Sports Gear Co (TPE:6768) Beneish M-Score: -2.45 (As of Jun. 26, 2026)


TPE:6768 Sports Gear Co Ltd TPE:6768
92 GF Score
Price NT$86.00
GF Value NT$105.62
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Sports Gear Co Beneish M-Score?

Sports Gear Co TPE:6768 +0.23% 92 Beneish M-Score is -2.45 as of Jun. 26, 2026. GuruFocus rates TPE:6768 with a GF Score™ of 92/100 and a GF Value™ of NT$105.62 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,001 Manufacturing - Apparel & Accessories companies, Sports Gear Co ranks worse than 54.85% 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 -2.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:6768' s Beneish M-Score Range Over the Past 10 Years
Min: -3.2   Med: -2.45   Max: -1.8
Current: -2.45

During the past 9 years, the highest Beneish M-Score of Sports Gear Co was -1.80. The lowest was -3.20. And the median was -2.45.


Sports Gear Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Sports Gear 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.

Sports Gear Co Beneish M-Score Chart

Sports Gear Co Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -3.20 -1.80 -2.62 -2.44 -2.45

Sports Gear 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 -2.44 -1.83 -2.56 -2.40 -2.45

TPE:6768 vs NKE, DECK, ONON: Beneish M-Score Comparison

For the Footwear & Accessories subindustry, Sports Gear 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.


Sports Gear Co Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Sports Gear Co's Beneish M-Score distribution charts can be found below:

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


TPE:6768
92GF Score
Sports Gear Co Ltd TPE:6768
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sports Gear 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 Sports Gear 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 * 0.887+0.528 * 1.044+0.404 * 1.2214+0.892 * 1.1046+0.115 * 1.0929
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9261+4.679 * -0.028422-0.327 * 0.8894
=-2.45

* 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$3,148 Mil.
Revenue was 4949.43 + 4143.485 + 5273.268 + 6007.786 = NT$20,374 Mil.
Gross Profit was 902.923 + 751.333 + 1168.237 + 1216.293 = NT$4,039 Mil.
Total Current Assets was NT$13,740 Mil.
Total Assets was NT$21,979 Mil.
Property, Plant and Equipment(Net PPE) was NT$7,814 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$668 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,745 Mil.
Total Current Liabilities was NT$4,784 Mil.
Long-Term Debt & Capital Lease Obligation was NT$2,124 Mil.
Net Income was 290.625 + 173.894 + 351.229 + 536.366 = NT$1,352 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 514.044 + 55.005 + 2115.54 + -707.782 = NT$1,977 Mil.
Total Receivables was NT$3,213 Mil.
Revenue was 5204.695 + 4291.509 + 4935.728 + 4011.926 = NT$18,444 Mil.
Gross Profit was 1019.772 + 949.442 + 1039.189 + 808.701 = NT$3,817 Mil.
Total Current Assets was NT$16,064 Mil.
Total Assets was NT$23,575 Mil.
Property, Plant and Equipment(Net PPE) was NT$7,138 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$673 Mil.
Selling, General, & Admin. Expense(SGA) was NT$1,706 Mil.
Total Current Liabilities was NT$5,580 Mil.
Long-Term Debt & Capital Lease Obligation was NT$2,751 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)
=(3148.2 / 20373.969) / (3212.953 / 18443.858)
=0.154521 / 0.174202
=0.887

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)
=(3817.104 / 18443.858) / (4038.786 / 20373.969)
=0.206958 / 0.198233
=1.044

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 - (13740.292 + 7814.305) / 21979.118) / (1 - (16064.225 + 7137.735) / 23574.767)
=0.019315 / 0.015814
=1.2214

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
=20373.969 / 18443.858
=1.1046

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))
=(672.568 / (672.568 + 7137.735)) / (668.363 / (668.363 + 7814.305))
=0.086113 / 0.078792
=1.0929

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)
=(1744.879 / 20373.969) / (1705.686 / 18443.858)
=0.085643 / 0.09248
=0.9261

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)
=((2124.063 + 4783.683) / 21979.118) / ((2750.646 + 5579.828) / 23574.767)
=0.314287 / 0.353364
=0.8894

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
=(1352.114 - 0 - 1976.807) / 21979.118
=-0.028422

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.

Sports Gear Co has a M-score of -2.45 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 -2.45 mean?
Sports Gear Co (TPE:6768) has a Beneish M-Score of -2.45 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Sports Gear Co and its competitors. According to the industry distribution chart, Sports Gear Co ranks #549 out of 1001 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 54.8%.
Is Sports Gear Co's Beneish M-Score too high?
Sports Gear Co's current Beneish M-Score is -2.45. Based on the distribution chart, Sports Gear Co ranks #549 out of 1001 companies in the Manufacturing - Apparel & Accessories industry, which is below the industry midpoint. Overall, Sports Gear Co has a GF Score™ of 92/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Sports Gear Co's Beneish M-Score compare to NKE and DECK?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Sports Gear Co ranks #549 out of 1001 companies for Beneish M-Score. This places Sports Gear 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 Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories 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 Sports Gear Co and its competitors. Sports Gear Co's current Beneish M-Score is -2.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sports Gear Co stock overvalued right now?
Based on GuruFocus' analysis, Sports Gear Co (TPE:6768) is currently considered Modestly Undervalued. The stock's GF Value™ is NT$105.62, compared to a current price of NT$86.00 — trading 18.6% below its estimated fair value. The current Beneish M-Score is -2.45. Sports Gear Co's overall GF Score™ is 92/100 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 Sports Gear Co (TPE:6768), the current Beneish M-Score is -2.45 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 Sports Gear Co (TPE:6768) Overvalued in 2026?

Based on GuruFocus' analysis, Sports Gear Co stock appears to be undervalued. The current stock price of NT$86.00 is trading 18.6% below its estimated GF Value™ of NT$105.62. GuruFocus considers Sports Gear Co to be Modestly Undervalued.

Key valuation signals for TPE:6768:

  • Beneish M-Score: -2.45
  • GF Value™: NT$105.62 vs. price of NT$86.00 (18.6% below fair value)
  • GF Score™: 92/100 with 3 warning signs

No single metric tells the full story. See the TPE:6768 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sports Gear Co Business Description

Address 802 West Bay Road, Oleander Way, The Grand Pavilion Commercial Centre, P.O. Box 32052, Grand Cayman, CYM, 1208
Sports Gear Co Ltd is engaged in the manufacturing, import, and export of shoes and other sports-related products. The company produces and sells Casual shoes, Sports Shoes and others. Geographically the company generates revenue from America, Europe, Asia, China, Taiwan, and Others. The company generates majority of its revenue from America.
92GF Score

Get the complete analysis for TPE:6768

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

NT$86.00
Price
NT$105.62
GF Value