Senao International Co (TPE:2450) Beneish M-Score: -2.19 (As of Jun. 28, 2026)


TPE:2450 Senao International Co Ltd TPE:2450
84 GF Score
Price NT$28.95
GF Value NT$37.26
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Senao International Co Beneish M-Score?

Senao International Co TPE:2450 -0.86% 84 Beneish M-Score is -2.19 as of Jun. 28, 2026. GuruFocus rates TPE:2450 with a GF Score™ of 84/100 and a GF Value™ of NT$37.26 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 2,408 Hardware companies, Senao International Co ranks worse than 70.72% 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 -2.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:2450' s Beneish M-Score Range Over the Past 10 Years
Min: -2.81   Med: -2.57   Max: -1.84
Current: -2.19

During the past 13 years, the highest Beneish M-Score of Senao International Co was -1.84. The lowest was -2.81. And the median was -2.57.


Senao International Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Senao 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.

Senao International Co Beneish M-Score Chart

Senao 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 -2.46 -1.84 -2.81 -2.54 -2.19

Senao 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 -2.54 -2.26 -2.43 -2.04 -2.19

TPE:2450 vs SNX, ARW, AVT: Beneish M-Score Comparison

For the Electronics & Computer Distribution subindustry, Senao 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.


Senao International Co Beneish M-Score vs Hardware Industry

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

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


TPE:2450
84GF Score
Senao International Co Ltd TPE:2450
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Senao 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 Senao 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 * 1.276+0.528 * 1.0348+0.404 * 0.9898+0.892 * 1.0253+0.115 * 0.9066
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9862+4.679 * 0.005061-0.327 * 1.0422
=-2.19

* 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$2,794 Mil.
Revenue was 10333.192 + 7921.931 + 7297.721 + 7571.937 = NT$33,125 Mil.
Gross Profit was 1011.769 + 837.232 + 811.149 + 803.634 = NT$3,464 Mil.
Total Current Assets was NT$7,104 Mil.
Total Assets was NT$10,694 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,298 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$394 Mil.
Selling, General, & Admin. Expense(SGA) was NT$3,130 Mil.
Total Current Liabilities was NT$3,890 Mil.
Long-Term Debt & Capital Lease Obligation was NT$312 Mil.
Net Income was 171.17 + 74.659 + 83.893 + 115.57 = NT$445 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 279.211 + -397.733 + 836.437 + -326.746 = NT$391 Mil.
Total Receivables was NT$2,135 Mil.
Revenue was 8942.016 + 7813.669 + 7417.089 + 8134.318 = NT$32,307 Mil.
Gross Profit was 932.674 + 843.56 + 840.988 + 878.694 = NT$3,496 Mil.
Total Current Assets was NT$6,738 Mil.
Total Assets was NT$10,413 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,421 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$380 Mil.
Selling, General, & Admin. Expense(SGA) was NT$3,095 Mil.
Total Current Liabilities was NT$3,549 Mil.
Long-Term Debt & Capital Lease Obligation was NT$377 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)
=(2793.776 / 33124.781) / (2135.4 / 32307.092)
=0.084341 / 0.066097
=1.276

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)
=(3495.916 / 32307.092) / (3463.784 / 33124.781)
=0.108209 / 0.104568
=1.0348

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 - (7103.734 + 1298.218) / 10693.534) / (1 - (6737.556 + 1421.154) / 10413.079)
=0.214296 / 0.216494
=0.9898

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
=33124.781 / 32307.092
=1.0253

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))
=(380.203 / (380.203 + 1421.154)) / (393.932 / (393.932 + 1298.218))
=0.211065 / 0.2328
=0.9066

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)
=(3129.698 / 33124.781) / (3095.059 / 32307.092)
=0.094482 / 0.095801
=0.9862

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)
=((312.303 + 3889.511) / 10693.534) / ((376.666 + 3549.249) / 10413.079)
=0.39293 / 0.377018
=1.0422

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
=(445.292 - 0 - 391.169) / 10693.534
=0.005061

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.

Senao International Co has a M-score of -2.19 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 -2.19 mean?
Senao International Co (TPE:2450) has a Beneish M-Score of -2.19 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Senao International Co and its competitors. According to the industry distribution chart, Senao International Co ranks #1703 out of 2408 companies in the Hardware industry, placing it in the top 70.7%.
Is Senao International Co's Beneish M-Score too high?
Senao International Co's current Beneish M-Score is -2.19. Based on the distribution chart, Senao International Co ranks #1703 out of 2408 companies in the Hardware industry, which is below the industry midpoint. Overall, Senao International Co has a GF Score™ of 84/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Senao International Co's Beneish M-Score compare to SNX and ARW?
According to the Hardware industry distribution chart, Senao International Co ranks #1703 out of 2408 companies for Beneish M-Score. This places Senao 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 Senao International Co and its competitors. Senao International Co's current Beneish M-Score is -2.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Senao International Co stock overvalued right now?
Based on GuruFocus' analysis, Senao International Co (TPE:2450) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$37.26, compared to a current price of NT$28.95 — trading 22.3% below its estimated fair value. The current Beneish M-Score is -2.19. Senao International Co's overall GF Score™ is 84/100 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 Senao International Co (TPE:2450), the current Beneish M-Score is -2.19 as of Jun. 28, 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 Senao International Co (TPE:2450) Overvalued in 2026?

Based on GuruFocus' analysis, Senao International Co stock appears to be undervalued. The current stock price of NT$28.95 is trading 22.3% below its estimated GF Value™ of NT$37.26. GuruFocus considers Senao International Co to be Modestly Undervalued.

Key valuation signals for TPE:2450:

  • Beneish M-Score: -2.19
  • GF Value™: NT$37.26 vs. price of NT$28.95 (22.3% below fair value)
  • GF Score™: 84/100 with 4 warning signs

No single metric tells the full story. See the TPE:2450 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Senao International Co Business Description

Address No.531, Zhongzheng Road, 2nd Floor, Xindian District, New Taipei, TWN
Senao International Co Ltd is a company mainly engaged in the agent distribution and sale of mobile phones, tablets, related accessories, and other digital communication products. The company also provides related maintenance services. The communication products account for the majority of the company's revenue. It operates in the business segment of selling information and communication products and peripheral products in Taiwan. The company generates the majority of its total revenue from the Taiwanese market.
84GF Score

Get the complete analysis for TPE:2450

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

NT$28.95
Price
NT$37.26
GF Value