InnoCare Optoelectronics (TPE:6861) Beneish M-Score: -2.07 (As of Jun. 26, 2026)


TPE:6861 InnoCare Optoelectronics Corp TPE:6861
66 GF Score
Price NT$303.00
GF Value NT$85.66
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is InnoCare Optoelectronics Beneish M-Score?

InnoCare Optoelectronics TPE:6861 -9.15% 66 Beneish M-Score is -2.07 as of Jun. 26, 2026. GuruFocus rates TPE:6861 with a GF Score™ of 66/100 and a GF Value™ of NT$85.66 (Significantly Overvalued). The stock has 2 warning signs investors should review. Among 766 Medical Devices & Instruments companies, InnoCare Optoelectronics ranks worse than 78.72% 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 -2.07 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:6861' s Beneish M-Score Range Over the Past 10 Years
Min: -2.72   Med: -1.78   Max: -1.4
Current: -2.07

During the past 8 years, the highest Beneish M-Score of InnoCare Optoelectronics was -1.40. The lowest was -2.72. And the median was -1.78.


InnoCare Optoelectronics Beneish M-Score Historical Data

* Premium members only.

The historical data trend for InnoCare Optoelectronics'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.

InnoCare Optoelectronics Beneish M-Score Chart

InnoCare Optoelectronics Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -1.40 -1.49 -2.72 -2.07

InnoCare Optoelectronics 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 -2.72 -2.70 -2.83 -2.32 -2.07

TPE:6861 vs ABT, SYK, MDT: Beneish M-Score Comparison

For the Medical Devices subindustry, InnoCare Optoelectronics'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.


InnoCare Optoelectronics Beneish M-Score vs Medical Devices & Instruments Industry

For the Medical Devices & Instruments industry and Healthcare sector, InnoCare Optoelectronics's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where InnoCare Optoelectronics's Beneish M-Score falls into.


TPE:6861
66GF Score
InnoCare Optoelectronics Corp TPE:6861
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

InnoCare Optoelectronics 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 InnoCare Optoelectronics 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 * 0.9808+0.528 * 1.0711+0.404 * 2.1692+0.892 * 1.1529+0.115 * 0.8458
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.852+4.679 * -0.043467-0.327 * 1.0725
=-2.07

* 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$809 Mil.
Revenue was 651.37 + 554.837 + 550.817 + 536.767 = NT$2,294 Mil.
Gross Profit was 154.428 + 134.878 + 159.698 + 145.447 = NT$594 Mil.
Total Current Assets was NT$2,278 Mil.
Total Assets was NT$2,579 Mil.
Property, Plant and Equipment(Net PPE) was NT$200 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$77 Mil.
Selling, General, & Admin. Expense(SGA) was NT$240 Mil.
Total Current Liabilities was NT$974 Mil.
Long-Term Debt & Capital Lease Obligation was NT$42 Mil.
Net Income was 54.855 + 29.75 + 32.043 + 42.862 = NT$160 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 137.021 + 13.74 + 49.486 + 71.349 = NT$272 Mil.
Total Receivables was NT$715 Mil.
Revenue was 537.682 + 483.746 + 509.917 + 458.321 = NT$1,990 Mil.
Gross Profit was 149.603 + 141.262 + 146.158 + 115.261 = NT$552 Mil.
Total Current Assets was NT$2,073 Mil.
Total Assets was NT$2,372 Mil.
Property, Plant and Equipment(Net PPE) was NT$257 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$79 Mil.
Selling, General, & Admin. Expense(SGA) was NT$244 Mil.
Total Current Liabilities was NT$812 Mil.
Long-Term Debt & Capital Lease Obligation was NT$60 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)
=(808.661 / 2293.791) / (715.205 / 1989.666)
=0.352543 / 0.35946
=0.9808

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)
=(552.284 / 1989.666) / (594.451 / 2293.791)
=0.277576 / 0.259157
=1.0711

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 - (2277.979 + 199.971) / 2578.63) / (1 - (2072.513 + 257.012) / 2372.222)
=0.039044 / 0.017999
=2.1692

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
=2293.791 / 1989.666
=1.1529

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))
=(79.393 / (79.393 + 257.012)) / (77.396 / (77.396 + 199.971))
=0.236004 / 0.279038
=0.8458

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)
=(239.502 / 2293.791) / (243.827 / 1989.666)
=0.104413 / 0.122547
=0.852

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)
=((41.8 + 974.007) / 2578.63) / ((59.597 + 811.766) / 2372.222)
=0.393933 / 0.367319
=1.0725

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
=(159.51 - 0 - 271.596) / 2578.63
=-0.043467

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.

InnoCare Optoelectronics has a M-score of -2.07 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 -2.07 mean?
InnoCare Optoelectronics (TPE:6861) has a Beneish M-Score of -2.07 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on InnoCare Optoelectronics and its competitors. According to the industry distribution chart, InnoCare Optoelectronics ranks #603 out of 766 companies in the Medical Devices & Instruments industry, placing it in the top 78.7%.
Is InnoCare Optoelectronics' Beneish M-Score too high?
InnoCare Optoelectronics' current Beneish M-Score is -2.07. Based on the distribution chart, InnoCare Optoelectronics ranks #603 out of 766 companies in the Medical Devices & Instruments industry, which is in the bottom quartile relative to peers. Overall, InnoCare Optoelectronics has a GF Score™ of 66/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does InnoCare Optoelectronics' Beneish M-Score compare to ABT and SYK?
According to the Medical Devices & Instruments industry distribution chart, InnoCare Optoelectronics ranks #603 out of 766 companies for Beneish M-Score. This places InnoCare Optoelectronics 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 Medical Devices & Instruments company?
A good Beneish M-Score depends on the Medical Devices & Instruments 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 InnoCare Optoelectronics and its competitors. InnoCare Optoelectronics's current Beneish M-Score is -2.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is InnoCare Optoelectronics stock overvalued right now?
Based on GuruFocus' analysis, InnoCare Optoelectronics (TPE:6861) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$85.66, compared to a current price of NT$303.00 — trading 253.7% above its estimated fair value. The current Beneish M-Score is -2.07. InnoCare Optoelectronics' overall GF Score™ is 66/100 with 2 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 InnoCare Optoelectronics (TPE:6861), the current Beneish M-Score is -2.07 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 InnoCare Optoelectronics (TPE:6861) Overvalued in 2026?

Based on GuruFocus' analysis, InnoCare Optoelectronics stock appears to be overvalued. The current stock price of NT$303.00 is trading 253.7% above its estimated GF Value™ of NT$85.66. GuruFocus considers InnoCare Optoelectronics to be Significantly Overvalued.

Key valuation signals for TPE:6861:

  • Beneish M-Score: -2.07
  • GF Value™: NT$85.66 vs. price of NT$303.00 (253.7% above fair value)
  • GF Score™: 66/100 with 2 warning signs

No single metric tells the full story. See the TPE:6861 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


InnoCare Optoelectronics Business Description

Address Huanxi Road, Room B, No. 2, Section 2, Southern Science Park, Xincheng District, Tainan, TWN, 17571
InnoCare Optoelectronics Corp is mainly engaged in the manufacturing and sale of optical instruments and medical equipment. Its products include X-Ray flat panel detector devices, X-Ray flat panel detector modules, and others.
66GF Score

Get the complete analysis for TPE:6861

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

NT$303.00
Price
NT$85.66
GF Value