Genii Ideas Co (TPE:7631) Beneish M-Score: -0.90 (As of Aug. 24, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TPE:7631 Genii Ideas Co Ltd TPE:7631
45 GF Score
Price NT$147.50
GF Value NT$155.21
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Genii Ideas Co Beneish M-Score?

Genii Ideas Co TPE:7631 +1.03% 45 Beneish M-Score is -0.90 as of Aug. 24, 2026. GuruFocus rates TPE:7631 with a GF Score™ of 45/100 and a GF Value™ of NT$155.21 (Fairly Valued). The stock has 4 warning signs investors should review. Among 1,707 Construction companies, Genii Ideas Co ranks worse than 91.8% 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 -0.9 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TPE:7631' s Beneish M-Score Range Over the Past 10 Years
Min: -2.86   Med: -1.89   Max: -0.65
Current: -0.9

During the past 5 years, the highest Beneish M-Score of Genii Ideas Co was -0.65. The lowest was -2.86. And the median was -1.89.


Genii Ideas Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Genii Ideas 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.

Genii Ideas Co Beneish M-Score Chart

Genii Ideas Co Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 0.00 -0.65 -2.73

Genii Ideas Co Quarterly Data
Dec21 Dec22 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -2.03 -2.86 -2.73 -1.74 -0.90

TPE:7631 vs PWR, FIX, EME: Beneish M-Score Comparison

For the Engineering & Construction subindustry, Genii Ideas 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.


Genii Ideas Co Beneish M-Score vs Construction Industry

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

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


TPE:7631
45GF Score
Genii Ideas Co Ltd TPE:7631
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Genii Ideas 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 Genii Ideas 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 * 1.1869+0.528 * 1.0456+0.404 * 0.4204+0.892 * 1.8016+0.115 * 1.3511
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6246+4.679 * 0.201707-0.327 * 1.434
=-0.90

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was NT$1,087 Mil.
Revenue was 491.248 + 408.502 + 468.942 + 211.956 = NT$1,581 Mil.
Gross Profit was 174.427 + 93.897 + 121.131 + 59.295 = NT$449 Mil.
Total Current Assets was NT$1,620 Mil.
Total Assets was NT$1,896 Mil.
Property, Plant and Equipment(Net PPE) was NT$233 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$30 Mil.
Selling, General, & Admin. Expense(SGA) was NT$144 Mil.
Total Current Liabilities was NT$751 Mil.
Long-Term Debt & Capital Lease Obligation was NT$196 Mil.
Net Income was 90.737 + 35.491 + 67.951 + 18.485 = NT$213 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was -263.224 + -82.835 + 68.146 + 108.089 = NT$-170 Mil.
Total Receivables was NT$508 Mil.
Revenue was 216.63 + 204.926 + 229.697 + 226.083 = NT$877 Mil.
Gross Profit was 63.041 + 60 + 75.998 + 61.394 = NT$260 Mil.
Total Current Assets was NT$984 Mil.
Total Assets was NT$1,190 Mil.
Property, Plant and Equipment(Net PPE) was NT$140 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$26 Mil.
Selling, General, & Admin. Expense(SGA) was NT$128 Mil.
Total Current Liabilities was NT$294 Mil.
Long-Term Debt & Capital Lease Obligation was NT$120 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)
=(1087.125 / 1580.648) / (508.399 / 877.336)
=0.687772 / 0.57948
=1.1869

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)
=(260.433 / 877.336) / (448.75 / 1580.648)
=0.296845 / 0.283903
=1.0456

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 - (1620.268 + 232.562) / 1896.26) / (1 - (984.271 + 140.458) / 1189.538)
=0.022903 / 0.054482
=0.4204

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
=1580.648 / 877.336
=1.8016

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))
=(26.017 / (26.017 + 140.458)) / (30.418 / (30.418 + 232.562))
=0.156282 / 0.115667
=1.3511

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)
=(144.075 / 1580.648) / (128.028 / 877.336)
=0.091149 / 0.145928
=0.6246

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)
=((196.365 + 750.789) / 1896.26) / ((120.493 + 293.856) / 1189.538)
=0.499485 / 0.348328
=1.434

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
=(212.664 - 0 - -169.824) / 1896.26
=0.201707

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.

Genii Ideas Co has a M-score of -0.90 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 -0.90 mean?
Genii Ideas Co (TPE:7631) has a Beneish M-Score of -0.90 as of Aug. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Genii Ideas Co and its competitors. According to the industry distribution chart, Genii Ideas Co ranks #1567 out of 1707 companies in the Construction industry, placing it in the top 91.8%.
Is Genii Ideas Co's Beneish M-Score too high?
Genii Ideas Co's current Beneish M-Score is -0.90. Based on the distribution chart, Genii Ideas Co ranks #1567 out of 1707 companies in the Construction industry, which is in the bottom quartile relative to peers. Overall, Genii Ideas Co has a GF Score™ of 45/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Genii Ideas Co's Beneish M-Score compare to PWR and FIX?
According to the Construction industry distribution chart, Genii Ideas Co ranks #1567 out of 1707 companies for Beneish M-Score. This places Genii Ideas 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 Genii Ideas Co and its competitors. Genii Ideas Co's current Beneish M-Score is -0.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Genii Ideas Co stock overvalued right now?
Based on GuruFocus' analysis, Genii Ideas Co (TPE:7631) is currently considered Fairly Valued. The stock's GF Value™ is NT$155.21, compared to a current price of NT$147.50 — trading 5% below its estimated fair value. The current Beneish M-Score is -0.90. Genii Ideas Co's overall GF Score™ is 45/100 with 4 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 Genii Ideas Co (TPE:7631), the current Beneish M-Score is -0.90 as of Aug. 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 Genii Ideas Co (TPE:7631) Overvalued in 2026?

Based on GuruFocus' analysis, Genii Ideas Co stock appears to be undervalued. The current stock price of NT$147.50 is trading 5% below its estimated GF Value™ of NT$155.21. GuruFocus considers Genii Ideas Co to be Fairly Valued.

Key valuation signals for TPE:7631:

  • Beneish M-Score: -0.90
  • GF Value™: NT$155.21 vs. price of NT$147.50 (5% below fair value)
  • GF Score™: 45/100 with 4 warning signs

No single metric tells the full story. See the TPE:7631 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Genii Ideas Co Business Description

Address No. 231, Linsen Road, 9th Floor, East District, Hsinchu, TWN, 300025
Genii Ideas Co Ltd is engaged in the planning, design, and construction of utility supply systems for high-tech industrial facilities, including secondary piping systems for bulk and specialty gases, as well as the development, manufacturing, and sales of related process equipment components.
45GF Score

Get the complete analysis for TPE:7631

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

NT$147.50
Price
NT$155.21
GF Value