GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Taiwan Optical Platform Co Ltd (TPE:6464) » Definitions » Beneish M-Score

Taiwan Optical Platform Co (TPE:6464) Beneish M-Score : -2.58 (As of Apr. 06, 2025)


View and export this data going back to 2014. Start your Free Trial

What is Taiwan Optical Platform Co Beneish M-Score?

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 -2.58 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:6464' s Beneish M-Score Range Over the Past 10 Years
Min: -2.92   Med: -2.56   Max: -2.16
Current: -2.58

During the past 13 years, the highest Beneish M-Score of Taiwan Optical Platform Co was -2.16. The lowest was -2.92. And the median was -2.56.


Taiwan Optical Platform Co Beneish M-Score Historical Data

The historical data trend for Taiwan Optical Platform 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.

* Premium members only.

Taiwan Optical Platform Co Beneish M-Score Chart

Taiwan Optical Platform Co Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.68 -2.54 -2.35 -2.66 -2.58

Taiwan Optical Platform Co Quarterly Data
Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24
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 -2.66 -2.82 -2.69 -2.57 -2.58

Competitive Comparison of Taiwan Optical Platform Co's Beneish M-Score

For the Entertainment subindustry, Taiwan Optical Platform 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.


Taiwan Optical Platform Co's Beneish M-Score Distribution in the Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Taiwan Optical Platform Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Taiwan Optical Platform Co's Beneish M-Score falls into.


;
;

Taiwan Optical Platform 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 Taiwan Optical Platform 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 * 0.9563+0.528 * 1.0081+0.404 * 1.0226+0.892 * 1.0457+0.115 * 1.0205
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1383+4.679 * -0.022325-0.327 * 0.9736
=-2.58

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was NT$340 Mil.
Revenue was 1161.843 + 1083.834 + 1052.429 + 1069.345 = NT$4,367 Mil.
Gross Profit was 590.117 + 568.062 + 552.218 + 529.296 = NT$2,240 Mil.
Total Current Assets was NT$1,975 Mil.
Total Assets was NT$18,530 Mil.
Property, Plant and Equipment(Net PPE) was NT$2,004 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$478 Mil.
Selling, General, & Admin. Expense(SGA) was NT$961 Mil.
Total Current Liabilities was NT$2,505 Mil.
Long-Term Debt & Capital Lease Obligation was NT$6,875 Mil.
Net Income was 194.972 + 206.977 + 247.928 + 229.201 = NT$879 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 172.147 + 329.198 + 385.858 + 405.56 = NT$1,293 Mil.
Total Receivables was NT$340 Mil.
Revenue was 1070.275 + 1038.924 + 1031.524 + 1035.838 = NT$4,177 Mil.
Gross Profit was 536.92 + 530.974 + 539.491 + 551.87 = NT$2,159 Mil.
Total Current Assets was NT$2,457 Mil.
Total Assets was NT$18,684 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,878 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$459 Mil.
Selling, General, & Admin. Expense(SGA) was NT$807 Mil.
Total Current Liabilities was NT$2,290 Mil.
Long-Term Debt & Capital Lease Obligation was NT$7,425 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)
=(339.986 / 4367.451) / (339.991 / 4176.561)
=0.077845 / 0.081405
=0.9563

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)
=(2159.255 / 4176.561) / (2239.693 / 4367.451)
=0.516994 / 0.512815
=1.0081

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 - (1975.251 + 2003.589) / 18530.44) / (1 - (2457.129 + 1878.366) / 18684.477)
=0.785281 / 0.767963
=1.0226

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
=4367.451 / 4176.561
=1.0457

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))
=(459.36 / (459.36 + 1878.366)) / (477.799 / (477.799 + 2003.589))
=0.196499 / 0.192553
=1.0205

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)
=(960.731 / 4367.451) / (807.09 / 4176.561)
=0.219975 / 0.193243
=1.1383

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)
=((6875.471 + 2504.801) / 18530.44) / ((7424.857 + 2290.348) / 18684.477)
=0.506209 / 0.519961
=0.9736

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
=(879.078 - 0 - 1292.763) / 18530.44
=-0.022325

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.

Taiwan Optical Platform Co has a M-score of -2.58 suggests that the company is unlikely to be a manipulator.


Taiwan Optical Platform Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Taiwan Optical Platform Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Taiwan Optical Platform Co Business Description

Traded in Other Exchanges
N/A
Address
No. 201, Wenxin Road, 6th Floor-6, Section 2, Xitun District, Taichung, TWN, 407
Taiwan Optical Platform Co Ltd is engaged in the investment, shareholding, consultancy, and channel copyright agency for cable TV system operators. Its operating segments based on income are videos, channel lease, broadband, advertisements, circuit lease, and others. The company generates maximum revenue from video services.

Taiwan Optical Platform Co Headlines

No Headlines