Orgabio Holdings Bhd (XKLS:0252) Beneish M-Score: -2.40 (As of Jun. 27, 2026)


XKLS:0252 Orgabio Holdings Bhd XKLS:0252
70 GF Score
Price RM0.29
GF Value RM0.66
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Orgabio Holdings Bhd Beneish M-Score?

Orgabio Holdings Bhd XKLS:0252 70 Beneish M-Score is -2.40 as of Jun. 27, 2026. GuruFocus rates XKLS:0252 with a GF Score™ of 70/100 and a GF Value™ of RM0.66 (Significantly Undervalued). The stock has 3 warning signs investors should review. Among 109 Beverages - Non-Alcoholic companies, Orgabio Holdings Bhd ranks worse than 64.22% 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 -2.4 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:0252' s Beneish M-Score Range Over the Past 10 Years
Min: -2.6   Med: -2.03   Max: -1.4
Current: -2.4

During the past 8 years, the highest Beneish M-Score of Orgabio Holdings Bhd was -1.40. The lowest was -2.60. And the median was -2.03.


Orgabio Holdings Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Orgabio Holdings Bhd'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.

Orgabio Holdings Bhd Beneish M-Score Chart

Orgabio Holdings Bhd Annual Data
Trend Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -1.78 -2.19 -2.20

Orgabio Holdings Bhd Quarterly Data
Jun20 Jun21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -2.01 -2.20 -2.05 -2.60 -2.40

XKLS:0252 vs KO, PEP, MNST: Beneish M-Score Comparison

For the Beverages - Non-Alcoholic subindustry, Orgabio Holdings Bhd'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.


Orgabio Holdings Bhd Beneish M-Score vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Orgabio Holdings Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Orgabio Holdings Bhd's Beneish M-Score falls into.


XKLS:0252
70GF Score
Orgabio Holdings Bhd XKLS:0252
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Orgabio Holdings Bhd 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 Orgabio Holdings Bhd 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 * 0.809+0.528 * 0.9665+0.404 * 0.8729+0.892 * 1.5221+0.115 * 0.5963
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8118+4.679 * -0.034213-0.327 * 0.8874
=-2.40

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was RM18.4 Mil.
Revenue was 34.797 + 40.732 + 39.053 + 34.204 = RM148.8 Mil.
Gross Profit was 7.972 + 6.761 + 6.652 + 4.641 = RM26.0 Mil.
Total Current Assets was RM49.4 Mil.
Total Assets was RM101.0 Mil.
Property, Plant and Equipment(Net PPE) was RM48.5 Mil.
Depreciation, Depletion and Amortization(DDA) was RM4.3 Mil.
Selling, General, & Admin. Expense(SGA) was RM11.6 Mil.
Total Current Liabilities was RM20.5 Mil.
Long-Term Debt & Capital Lease Obligation was RM10.4 Mil.
Net Income was 3.204 + 2.811 + 2.731 + 0.496 = RM9.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = RM0.0 Mil.
Cash Flow from Operations was 1.12 + 8.99 + -1.051 + 3.638 = RM12.7 Mil.
Total Receivables was RM15.0 Mil.
Revenue was 28.004 + 25.401 + 23.441 + 20.904 = RM97.8 Mil.
Gross Profit was 4.33 + 4.093 + 4.533 + 3.569 = RM16.5 Mil.
Total Current Assets was RM44.2 Mil.
Total Assets was RM90.4 Mil.
Property, Plant and Equipment(Net PPE) was RM43.0 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2.2 Mil.
Selling, General, & Admin. Expense(SGA) was RM9.4 Mil.
Total Current Liabilities was RM22.6 Mil.
Long-Term Debt & Capital Lease Obligation was RM8.6 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)
=(18.448 / 148.786) / (14.981 / 97.75)
=0.12399 / 0.153258
=0.809

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)
=(16.525 / 97.75) / (26.026 / 148.786)
=0.169054 / 0.174922
=0.9665

