Lucky Royal Co (TPE:7791) Beneish M-Score: -2.12 (As of Jul. 05, 2026)


TPE:7791 Lucky Royal Co Ltd TPE:7791
23 GF Score
Price NT$62.70
! 2 Warning Signs
View Full Analysis

What is Lucky Royal Co Beneish M-Score?

Lucky Royal Co TPE:7791 +1.29% 23 Beneish M-Score is -2.12 as of Jul. 05, 2026. GuruFocus rates TPE:7791 with a GF Score™ of 23/100. The stock has 2 warning signs investors should review. Among 1,850 Consumer Packaged Goods companies, Lucky Royal Co ranks worse than 74.49% 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 -2.12 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TPE:7791' s Beneish M-Score Range Over the Past 10 Years
Min: -2.12   Med: -2.12   Max: -2.12
Current: -2.12

During the past 4 years, the highest Beneish M-Score of Lucky Royal Co was -2.12. The lowest was -2.12. And the median was -2.12.


Lucky Royal Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Lucky Royal 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.

Lucky Royal Co Beneish M-Score Chart

Lucky Royal Co Annual Data
Trend Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 0.00 -2.12

Lucky Royal Co Quarterly Data
Dec22 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 0.00 0.00 -2.12

TPE:7791 vs KHC, GIS: Beneish M-Score Comparison

For the Packaged Foods subindustry, Lucky Royal 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.


Lucky Royal Co Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Lucky Royal Co's Beneish M-Score distribution charts can be found below:

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


TPE:7791
23GF Score
Lucky Royal Co Ltd TPE:7791
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Lucky Royal 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 Lucky Royal 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 * 1.1804+0.528 * 1.053+0.404 * 0.7381+0.892 * 0.9661+0.115 * 1.3452
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.852+4.679 * 0.025899-0.327 * 0.6577
=-2.12

* 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$318 Mil.
Revenue was 507.457 + 801.891 + 734.104 + 534.176 = NT$2,578 Mil.
Gross Profit was 169.39 + 270.801 + 268.273 + 181.244 = NT$890 Mil.
Total Current Assets was NT$1,260 Mil.
Total Assets was NT$4,197 Mil.
Property, Plant and Equipment(Net PPE) was NT$1,069 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$91 Mil.
Selling, General, & Admin. Expense(SGA) was NT$499 Mil.
Total Current Liabilities was NT$423 Mil.
Long-Term Debt & Capital Lease Obligation was NT$47 Mil.
Net Income was 27.176 + 90.331 + 99.723 + 186.201 = NT$403 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 175.274 + 107.552 + 4.804 + 7.09 = NT$295 Mil.
Total Receivables was NT$279 Mil.
Revenue was 528.197 + 818.037 + 713.323 + 608.482 = NT$2,668 Mil.
Gross Profit was 177.244 + 317.625 + 279.446 + 195.363 = NT$970 Mil.
Total Current Assets was NT$751 Mil.
Total Assets was NT$3,916 Mil.
Property, Plant and Equipment(Net PPE) was NT$803 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$95 Mil.
Selling, General, & Admin. Expense(SGA) was NT$606 Mil.
Total Current Liabilities was NT$612 Mil.
Long-Term Debt & Capital Lease Obligation was NT$55 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)
=(318.28 / 2577.628) / (279.104 / 2668.039)
=0.123478 / 0.10461
=1.1804

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)
=(969.678 / 2668.039) / (889.708 / 2577.628)
=0.363442 / 0.345165
=1.053

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 - (1259.725 + 1069.254) / 4197.458) / (1 - (751.138 + 803.151) / 3915.775)
=0.445145 / 0.60307
=0.7381

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
=2577.628 / 2668.039
=0.9661

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))
=(94.537 / (94.537 + 803.151)) / (90.816 / (90.816 + 1069.254))
=0.105312 / 0.078285
=1.3452

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)
=(498.518 / 2577.628) / (605.645 / 2668.039)
=0.193402 / 0.227
=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)
=((46.796 + 423.17) / 4197.458) / ((54.795 + 611.772) / 3915.775)
=0.111964 / 0.170226
=0.6577

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
=(403.431 - 0 - 294.72) / 4197.458
=0.025899

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.

Lucky Royal Co has a M-score of -2.12 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 -2.12 mean?
Lucky Royal Co (TPE:7791) has a Beneish M-Score of -2.12 as of Jul. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Lucky Royal Co and its competitors. According to the industry distribution chart, Lucky Royal Co ranks #1378 out of 1850 companies in the Consumer Packaged Goods industry, placing it in the top 74.5%.
Is Lucky Royal Co's Beneish M-Score too high?
Lucky Royal Co's current Beneish M-Score is -2.12. Based on the distribution chart, Lucky Royal Co ranks #1378 out of 1850 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, Lucky Royal Co has a GF Score™ of 23/100, reflecting its overall financial health beyond just this single metric.
How does Lucky Royal Co's Beneish M-Score compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, Lucky Royal Co ranks #1378 out of 1850 companies for Beneish M-Score. This places Lucky Royal 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Lucky Royal Co and its competitors. Lucky Royal Co's current Beneish M-Score is -2.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Lucky Royal Co stock overvalued right now?
Lucky Royal Co (TPE:7791) has a current Beneish M-Score of -2.12. The current Beneish M-Score is -2.12. Lucky Royal Co's overall GF Score™ is 23/100 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 Lucky Royal Co (TPE:7791), the current Beneish M-Score is -2.12 as of Jul. 05, 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.

Lucky Royal Co Business Description

Address Chongqing North Road, 4th Floor, No. 338, Section 3, Datong District, Taipei, TWN, 103250
Lucky Royal Co Ltd company's crucial business activities includes the manufacturing, wholesale, and Retail of the dairy products, Noodles and vermicelli, and food ice, as well as leasing, restaurant operations, and the import of tobacco and alcohol. The company has three reportable segment includes, Ice cream department which includes manufacturing and sales of various types of ice cream; Food department which includes manufacturing and sales of frozen prepared food; and Catering department which includes wholesale and retail of tobacco products and alcohol. The majority of revenue comes from Ice cream products segment. The company has presence in Taiwan, China, and others of which majority of revenue comes from Taiwan.
23GF Score

Get the complete analysis for TPE:7791

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

NT$62.70
Price