Rusta AB (publ) (CHIX:RUSTAS) Beneish M-Score: -0.30 (As of Jul. 06, 2026)


CHIX:RUSTAS Rusta AB (publ) CHIX:RUSTAS
63 GF Score
Price kr78.18
GF Value kr87.12
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Rusta AB (publ) Beneish M-Score?

Rusta AB (publ) CHIX:RUSTAS 63 Beneish M-Score is -0.30 as of Jul. 06, 2026. GuruFocus rates CHIX:RUSTAS with a GF Score™ of 63/100 and a GF Value™ of kr87.12 (Modestly Undervalued). The stock has 1 warning sign investors should review. Among 1,083 Retail - Cyclical companies, Rusta AB (publ) ranks worse than 92.61% 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.

Warning Sign:

Beneish M-Score -0.3 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Rusta AB (publ)'s Beneish M-Score or its related term are showing as below:

CHIX:RUSTAs' s Beneish M-Score Range Over the Past 10 Years
Min: -2.97   Med: -1.74   Max: -0.3
Current: -0.3

During the past 6 years, the highest Beneish M-Score of Rusta AB (publ) was -0.30. The lowest was -2.97. And the median was -1.74.


Rusta AB (publ) Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Rusta AB (publ)'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.

Rusta AB (publ) Beneish M-Score Chart

Rusta AB (publ) Annual Data
Trend Apr21 Apr22 Apr23 Apr24 Apr25 Apr26
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -1.74 -2.97 -0.30

Rusta AB (publ) Quarterly Data
Apr21 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 -2.97 -2.85 -2.95 -2.82 -0.30

CHIX:RUSTAS vs DDS: Beneish M-Score Comparison

For the Department Stores subindustry, Rusta AB (publ)'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.


Rusta AB (publ) Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Rusta AB (publ)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rusta AB (publ)'s Beneish M-Score falls into.


CHIX:RUSTAS
63GF Score
Rusta AB (publ) CHIX:RUSTAS
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Rusta AB (publ) 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 Rusta AB (publ) 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 * 3.8432+0.528 * 0.9913+0.404 * 1.0985+0.892 * 1.065+0.115 * 0.968
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.001+4.679 * -0.115873-0.327 * 0.9457
=-0.30

* 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 (Apr26) TTM:Last Year (Apr25) TTM:
Total Receivables was kr221 Mil.
Revenue was 2679 + 3796 + 2948 + 3174 = kr12,597 Mil.
Gross Profit was 1134 + 1672 + 1319 + 1350 = kr5,475 Mil.
Total Current Assets was kr3,415 Mil.
Total Assets was kr9,614 Mil.
Property, Plant and Equipment(Net PPE) was kr5,657 Mil.
Depreciation, Depletion and Amortization(DDA) was kr1,009 Mil.
Selling, General, & Admin. Expense(SGA) was kr4,585 Mil.
Total Current Liabilities was kr2,829 Mil.
Long-Term Debt & Capital Lease Obligation was kr4,429 Mil.
Net Income was -61 + 330 + 106 + 174 = kr549 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 175 + 865 + 151 + 472 = kr1,663 Mil.
Total Receivables was kr54 Mil.
Revenue was 2553 + 3483 + 2723 + 3069 = kr11,828 Mil.
Gross Profit was 1044 + 1514 + 1195 + 1343 = kr5,096 Mil.
Total Current Assets was kr3,252 Mil.
Total Assets was kr9,353 Mil.
Property, Plant and Equipment(Net PPE) was kr5,621 Mil.
Depreciation, Depletion and Amortization(DDA) was kr965 Mil.
Selling, General, & Admin. Expense(SGA) was kr4,301 Mil.
Total Current Liabilities was kr2,920 Mil.
Long-Term Debt & Capital Lease Obligation was kr4,546 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)
=(221 / 12597) / (54 / 11828)
=0.017544 / 0.004565
=3.8432

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)
=(5096 / 11828) / (5475 / 12597)
=0.430842 / 0.434627
=0.9913

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 - (3415 + 5657) / 9614) / (1 - (3252 + 5621) / 9353)
=0.056376 / 0.05132
=1.0985

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
=12597 / 11828
=1.065

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))
=(965 / (965 + 5621)) / (1009 / (1009 + 5657))
=0.146523 / 0.151365
=0.968

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)
=(4585 / 12597) / (4301 / 11828)
=0.363976 / 0.363629
=1.001

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)
=((4429 + 2829) / 9614) / ((4546 + 2920) / 9353)
=0.754941 / 0.798247
=0.9457

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
=(549 - 0 - 1663) / 9614
=-0.115873

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.

Rusta AB (publ) has a M-score of -0.30 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 -0.30 mean?
Rusta AB (publ) (CHIX:RUSTAS) has a Beneish M-Score of -0.30 as of Jul. 06, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Rusta AB (publ) and its competitors. According to the industry distribution chart, Rusta AB (publ) ranks #1003 out of 1083 companies in the Retail - Cyclical industry, placing it in the top 92.6%.
Is Rusta AB (publ)'s Beneish M-Score too high?
Rusta AB (publ)'s current Beneish M-Score is -0.30. Based on the distribution chart, Rusta AB (publ) ranks #1003 out of 1083 companies in the Retail - Cyclical industry, which is in the bottom quartile relative to peers. Overall, Rusta AB (publ) has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Rusta AB (publ)'s Beneish M-Score compare to DDS?
According to the Retail - Cyclical industry distribution chart, Rusta AB (publ) ranks #1003 out of 1083 companies for Beneish M-Score. This places Rusta AB (publ) 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Rusta AB (publ) and its competitors. Rusta AB (publ)'s current Beneish M-Score is -0.30. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Rusta AB (publ) stock overvalued right now?
Based on GuruFocus' analysis, Rusta AB (publ) (CHIX:RUSTAS) is currently considered Modestly Undervalued. The stock's GF Value™ is kr87.12, compared to a current price of kr78.18 — trading 10.3% below its estimated fair value. The current Beneish M-Score is -0.30. Rusta AB (publ)'s overall GF Score™ is 63/100 with 1 warning sign 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 Rusta AB (publ) (CHIX:RUSTAS), the current Beneish M-Score is -0.30 as of Jul. 06, 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 Rusta AB (publ) (CHIX:RUSTAS) Overvalued in 2026?

Based on GuruFocus' analysis, Rusta AB (publ) stock appears to be undervalued. The current stock price of kr78.18 is trading 10.3% below its estimated GF Value™ of kr87.12. GuruFocus considers Rusta AB (publ) to be Modestly Undervalued.

Key valuation signals for CHIX:RUSTAS:

  • Beneish M-Score: -0.30
  • GF Value™: kr87.12 vs. price of kr78.18 (10.3% below fair value)
  • GF Score™: 63/100 with 1 warning sign

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


Rusta AB (publ) Business Description

Other Exchanges RUSTA:Sweden
Address Kanalvagen 12, 4th floor, Box 5064, Upplands Vasby, SWE, SE-194 05
Rusta AB (publ) is a dominant company in the Nordic variety hard discount market. The company offers a wide and carefully selected range of home and leisure products, with good quality at low prices. It has a wide multi-geographic presence with a network of stores across Sweden, Norway, Finland, and Germany.
63GF Score

Get the complete analysis for CHIX:RUSTAS

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

kr78.18
Price
kr87.12
GF Value