ELTA Technology Co (TPE:8487) Beneish M-Score: -1.14 (As of Jul. 05, 2026)


TPE:8487 ELTA Technology Co TPE:8487
72 GF Score
Price NT$78.30
GF Value NT$44.43
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is ELTA Technology Co Beneish M-Score?

ELTA Technology Co TPE:8487 +0.38% 72 Beneish M-Score is -1.14 as of Jul. 05, 2026. GuruFocus rates TPE:8487 with a GF Score™ of 72/100 and a GF Value™ of NT$44.43 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 981 Media - Diversified companies, ELTA Technology Co ranks worse than 89.7% 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 -1.14 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TPE:8487' s Beneish M-Score Range Over the Past 10 Years
Min: -2.94   Med: -2.09   Max: -1.14
Current: -1.14

During the past 13 years, the highest Beneish M-Score of ELTA Technology Co was -1.14. The lowest was -2.94. And the median was -2.09.


ELTA Technology Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for ELTA Technology 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.

ELTA Technology Co Beneish M-Score Chart

ELTA Technology Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 -2.94 -2.09 -1.14

ELTA Technology Co Quarterly Data
Jun20 Dec20 Jun21 Sep21 Dec21 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 -2.09 5.61 0.19 -1.76 -1.14

TPE:8487 vs NFLX, DIS, WBD: Beneish M-Score Comparison

For the Entertainment subindustry, ELTA Technology 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.


ELTA Technology Co Beneish M-Score vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, ELTA Technology Co's Beneish M-Score distribution charts can be found below:

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


TPE:8487
72GF Score
ELTA Technology Co TPE:8487
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

ELTA Technology 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 ELTA Technology 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 * 1.0479+0.528 * 0.9638+0.404 * 1.9363+0.892 * 0.6849+0.115 * 1.4976
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3163+4.679 * 0.263179-0.327 * 1.0493
=-1.14

* 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$205 Mil.
Revenue was 217.269 + 264.712 + 293.425 + 244.027 = NT$1,019 Mil.
Gross Profit was 79.981 + 72.505 + 63.7 + 61.091 = NT$277 Mil.
Total Current Assets was NT$923 Mil.
Total Assets was NT$1,012 Mil.
Property, Plant and Equipment(Net PPE) was NT$65 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$30 Mil.
Selling, General, & Admin. Expense(SGA) was NT$151 Mil.
Total Current Liabilities was NT$295 Mil.
Long-Term Debt & Capital Lease Obligation was NT$41 Mil.
Net Income was 26.943 + 26.577 + 26.674 + 26.769 = NT$107 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = NT$0 Mil.
Cash Flow from Operations was 45.686 + 73.247 + -226.584 + -51.7 = NT$-159 Mil.
Total Receivables was NT$286 Mil.
Revenue was 299.741 + 758.211 + 229.744 + 200.826 = NT$1,489 Mil.
Gross Profit was 107.961 + 163.267 + 61.035 + 57.963 = NT$390 Mil.
Total Current Assets was NT$989 Mil.
Total Assets was NT$1,034 Mil.
Property, Plant and Equipment(Net PPE) was NT$32 Mil.
Depreciation, Depletion and Amortization(DDA) was NT$29 Mil.
Selling, General, & Admin. Expense(SGA) was NT$168 Mil.
Total Current Liabilities was NT$326 Mil.
Long-Term Debt & Capital Lease Obligation was NT$1 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)
=(205.005 / 1019.433) / (285.651 / 1488.522)
=0.201097 / 0.191902
=1.0479

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)
=(390.226 / 1488.522) / (277.277 / 1019.433)
=0.262157 / 0.271991
=0.9638

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 - (922.857 + 65.436) / 1011.913) / (1 - (989.376 + 32.458) / 1034.302)
=0.023342 / 0.012055
=1.9363

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
=1019.433 / 1488.522
=0.6849

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))
=(28.745 / (28.745 + 32.458)) / (29.899 / (29.899 + 65.436))
=0.469667 / 0.31362
=1.4976

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)
=(151.338 / 1019.433) / (167.875 / 1488.522)
=0.148453 / 0.11278
=1.3163

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)
=((40.973 + 294.573) / 1011.913) / ((0.781 + 326.07) / 1034.302)
=0.331596 / 0.316011
=1.0493

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
=(106.963 - 0 - -159.351) / 1011.913
=0.263179

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.

ELTA Technology Co has a M-score of -1.14 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 -1.14 mean?
ELTA Technology Co (TPE:8487) has a Beneish M-Score of -1.14 as of Jul. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on ELTA Technology Co and its competitors. According to the industry distribution chart, ELTA Technology Co ranks #880 out of 981 companies in the Media - Diversified industry, placing it in the top 89.7%.
Is ELTA Technology Co's Beneish M-Score too high?
ELTA Technology Co's current Beneish M-Score is -1.14. Based on the distribution chart, ELTA Technology Co ranks #880 out of 981 companies in the Media - Diversified industry, which is in the bottom quartile relative to peers. Overall, ELTA Technology Co has a GF Score™ of 72/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does ELTA Technology Co's Beneish M-Score compare to NFLX and DIS?
According to the Media - Diversified industry distribution chart, ELTA Technology Co ranks #880 out of 981 companies for Beneish M-Score. This places ELTA Technology 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 Media - Diversified company?
A good Beneish M-Score depends on the Media - Diversified 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 ELTA Technology Co and its competitors. ELTA Technology Co's current Beneish M-Score is -1.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is ELTA Technology Co stock overvalued right now?
Based on GuruFocus' analysis, ELTA Technology Co (TPE:8487) is currently considered Significantly Overvalued. The stock's GF Value™ is NT$44.43, compared to a current price of NT$78.30 — trading 76.2% above its estimated fair value. The current Beneish M-Score is -1.14. ELTA Technology Co's overall GF Score™ is 72/100 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 ELTA Technology Co (TPE:8487), the current Beneish M-Score is -1.14 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.

Is ELTA Technology Co (TPE:8487) Overvalued in 2026?

Based on GuruFocus' analysis, ELTA Technology Co stock appears to be overvalued. The current stock price of NT$78.30 is trading 76.2% above its estimated GF Value™ of NT$44.43. GuruFocus considers ELTA Technology Co to be Significantly Overvalued.

Key valuation signals for TPE:8487:

  • Beneish M-Score: -1.14
  • GF Value™: NT$44.43 vs. price of NT$78.30 (76.2% above fair value)
  • GF Score™: 72/100 with 6 warning signs

No single metric tells the full story. See the TPE:8487 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


ELTA Technology Co Business Description

Address Zhonghua Road, 4 Floor, No. 41, Section 1, Zhongzheng District, Taipei, TWN, 100
ELTA Technology Co is a Taiwan-based company engaged in the provision of digital audio and video content, digital audio and video channel operations, and media ads broadcasting services. The company provides (IPTV) digital multimedia transmission platform (MOD) and over-the-top media service (OTT) platform. The company generates a majority of its revenue from the Content and channel operation departments and the rest from other activities.
72GF Score

Get the complete analysis for TPE:8487

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

NT$78.30
Price
NT$44.43
GF Value