Gourmet Master Co (TPE:2723) Beneish M-Score: -3.14 (As of Jun. 27, 2026)


TPE:2723 Gourmet Master Co Ltd TPE:2723
69 GF Score
Price NT$68.20
GF Value NT$82.86
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Gourmet Master Co Beneish M-Score?

Gourmet Master Co TPE:2723 -0.44% 69 Beneish M-Score is -3.14 as of Jun. 27, 2026. GuruFocus rates TPE:2723 with a GF Score™ of 69/100 and a GF Value™ of NT$82.86 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 357 Restaurants companies, Gourmet Master Co ranks better than 75.91% 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 -3.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:2723' s Beneish M-Score Range Over the Past 10 Years
Min: -3.53   Med: -3.07   Max: -2.63
Current: -3.14

During the past 13 years, the highest Beneish M-Score of Gourmet Master Co was -2.63. The lowest was -3.53. And the median was -3.07.


Gourmet Master Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Gourmet Master 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.

Gourmet Master Co Beneish M-Score Chart

Gourmet Master 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 -3.17 -2.79 -2.99 -3.24 -3.14

Gourmet Master 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 -3.24 -3.22 -3.10 -3.50 -3.14

TPE:2723 vs MCD, SBUX, CMG: Beneish M-Score Comparison

For the Restaurants subindustry, Gourmet Master 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.


Gourmet Master Co Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Gourmet Master Co's Beneish M-Score distribution charts can be found below:

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


TPE:2723
69GF Score
Gourmet Master Co Ltd TPE:2723
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Gourmet Master 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 Gourmet Master 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 * 0.965+0.528 * 0.9976+0.404 * 1.0548+0.892 * 0.9541+0.115 * 0.9848
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0459+4.679 * -0.128415-0.327 * 0.9885
=-3.14

* 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$283 Mil.
Revenue was 4334.819 + 4319.121 + 4621.412 + 4832.081 = NT$18,107 Mil.
Gross Profit was 2581.146 + 2549.129 + 2755.493 + 2878.344 = NT$10,764 Mil.
Total Current Assets was NT$6,195 Mil.
Total Assets was NT$17,437 Mil.
Property, Plant and Equipment(Net PPE) was NT$10,045 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$1,989 Mil.
Selling, General, & Admin. Expense(SGA) was NT$10,017 Mil.
Total Current Liabilities was NT$4,991 Mil.
Long-Term Debt & Capital Lease Obligation was NT$2,011 Mil.
Net Income was 318.143 + -1090.982 + 117.36 + 211.64 = NT$-444 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 323.919 + 641.254 + 169.68 + 660.46 = NT$1,795 Mil.
Total Receivables was NT$307 Mil.
Revenue was 4916.523 + 4732.756 + 4681.421 + 4647.912 = NT$18,979 Mil.
Gross Profit was 2922.069 + 2767.801 + 2780.662 + 2784.029 = NT$11,255 Mil.
Total Current Assets was NT$6,618 Mil.
Total Assets was NT$19,515 Mil.
Property, Plant and Equipment(Net PPE) was NT$11,628 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$2,260 Mil.
Selling, General, & Admin. Expense(SGA) was NT$10,038 Mil.
Total Current Liabilities was NT$4,990 Mil.
Long-Term Debt & Capital Lease Obligation was NT$2,937 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)
=(283.067 / 18107.433) / (307.46 / 18978.612)
=0.015633 / 0.0162
=0.965

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)
=(11254.561 / 18978.612) / (10764.112 / 18107.433)
=0.593013 / 0.594458
=0.9976

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 - (6194.99 + 10045.362) / 17436.857) / (1 - (6617.537 + 11627.931) / 19514.93)
=0.068619 / 0.065051
=1.0548

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
=18107.433 / 18978.612
=0.9541

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))
=(2260.368 / (2260.368 + 11627.931)) / (1988.908 / (1988.908 + 10045.362))
=0.162753 / 0.16527
=0.9848

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)
=(10016.686 / 18107.433) / (10037.876 / 18978.612)
=0.553181 / 0.528905
=1.0459

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)
=((2010.676 + 4990.723) / 17436.857) / ((2936.597 + 4990.356) / 19514.93)
=0.401529 / 0.406199
=0.9885

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
=(-443.839 - 0 - 1795.313) / 17436.857
=-0.128415

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.

Gourmet Master Co has a M-score of -3.14 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 -3.14 mean?
Gourmet Master Co (TPE:2723) has a Beneish M-Score of -3.14 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Gourmet Master Co and its competitors. According to the industry distribution chart, Gourmet Master Co ranks #86 out of 357 companies in the Restaurants industry, placing it in the top 24.1%.
Is Gourmet Master Co's Beneish M-Score too high?
Gourmet Master Co's current Beneish M-Score is -3.14. Based on the distribution chart, Gourmet Master Co ranks #86 out of 357 companies in the Restaurants industry, which is in the top quartile — a strong position relative to peers. Overall, Gourmet Master Co has a GF Score™ of 69/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Gourmet Master Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Gourmet Master Co ranks #86 out of 357 companies for Beneish M-Score. This places Gourmet Master Co in the top 24% of its industry — outperforming the majority of peers. 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Gourmet Master Co and its competitors. Gourmet Master Co's current Beneish M-Score is -3.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Gourmet Master Co stock overvalued right now?
Based on GuruFocus' analysis, Gourmet Master Co (TPE:2723) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$82.86, compared to a current price of NT$68.20 — trading 17.7% below its estimated fair value. The current Beneish M-Score is -3.14. Gourmet Master Co's overall GF Score™ is 69/100 with 3 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 Gourmet Master Co (TPE:2723), the current Beneish M-Score is -3.14 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 Gourmet Master Co (TPE:2723) Overvalued in 2026?

Based on GuruFocus' analysis, Gourmet Master Co stock appears to be undervalued. The current stock price of NT$68.20 is trading 17.7% below its estimated GF Value™ of NT$82.86. GuruFocus considers Gourmet Master Co to be Modestly Undervalued.

Key valuation signals for TPE:2723:

  • Beneish M-Score: -3.14
  • GF Value™: NT$82.86 vs. price of NT$68.20 (17.7% below fair value)
  • GF Score™: 69/100 with 3 warning signs

No single metric tells the full story. See the TPE:2723 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Gourmet Master Co Business Description

Address No. 35, 23rd, Nantun District, Taichung, TWN
Gourmet Master Co Ltd operates a chain of cafe stores under the brand 85 Degrees Daily Cafe. The company is mainly engaged in the production and wholesale of bakery products, retail and wholesale of beverages, wholesale of bakery machinery, and the operation of chain stores and franchising business.
69GF Score

Get the complete analysis for TPE:2723

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

NT$68.20
Price
NT$82.86
GF Value