HD Renewable Energy Co (TPE:6873) Beneish M-Score: -1.27 (As of Jul. 06, 2026)


TPE:6873 HD Renewable Energy Co Ltd TPE:6873
75 GF Score
Price NT$86.10
GF Value NT$148.49
Valuation Possible Value Trap
! 9 Warning Signs
View Full Analysis

What is HD Renewable Energy Co Beneish M-Score?

HD Renewable Energy Co TPE:6873 +6.56% 75 Beneish M-Score is -1.27 as of Jul. 06, 2026. GuruFocus rates TPE:6873 with a GF Score™ of 75/100 and a GF Value™ of NT$148.49 (Possible Value Trap). The stock has 9 warning signs investors should review. Among 1,700 Construction companies, HD Renewable Energy Co ranks worse than 88.71% 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.

Warning Sign:

Beneish M-Score -1.27 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TPE:6873' s Beneish M-Score Range Over the Past 10 Years
Min: -2.42   Med: -1.58   Max: 1.57
Current: -1.27

During the past 8 years, the highest Beneish M-Score of HD Renewable Energy Co was 1.57. The lowest was -2.42. And the median was -1.58.


HD Renewable Energy Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for HD Renewable Energy 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.

HD Renewable Energy Co Beneish M-Score Chart

HD Renewable Energy Co Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -2.42 1.57 -1.89 -1.27

HD Renewable Energy 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 -1.89 -0.45 -0.64 -1.61 -1.27

TPE:6873 vs PWR, FIX, EME: Beneish M-Score Comparison

For the Engineering & Construction subindustry, HD Renewable Energy 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.


HD Renewable Energy Co Beneish M-Score vs Construction Industry

For the Construction industry and Industrials sector, HD Renewable Energy Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where HD Renewable Energy Co's Beneish M-Score falls into.


TPE:6873
75GF Score
HD Renewable Energy Co Ltd TPE:6873
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

HD Renewable Energy 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 HD Renewable Energy 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 * 2.1167+0.528 * 1.0329+0.404 * 0.7296+0.892 * 0.8671+0.115 * 1.9403
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4136+4.679 * 0.100736-0.327 * 1.3548
=-1.27

* 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$6,589 Mil.
Revenue was 3374.006 + 2049.984 + 1888.831 + 1466.866 = NT$8,780 Mil.
Gross Profit was 887.356 + 488.943 + 436.054 + 441.909 = NT$2,254 Mil.
Total Current Assets was NT$11,426 Mil.
Total Assets was NT$32,196 Mil.
Property, Plant and Equipment(Net PPE) was NT$16,289 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$218 Mil.
Selling, General, & Admin. Expense(SGA) was NT$977 Mil.
Total Current Liabilities was NT$10,074 Mil.
Long-Term Debt & Capital Lease Obligation was NT$8,794 Mil.
Net Income was 285.296 + 37 + 100.137 + 81.479 = NT$504 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was -43.753 + -1020.78 + 483.495 + -2158.293 = NT$-2,739 Mil.
Total Receivables was NT$3,590 Mil.
Revenue was 4124.517 + 3845.256 + 1272.111 + 883.581 = NT$10,125 Mil.
Gross Profit was 1259.121 + 865.852 + 327.562 + 232.74 = NT$2,685 Mil.
Total Current Assets was NT$10,387 Mil.
Total Assets was NT$18,533 Mil.
Property, Plant and Equipment(Net PPE) was NT$4,611 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$121 Mil.
Selling, General, & Admin. Expense(SGA) was NT$797 Mil.
Total Current Liabilities was NT$6,526 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1,490 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)
=(6588.815 / 8779.687) / (3589.844 / 10125.465)
=0.750461 / 0.354536
=2.1167

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)
=(2685.275 / 10125.465) / (2254.262 / 8779.687)
=0.2652 / 0.256759
=1.0329

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 - (11425.735 + 16289.318) / 32195.614) / (1 - (10387.289 + 4610.639) / 18532.968)
=0.139167 / 0.190743
=0.7296

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
=8779.687 / 10125.465
=0.8671

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))
=(121.254 / (121.254 + 4610.639)) / (218.015 / (218.015 + 16289.318))
=0.025625 / 0.013207
=1.9403

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)
=(977.06 / 8779.687) / (797.15 / 10125.465)
=0.111286 / 0.078727
=1.4136

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)
=((8794.275 + 10074.363) / 32195.614) / ((1490.452 + 6526.304) / 18532.968)
=0.586062 / 0.432567
=1.3548

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
=(503.912 - 0 - -2739.331) / 32195.614
=0.100736

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.

HD Renewable Energy Co has a M-score of -1.27 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.27 mean?
HD Renewable Energy Co (TPE:6873) has a Beneish M-Score of -1.27 as of Jul. 06, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on HD Renewable Energy Co and its competitors. According to the industry distribution chart, HD Renewable Energy Co ranks #1508 out of 1700 companies in the Construction industry, placing it in the top 88.7%.
Is HD Renewable Energy Co's Beneish M-Score too high?
HD Renewable Energy Co's current Beneish M-Score is -1.27. Based on the distribution chart, HD Renewable Energy Co ranks #1508 out of 1700 companies in the Construction industry, which is in the bottom quartile relative to peers. Overall, HD Renewable Energy Co has a GF Score™ of 75/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does HD Renewable Energy Co's Beneish M-Score compare to PWR and FIX?
According to the Construction industry distribution chart, HD Renewable Energy Co ranks #1508 out of 1700 companies for Beneish M-Score. This places HD Renewable Energy 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 Construction company?
A good Beneish M-Score depends on the Construction 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 HD Renewable Energy Co and its competitors. HD Renewable Energy Co's current Beneish M-Score is -1.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is HD Renewable Energy Co stock overvalued right now?
Based on GuruFocus' analysis, HD Renewable Energy Co (TPE:6873) is currently considered Possible Value Trap. The stock's GF Value™ is NT$148.49, compared to a current price of NT$86.10 — trading 42% below its estimated fair value. The current Beneish M-Score is -1.27. HD Renewable Energy Co's overall GF Score™ is 75/100 with 9 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 HD Renewable Energy Co (TPE:6873), the current Beneish M-Score is -1.27 as of Jul. 06, 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 HD Renewable Energy Co (TPE:6873) Overvalued in 2026?

Based on GuruFocus' analysis, HD Renewable Energy Co stock appears to be undervalued. The current stock price of NT$86.10 is trading 42% below its estimated GF Value™ of NT$148.49. GuruFocus considers HD Renewable Energy Co to be Possible Value Trap.

Key valuation signals for TPE:6873:

  • Beneish M-Score: -1.27
  • GF Value™: NT$148.49 vs. price of NT$86.10 (42% below fair value)
  • GF Score™: 75/100 with 9 warning signs

No single metric tells the full story. See the TPE:6873 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


HD Renewable Energy Co Business Description

Address No. 35, Dexing West Road, 5th Floor, Shilin District, Taipei, TWN, 111
HD Renewable Energy Co Ltd is engaged in the development, investment, and operation of large-scale renewable energy power generation business. Based on photovoltaics, it is gradually expanding into core businesses such as power generation, energy storage, electricity sales, and charging, and providing comprehensive green energy solutions with AI-powered smart green power systems, making green power supply more stable and intelligent.
75GF Score

Get the complete analysis for TPE:6873

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

NT$86.10
Price
NT$148.49
GF Value