Masterplast Nyrt (BUD:MASTERPLAST) Beneish M-Score: -2.72 (As of Jun. 27, 2026)


BUD:MASTERPLAST Masterplast Nyrt BUD:MASTERPLAST
45 GF Score
Price Ft2,740.00
GF Value Ft3,541.42
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Masterplast Nyrt Beneish M-Score?

Masterplast Nyrt BUD:MASTERPLAST -0.36% 45 Beneish M-Score is -2.72 as of Jun. 27, 2026. GuruFocus rates BUD:MASTERPLAST with a GF Score™ of 45/100 and a GF Value™ of Ft3,541.42 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 1,704 Construction companies, Masterplast Nyrt ranks better than 67.61% 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 -2.72 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BUD:MASTERPLAST' s Beneish M-Score Range Over the Past 10 Years
Min: -2.72   Med: -2.33   Max: -0.65
Current: -2.72

During the past 13 years, the highest Beneish M-Score of Masterplast Nyrt was -0.65. The lowest was -2.72. And the median was -2.33.


Masterplast Nyrt Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Masterplast Nyrt'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.

Masterplast Nyrt Beneish M-Score Chart

Masterplast Nyrt 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 -2.12 -1.83 -0.65 -2.52 -2.72

Masterplast Nyrt Quarterly Data
Jun21 Sep21 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 0.00 0.00 0.00 -2.72 0.00

BUD:MASTERPLAST vs TT, JCI, CARR: Beneish M-Score Comparison

For the Building Products & Equipment subindustry, Masterplast Nyrt'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.


Masterplast Nyrt Beneish M-Score vs Construction Industry

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

* The bar in red indicates where Masterplast Nyrt's Beneish M-Score falls into.


BUD:MASTERPLAST
45GF Score
Masterplast Nyrt BUD:MASTERPLAST
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Masterplast Nyrt 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 Masterplast Nyrt 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 * 1.1302+0.528 * 0.9509+0.404 * 0.6131+0.892 * 1.4059+0.115 * 0.8936
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.111474-0.327 * 1.0319
=-2.72

* 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 Ft7,303 Mil.
Revenue was Ft61,245 Mil.
Gross Profit was Ft13,503 Mil.
Total Current Assets was Ft30,052 Mil.
Total Assets was Ft70,252 Mil.
Property, Plant and Equipment(Net PPE) was Ft35,468 Mil.
Depreciation, Depletion and Amortization(DDA) was Ft2,716 Mil.
Selling, General, & Admin. Expense(SGA) was Ft0 Mil.
Total Current Liabilities was Ft22,725 Mil.
Long-Term Debt & Capital Lease Obligation was Ft15,304 Mil.
Net Income was Ft-5,368 Mil.
Gross Profit was Ft0 Mil.
Cash Flow from Operations was Ft2,463 Mil.
Total Receivables was Ft4,596 Mil.
Revenue was Ft43,563 Mil.
Gross Profit was Ft9,133 Mil.
Total Current Assets was Ft20,950 Mil.
Total Assets was Ft63,390 Mil.
Property, Plant and Equipment(Net PPE) was Ft35,476 Mil.
Depreciation, Depletion and Amortization(DDA) was Ft2,408 Mil.
Selling, General, & Admin. Expense(SGA) was Ft0 Mil.
Total Current Liabilities was Ft17,368 Mil.
Long-Term Debt & Capital Lease Obligation was Ft15,885 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)
=(7303.145 / 61244.573) / (4596.403 / 43563.107)
=0.119246 / 0.105511
=1.1302

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)
=(9132.966 / 43563.107) / (13502.712 / 61244.573)
=0.209649 / 0.220472
=0.9509

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 - (30052.07 + 35467.969) / 70252.465) / (1 - (20949.727 + 35476.203) / 63390.293)
=0.067363 / 0.109865
=0.6131

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
=61244.573 / 43563.107
=1.4059

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))
=(2407.639 / (2407.639 + 35476.203)) / (2715.643 / (2715.643 + 35467.969))
=0.063553 / 0.071121
=0.8936

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)
=(0 / 61244.573) / (0 / 43563.107)
=0 / 0
=1

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)
=((15304.076 + 22724.95) / 70252.465) / ((15884.853 + 17368.348) / 63390.293)
=0.541319 / 0.524579
=1.0319

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
=(-5368.307 - 0 - 2463.009) / 70252.465
=-0.111474

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.

Masterplast Nyrt has a M-score of -2.72 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 -2.72 mean?
Masterplast Nyrt (BUD:MASTERPLAST) has a Beneish M-Score of -2.72 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Masterplast Nyrt and its competitors. According to the industry distribution chart, Masterplast Nyrt ranks #552 out of 1704 companies in the Construction industry, placing it in the top 32.4%.
Is Masterplast Nyrt's Beneish M-Score too high?
Masterplast Nyrt's current Beneish M-Score is -2.72. Based on the distribution chart, Masterplast Nyrt ranks #552 out of 1704 companies in the Construction industry, which is above the industry midpoint. Overall, Masterplast Nyrt has a GF Score™ of 45/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Masterplast Nyrt's Beneish M-Score compare to TT and JCI?
According to the Construction industry distribution chart, Masterplast Nyrt ranks #552 out of 1704 companies for Beneish M-Score. This puts Masterplast Nyrt in the upper 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 Masterplast Nyrt and its competitors. Masterplast Nyrt's current Beneish M-Score is -2.72. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Masterplast Nyrt stock overvalued right now?
Based on GuruFocus' analysis, Masterplast Nyrt (BUD:MASTERPLAST) is currently considered Modestly Undervalued. The stock's GF Value™ is Ft3,541.42, compared to a current price of Ft2,740.00 — trading 22.6% below its estimated fair value. The current Beneish M-Score is -2.72. Masterplast Nyrt'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 Masterplast Nyrt (BUD:MASTERPLAST), the current Beneish M-Score is -2.72 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 Masterplast Nyrt (BUD:MASTERPLAST) Overvalued in 2026?

Based on GuruFocus' analysis, Masterplast Nyrt stock appears to be undervalued. The current stock price of Ft2,740.00 is trading 22.6% below its estimated GF Value™ of Ft3,541.42. GuruFocus considers Masterplast Nyrt to be Modestly Undervalued.

Key valuation signals for BUD:MASTERPLAST:

  • Beneish M-Score: -2.72
  • GF Value™: Ft3,541.42 vs. price of Ft2,740.00 (22.6% below fair value)
  • GF Score™: 45/100 with 4 warning signs

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


Masterplast Nyrt Business Description

Address Arpad utca 1/a, Sarszentmihaly, HUN, 8143
Masterplast Nyrt is engaged in the production and distribution of insulation building materials, pitched roof insulation and dry construction system components. The company divides its activities into two segments: Sales and Manufacturing. It generates maximum revenue from the Sales segment. The Manufacturing segment supplies glass fibre, roofing membrane, plasterboard profiles, mesh edge protectors, isofoam, EPS, XPS and healthcare textiles to the Sales segment. Its product categories include Facade thermal insulation system, Roofing membranes and roof components, Dry construction systems, Thermal, acoustic and waterproofing materials, Construction accessories, and industrial applications.
45GF Score

Get the complete analysis for BUD:MASTERPLAST

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

Ft2,740.00
Price
Ft3,541.42
GF Value