Complex Micro Interconnection Co (TPE:6835) Beneish M-Score: -2.26 (As of Jun. 24, 2026)


TPE:6835 Complex Micro Interconnection Co Ltd TPE:6835
76 GF Score
Price NT$36.35
GF Value NT$33.66
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Complex Micro Interconnection Co Beneish M-Score?

Complex Micro Interconnection Co TPE:6835 -0.41% 76 Beneish M-Score is -2.26 as of Jun. 24, 2026. GuruFocus rates TPE:6835 with a GF Score™ of 76/100 and a GF Value™ of NT$33.66 (Fairly Valued). The stock has 6 warning signs investors should review. Among 2,926 Industrial Products companies, Complex Micro Interconnection Co ranks worse than 65.58% 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 -2.26 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:6835' s Beneish M-Score Range Over the Past 10 Years
Min: -2.6   Med: -2.49   Max: -2.26
Current: -2.26

During the past 8 years, the highest Beneish M-Score of Complex Micro Interconnection Co was -2.26. The lowest was -2.60. And the median was -2.49.


Complex Micro Interconnection Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Complex Micro Interconnection 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.

Complex Micro Interconnection Co Beneish M-Score Chart

Complex Micro Interconnection Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -2.58 -2.40 -2.60 -2.26

Complex Micro Interconnection Co Quarterly Data
Dec20 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 -2.60 -2.51 -2.37 -2.20 -2.26

TPE:6835 vs VRT, BE: Beneish M-Score Comparison

For the Electrical Equipment & Parts subindustry, Complex Micro Interconnection 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.


Complex Micro Interconnection Co Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Complex Micro Interconnection Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Complex Micro Interconnection Co's Beneish M-Score falls into.


TPE:6835
76GF Score
Complex Micro Interconnection Co Ltd TPE:6835
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Complex Micro Interconnection 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 Complex Micro Interconnection 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 * 0.8958+0.528 * 1.2105+0.404 * 0.5367+0.892 * 0.9762+0.115 * 4.9772
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0257+4.679 * -0.004848-0.327 * 1.0624
=-2.26

* 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$930 Mil.
Revenue was 521.758 + 609.851 + 648.868 + 599.236 = NT$2,380 Mil.
Gross Profit was 90.157 + 125.487 + 149.102 + 150.301 = NT$515 Mil.
Total Current Assets was NT$3,070 Mil.
Total Assets was NT$4,114 Mil.
Property, Plant and Equipment(Net PPE) was NT$932 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$38 Mil.
Selling, General, & Admin. Expense(SGA) was NT$275 Mil.
Total Current Liabilities was NT$1,189 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,041 Mil.
Net Income was 2.719 + 32.384 + -30.076 + 58.806 = NT$64 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 71.925 + -19.848 + -44.969 + 76.668 = NT$84 Mil.
Total Receivables was NT$1,064 Mil.
Revenue was 626.105 + 641.127 + 594.924 + 575.459 = NT$2,438 Mil.
Gross Profit was 181.327 + 156.72 + 156.357 + 144.216 = NT$639 Mil.
Total Current Assets was NT$3,574 Mil.
Total Assets was NT$3,968 Mil.
Property, Plant and Equipment(Net PPE) was NT$193 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$46 Mil.
Selling, General, & Admin. Expense(SGA) was NT$275 Mil.
Total Current Liabilities was NT$1,355 Mil.
Long-Term Debt & Capital Lease Obligation was NT$670 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)
=(930.229 / 2379.713) / (1063.692 / 2437.615)
=0.3909 / 0.436366
=0.8958

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)
=(638.62 / 2437.615) / (515.047 / 2379.713)
=0.261986 / 0.216432
=1.2105

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 - (3069.928 + 931.701) / 4113.504) / (1 - (3573.771 + 192.852) / 3967.677)
=0.027197 / 0.050673
=0.5367

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
=2379.713 / 2437.615
=0.9762

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))
=(46.496 / (46.496 + 192.852)) / (37.841 / (37.841 + 931.701))
=0.194261 / 0.03903
=4.9772

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)
=(275.397 / 2379.713) / (275.032 / 2437.615)
=0.115727 / 0.112828
=1.0257

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)
=((1041.281 + 1188.754) / 4113.504) / ((669.941 + 1354.738) / 3967.677)
=0.542125 / 0.510293
=1.0624

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
=(63.833 - 0 - 83.776) / 4113.504
=-0.004848

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.

Complex Micro Interconnection Co has a M-score of -2.26 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 -2.26 mean?
Complex Micro Interconnection Co (TPE:6835) has a Beneish M-Score of -2.26 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Complex Micro Interconnection Co and its competitors. According to the industry distribution chart, Complex Micro Interconnection Co ranks #1919 out of 2926 companies in the Industrial Products industry, placing it in the top 65.6%.
Is Complex Micro Interconnection Co's Beneish M-Score too high?
Complex Micro Interconnection Co's current Beneish M-Score is -2.26. Based on the distribution chart, Complex Micro Interconnection Co ranks #1919 out of 2926 companies in the Industrial Products industry, which is below the industry midpoint. Overall, Complex Micro Interconnection Co has a GF Score™ of 76/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Complex Micro Interconnection Co's Beneish M-Score compare to VRT and BE?
According to the Industrial Products industry distribution chart, Complex Micro Interconnection Co ranks #1919 out of 2926 companies for Beneish M-Score. This places Complex Micro Interconnection 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 Complex Micro Interconnection Co and its competitors. Complex Micro Interconnection Co's current Beneish M-Score is -2.26. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Complex Micro Interconnection Co stock overvalued right now?
Based on GuruFocus' analysis, Complex Micro Interconnection Co (TPE:6835) is currently considered Fairly Valued. The stock's GF Value™ is NT$33.66, compared to a current price of NT$36.35 — trading 8% above its estimated fair value. The current Beneish M-Score is -2.26. Complex Micro Interconnection Co's overall GF Score™ is 76/100 with 6 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 Complex Micro Interconnection Co (TPE:6835), the current Beneish M-Score is -2.26 as of Jun. 24, 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 Complex Micro Interconnection Co (TPE:6835) Overvalued in 2026?

Based on GuruFocus' analysis, Complex Micro Interconnection Co stock appears to be overvalued. The current stock price of NT$36.35 is trading 8% above its estimated GF Value™ of NT$33.66. GuruFocus considers Complex Micro Interconnection Co to be Fairly Valued.

Key valuation signals for TPE:6835:

  • Beneish M-Score: -2.26
  • GF Value™: NT$33.66 vs. price of NT$36.35 (8% above fair value)
  • GF Score™: 76/100 with 6 warning signs

No single metric tells the full story. See the TPE:6835 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Complex Micro Interconnection Co Business Description

Address Lane 130, Minquan Road, 4th Floor, No. 4, Xindian District, New Taipei, TWN, 231
Complex Micro Interconnection Co Ltd is principally engaged in the business of electronic wire, electronic distribution wire, flexible printed circuit board, and rigid-flex PCB. It has two reportable segments including Segment PCB and Segment wire harness. It generates the majority of its revenue from Segment PCB. Its geographic markets are Taiwan, China, Malaysia, and Others.
76GF Score

Get the complete analysis for TPE:6835

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

NT$36.35
Price
NT$33.66
GF Value