
=((6824.065 + 58874.927) / 120954.606) / ((512.183 + 42651.817) / 96620.482)
=0.543171 / 0.446738
=1.2159

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
=(5747.814 - 0 - 3971.438) / 120954.606
=0.014686

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.

Micro-Star International Co has a M-score of -2.25 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 -2.25 mean?
Micro-Star International Co (TPE:2377) has a Beneish M-Score of -2.25 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Micro-Star International Co and its competitors. According to the industry distribution chart, Micro-Star International Co ranks #1615 out of 2404 companies in the Hardware industry, placing it in the top 67.2%.
Is Micro-Star International Co's Beneish M-Score too high?
Micro-Star International Co's current Beneish M-Score is -2.25. Based on the distribution chart, Micro-Star International Co ranks #1615 out of 2404 companies in the Hardware industry, which is below the industry midpoint. Overall, Micro-Star International Co has a GF Score™ of 87/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Micro-Star International Co's Beneish M-Score compare to DELL and SNDK?
According to the Hardware industry distribution chart, Micro-Star International Co ranks #1615 out of 2404 companies for Beneish M-Score. This places Micro-Star 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 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 Micro-Star International Co and its competitors. Micro-Star International Co's current Beneish M-Score is -2.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Micro-Star International Co stock overvalued right now?
Based on GuruFocus' analysis, Micro-Star International Co (TPE:2377) is currently considered Possible Value Trap. The stock's GF Value™ is NT$203.73, compared to a current price of NT$131.50 — trading 35.5% below its estimated fair value. The current Beneish M-Score is -2.25. Micro-Star International Co's overall GF Score™ is 87/100 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 Micro-Star International Co (TPE:2377), the current Beneish M-Score is -2.25 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 Micro-Star International Co (TPE:2377) Overvalued in 2026?

Based on GuruFocus' analysis, Micro-Star International Co stock appears to be undervalued. The current stock price of NT$131.50 is trading 35.5% below its estimated GF Value™ of NT$203.73. GuruFocus considers Micro-Star International Co to be Possible Value Trap.

Key valuation signals for TPE:2377:

  • Beneish M-Score: -2.25
  • GF Value™: NT$203.73 vs. price of NT$131.50 (35.5% below fair value)
  • GF Score™: 87/100 with 5 warning signs

No single metric tells the full story. See the TPE:2377 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Micro-Star International Co Business Description

Address No. 69, Lide Street, Zhonghe District, New Taipei, TWN, 235
Micro-Star International Co Ltd is a manufacturer and distributor of computer hardware products, particularly gaming laptops and hardware. The company has single reportable segment which is Computer and IT segment. Its other products include laptops, motherboards, graphics cards, all-in-one PCs, mobile workstations, barebone computers, servers, multimedia peripherals to vehicle infotainment solutions, smart cleaning robots, and Wi-Fi cameras. Geographically, it generates revenue from Asia, Europe, America and others.
87GF Score

Get the complete analysis for TPE:2377

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

NT$131.50
Price
NT$203.73
GF Value