In Win Development (TPE:6117) Beneish M-Score: -2.82 (As of Jul. 13, 2026)


TPE:6117 In Win Development Inc TPE:6117
70 GF Score
Price NT$72.40
GF Value NT$95.70
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is In Win Development Beneish M-Score?

In Win Development TPE:6117 70 Beneish M-Score is -2.82 as of Jul. 13, 2026. GuruFocus rates TPE:6117 with a GF Score™ of 70/100 and a GF Value™ of NT$95.70 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 2,408 Hardware companies, In Win Development ranks better than 74.83% 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 -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:6117' s Beneish M-Score Range Over the Past 10 Years
Min: -3.24   Med: -2.82   Max: -1.84
Current: -2.82

During the past 13 years, the highest Beneish M-Score of In Win Development was -1.84. The lowest was -3.24. And the median was -2.82.


In Win Development Beneish M-Score Historical Data

* Premium members only.

The historical data trend for In Win Development'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.

In Win Development Beneish M-Score Chart

In Win Development 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 -1.87 -3.24 -2.75 -2.07 -2.82

In Win Development 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 -2.07 -2.37 -2.31 -2.54 -2.82

TPE:6117 vs SNDK, DELL, STX: Beneish M-Score Comparison

For the Computer Hardware subindustry, In Win Development'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.


In Win Development Beneish M-Score vs Hardware Industry

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

* The bar in red indicates where In Win Development's Beneish M-Score falls into.


TPE:6117
70GF Score
In Win Development Inc TPE:6117
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

In Win Development 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 In Win Development 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 * 1.0075+0.528 * 0.9554+0.404 * 0.4534+0.892 * 1.1178+0.115 * 1.359
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9781+4.679 * -0.044095-0.327 * 1.1439
=-2.82

* 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$685 Mil.
Revenue was 831.326 + 861.058 + 837.007 + 692.836 = NT$3,222 Mil.
Gross Profit was 276.63 + 274.451 + 271.118 + 178.93 = NT$1,001 Mil.
Total Current Assets was NT$2,333 Mil.
Total Assets was NT$5,886 Mil.
Property, Plant and Equipment(Net PPE) was NT$3,402 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$279 Mil.
Selling, General, & Admin. Expense(SGA) was NT$424 Mil.
Total Current Liabilities was NT$1,415 Mil.
Long-Term Debt & Capital Lease Obligation was NT$2,217 Mil.
Net Income was 143.475 + 125.555 + 33.467 + 43.537 = NT$346 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 453.53 + 11.447 + 51.098 + 89.492 = NT$606 Mil.
Total Receivables was NT$609 Mil.
Revenue was 729.906 + 678.58 + 757.195 + 717.046 = NT$2,883 Mil.
Gross Profit was 215.049 + 213.006 + 224.092 + 203.526 = NT$856 Mil.
Total Current Assets was NT$1,793 Mil.
Total Assets was NT$4,116 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,090 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$240 Mil.
Selling, General, & Admin. Expense(SGA) was NT$388 Mil.
Total Current Liabilities was NT$1,006 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,214 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)
=(685.39 / 3222.227) / (608.593 / 2882.727)
=0.212707 / 0.211117
=1.0075

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)
=(855.673 / 2882.727) / (1001.129 / 3222.227)
=0.296828 / 0.310695
=0.9554

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 - (2332.818 + 3402.115) / 5885.739) / (1 - (1792.738 + 2090.397) / 4115.746)
=0.025622 / 0.056517
=0.4534

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
=3222.227 / 2882.727
=1.1178

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))
=(240.402 / (240.402 + 2090.397)) / (279.399 / (279.399 + 3402.115))
=0.103141 / 0.075892
=1.359

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)
=(423.901 / 3222.227) / (387.719 / 2882.727)
=0.131555 / 0.134497
=0.9781

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)
=((2216.985 + 1414.965) / 5885.739) / ((1214.186 + 1006.023) / 4115.746)
=0.617076 / 0.539443
=1.1439

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
=(346.034 - 0 - 605.567) / 5885.739
=-0.044095

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.

In Win Development has a M-score of -2.82 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 -2.82 mean?
In Win Development (TPE:6117) has a Beneish M-Score of -2.82 as of Jul. 13, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on In Win Development and its competitors. According to the industry distribution chart, In Win Development ranks #606 out of 2408 companies in the Hardware industry, placing it in the top 25.2%.
Is In Win Development's Beneish M-Score too high?
In Win Development's current Beneish M-Score is -2.82. Based on the distribution chart, In Win Development ranks #606 out of 2408 companies in the Hardware industry, which is above the industry midpoint. Overall, In Win Development has a GF Score™ of 70/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does In Win Development's Beneish M-Score compare to SNDK and DELL?
According to the Hardware industry distribution chart, In Win Development ranks #606 out of 2408 companies for Beneish M-Score. This puts In Win Development 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 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 In Win Development and its competitors. In Win Development's current Beneish M-Score is -2.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is In Win Development stock overvalued right now?
Based on GuruFocus' analysis, In Win Development (TPE:6117) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$95.70, compared to a current price of NT$72.40 — trading 24.3% below its estimated fair value. The current Beneish M-Score is -2.82. In Win Development's overall GF Score™ is 70/100 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 In Win Development (TPE:6117), the current Beneish M-Score is -2.82 as of Jul. 13, 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 In Win Development (TPE:6117) Overvalued in 2026?

Based on GuruFocus' analysis, In Win Development stock appears to be undervalued. The current stock price of NT$72.40 is trading 24.3% below its estimated GF Value™ of NT$95.70. GuruFocus considers In Win Development to be Modestly Undervalued.

Key valuation signals for TPE:6117:

  • Beneish M-Score: -2.82
  • GF Value™: NT$95.70 vs. price of NT$72.40 (24.3% below fair value)
  • GF Score™: 70/100 with 5 warning signs

No single metric tells the full story. See the TPE:6117 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


In Win Development Business Description

Address No. 57, Lane 350, Nan Shang Road, Guishan District, Taoyuan, TWN
In Win Development Inc is engaged in the processing, manufacturing, and trading of computer and peripheral equipment, plastic products, etc., and the manufacturing, baking, and trading of mechanical hardware parts. Its products include Gaming Chassis, Computer Chassis, Gaming Power Supply, PC Power Supply, IPC/Server, iBuildiShare, and Cooling. Geographically, it operates in Europe, the USA, Japan, Taiwan, and Other countries, with the majority of the revenue deriving from Taiwan.
70GF Score

Get the complete analysis for TPE:6117

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

NT$72.40
Price
NT$95.70
GF Value