NAP Nyrt (BUD:NAP) Beneish M-Score: -2.30 (As of Jul. 01, 2026)


BUD:NAP NAP Nyrt BUD:NAP
46 GF Score
Price Ft1,410.00
GF Value Ft1,837.14
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is NAP Nyrt Beneish M-Score?

NAP Nyrt BUD:NAP 46 Beneish M-Score is -2.30 as of Jul. 01, 2026. GuruFocus rates BUD:NAP with a GF Score™ of 46/100 and a GF Value™ of Ft1,837.14 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 390 Utilities - Independent Power Producers companies, NAP Nyrt ranks worse than 70.77% 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 -2.3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BUD:NAP' s Beneish M-Score Range Over the Past 10 Years
Min: -3.04   Med: -1.86   Max: 0.34
Current: -2.3

During the past 6 years, the highest Beneish M-Score of NAP Nyrt was 0.34. The lowest was -3.04. And the median was -1.86.


NAP Nyrt Beneish M-Score Historical Data

* Premium members only.

The historical data trend for NAP 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.

NAP Nyrt Beneish M-Score Chart

NAP Nyrt Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.34 -3.04 -1.42 -2.30

NAP Nyrt Semi-Annual Data
Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only -3.04 0.00 -1.42 0.00 -2.30

NAP Nyrt Beneish M-Score Competitor Comparison

For the Utilities - Renewable subindustry, NAP 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.


NAP Nyrt Beneish M-Score vs Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, NAP Nyrt's Beneish M-Score distribution charts can be found below:

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


BUD:NAP
46GF Score
NAP Nyrt BUD:NAP
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

NAP 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 NAP 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 * 0.7088+0.528 * 1.1055+0.404 * 0.907+0.892 * 1.5667+0.115 * 0.8757
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.033188-0.327 * 0.7034
=-2.30

* 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 Ft311 Mil.
Revenue was Ft4,582 Mil.
Gross Profit was Ft3,351 Mil.
Total Current Assets was Ft4,120 Mil.
Total Assets was Ft36,358 Mil.
Property, Plant and Equipment(Net PPE) was Ft31,587 Mil.
Depreciation, Depletion and Amortization(DDA) was Ft1,437 Mil.
Selling, General, & Admin. Expense(SGA) was Ft0 Mil.
Total Current Liabilities was Ft3,326 Mil.
Long-Term Debt & Capital Lease Obligation was Ft12,641 Mil.
Net Income was Ft1,261 Mil.
Gross Profit was Ft0 Mil.
Cash Flow from Operations was Ft2,468 Mil.
Total Receivables was Ft280 Mil.
Revenue was Ft2,925 Mil.
Gross Profit was Ft2,364 Mil.
Total Current Assets was Ft9,201 Mil.
Total Assets was Ft36,397 Mil.
Property, Plant and Equipment(Net PPE) was Ft26,477 Mil.
Depreciation, Depletion and Amortization(DDA) was Ft1,049 Mil.
Selling, General, & Admin. Expense(SGA) was Ft0 Mil.
Total Current Liabilities was Ft8,042 Mil.
Long-Term Debt & Capital Lease Obligation was Ft14,682 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)
=(311.458 / 4582.174) / (280.469 / 2924.668)
=0.067972 / 0.095898
=0.7088

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)
=(2364.39 / 2924.668) / (3350.838 / 4582.174)
=0.80843 / 0.731277
=1.1055

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 - (4119.593 + 31586.982) / 36358.03) / (1 - (9201.292 + 26476.844) / 36397.212)
=0.017918 / 0.019756
=0.907

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
=4582.174 / 2924.668
=1.5667

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))
=(1048.721 / (1048.721 + 26476.844)) / (1436.867 / (1436.867 + 31586.982))
=0.0381 / 0.04351
=0.8757

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 / 4582.174) / (0 / 2924.668)
=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)
=((12640.859 + 3325.519) / 36358.03) / ((14681.856 + 8042.196) / 36397.212)
=0.439143 / 0.624335
=0.7034

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
=(1261.029 - 0 - 2467.662) / 36358.03
=-0.033188

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.

NAP Nyrt has a M-score of -2.30 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 -2.30 mean?
NAP Nyrt (BUD:NAP) has a Beneish M-Score of -2.30 as of Jul. 01, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on NAP Nyrt and its competitors. According to the industry distribution chart, NAP Nyrt ranks #276 out of 390 companies in the Utilities - Independent Power Producers industry, placing it in the top 70.8%.
Is NAP Nyrt's Beneish M-Score too high?
NAP Nyrt's current Beneish M-Score is -2.30. Based on the distribution chart, NAP Nyrt ranks #276 out of 390 companies in the Utilities - Independent Power Producers industry, which is below the industry midpoint. Overall, NAP Nyrt has a GF Score™ of 46/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does NAP Nyrt's Beneish M-Score compare to competitors?
According to the Utilities - Independent Power Producers industry distribution chart, NAP Nyrt ranks #276 out of 390 companies for Beneish M-Score. This places NAP Nyrt 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 an Utilities - Independent Power Producers company?
A good Beneish M-Score depends on the Utilities - Independent Power Producers 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 NAP Nyrt and its competitors. NAP Nyrt's current Beneish M-Score is -2.30. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is NAP Nyrt stock overvalued right now?
Based on GuruFocus' analysis, NAP Nyrt (BUD:NAP) is currently considered Modestly Undervalued. The stock's GF Value™ is Ft1,837.14, compared to a current price of Ft1,410.00 — trading 23.3% below its estimated fair value. The current Beneish M-Score is -2.30. NAP Nyrt's overall GF Score™ is 46/100 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 NAP Nyrt (BUD:NAP), the current Beneish M-Score is -2.30 as of Jul. 01, 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 NAP Nyrt (BUD:NAP) Overvalued in 2026?

Based on GuruFocus' analysis, NAP Nyrt stock appears to be undervalued. The current stock price of Ft1,410.00 is trading 23.3% below its estimated GF Value™ of Ft1,837.14. GuruFocus considers NAP Nyrt to be Modestly Undervalued.

Key valuation signals for BUD:NAP:

  • Beneish M-Score: -2.30
  • GF Value™: Ft1,837.14 vs. price of Ft1,410.00 (23.3% below fair value)
  • GF Score™: 46/100 with 6 warning signs

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


NAP Nyrt Business Description

Address Timar utca 20, Budapest, HUN, 1034
NAP Nyrt is a renewable electricity producer company. It acquires project companies that own solar power plants and by carrying out solar power plant investments.
46GF Score

Get the complete analysis for BUD:NAP

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

Ft1,410.00
Price
Ft1,837.14
GF Value