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 - (49.365 + 48.502) / 100.985) / (1 - (44.226 + 42.986) / 90.41)
=0.030876 / 0.035372
=0.8729

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
=148.786 / 97.75
=1.5221

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))
=(2.189 / (2.189 + 42.986)) / (4.29 / (4.29 + 48.502))
=0.048456 / 0.081262
=0.5963

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)
=(11.612 / 148.786) / (9.398 / 97.75)
=0.078045 / 0.096143
=0.8118

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)
=((10.379 + 20.464) / 100.985) / ((8.566 + 22.552) / 90.41)
=0.305422 / 0.344188
=0.8874

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
=(9.242 - 0 - 12.697) / 100.985
=-0.034213

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.

Orgabio Holdings Bhd has a M-score of -2.40 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 -2.40 mean?
Orgabio Holdings Bhd (XKLS:0252) has a Beneish M-Score of -2.40 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Orgabio Holdings Bhd and its competitors. According to the industry distribution chart, Orgabio Holdings Bhd ranks #70 out of 109 companies in the Beverages - Non-Alcoholic industry, placing it in the top 64.2%.
Is Orgabio Holdings Bhd's Beneish M-Score too high?
Orgabio Holdings Bhd's current Beneish M-Score is -2.40. Based on the distribution chart, Orgabio Holdings Bhd ranks #70 out of 109 companies in the Beverages - Non-Alcoholic industry, which is below the industry midpoint. Overall, Orgabio Holdings Bhd has a GF Score™ of 70/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Orgabio Holdings Bhd's Beneish M-Score compare to KO and PEP?
According to the Beverages - Non-Alcoholic industry distribution chart, Orgabio Holdings Bhd ranks #70 out of 109 companies for Beneish M-Score. This places Orgabio Holdings Bhd 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 Beverages - Non-Alcoholic company?
A good Beneish M-Score depends on the Beverages - Non-Alcoholic 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 Orgabio Holdings Bhd and its competitors. Orgabio Holdings Bhd's current Beneish M-Score is -2.40. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Orgabio Holdings Bhd stock overvalued right now?
Based on GuruFocus' analysis, Orgabio Holdings Bhd (XKLS:0252) is currently considered Significantly Undervalued. The stock's GF Value™ is RM0.66, compared to a current price of RM0.29 — trading 56.1% below its estimated fair value. The current Beneish M-Score is -2.40. Orgabio Holdings Bhd's overall GF Score™ is 70/100 with 3 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 Orgabio Holdings Bhd (XKLS:0252), the current Beneish M-Score is -2.40 as of Jun. 27, 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 Orgabio Holdings Bhd (XKLS:0252) Overvalued in 2026?

Based on GuruFocus' analysis, Orgabio Holdings Bhd stock appears to be undervalued. The current stock price of RM0.29 is trading 56.1% below its estimated GF Value™ of RM0.66. GuruFocus considers Orgabio Holdings Bhd to be Significantly Undervalued.

Key valuation signals for XKLS:0252:

  • Beneish M-Score: -2.40
  • GF Value™: RM0.66 vs. price of RM0.29 (56.1% below fair value)
  • GF Score™: 70/100 with 3 warning signs

No single metric tells the full story. See the XKLS:0252 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Orgabio Holdings Bhd Business Description

Address Lot 83, Jalan Kesuma 2/3, Phase 5D, Bandar Tasik Kesuma Techno Park, Darul Ehsan, Beranang, SGR, MYS, 43700
Orgabio Holdings Bhd is principally involved in the provision of manufacturing services for instant beverage premixes for third party brand owners. The Group is principally involved in a single segment: Manufacturing and sales of health supplements and beverages. Geographically, the company operates in Malaysia, Republic of Singapore, China, Papua New Guinea, Trinidad and Tobago and Others. It derives maximum revenue from Malaysia. The products of the company include: Caramel Latte, Charcoal White Coffee, Choco Malt Drink, Black Coffee, Cafe Au Lait and Others.
70GF Score

Get the complete analysis for XKLS:0252

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

RM0.29
Price
RM0.66
GF Value