RVRC Holding AB (FRA:0GE) Beneish M-Score: -2.90 (As of Jun. 26, 2026)


FRA:0GE RVRC Holding AB FRA:0GE
94 GF Score
Price €5.09
GF Value €5.01
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is RVRC Holding AB Beneish M-Score?

RVRC Holding AB FRA:0GE -1.45% 94 Beneish M-Score is -2.90 as of Jun. 26, 2026. GuruFocus rates FRA:0GE with a GF Score™ of 94/100 and a GF Value™ of €5.01 (Fairly Valued). The stock has 2 warning signs investors should review. Among 1,087 Retail - Cyclical companies, RVRC Holding AB ranks better than 73.6% 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 -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:0GE' s Beneish M-Score Range Over the Past 10 Years
Min: -3.33   Med: -2.01   Max: -0.22
Current: -2.9

During the past 8 years, the highest Beneish M-Score of RVRC Holding AB was -0.22. The lowest was -3.33. And the median was -2.01.


RVRC Holding AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for RVRC Holding AB'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.

RVRC Holding AB Beneish M-Score Chart

RVRC Holding AB Annual Data
Trend Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial -1.42 -1.83 -1.78 -1.46 -2.90

RVRC Holding AB 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 -2.90 0.00 0.00 0.00

FRA:0GE vs TJX, ROST, BURL: Beneish M-Score Comparison

For the Apparel Retail subindustry, RVRC Holding AB'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.


RVRC Holding AB Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, RVRC Holding AB's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where RVRC Holding AB's Beneish M-Score falls into.


FRA:0GE
94GF Score
RVRC Holding AB FRA:0GE
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

RVRC Holding AB 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 RVRC Holding AB 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 * 0.2495+0.528 * 1.0213+0.404 * 1.0365+0.892 * 1.0724+0.115 * 0.9581
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.040997-0.327 * 0.9611
=-2.88

* 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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was €0.5 Mil.
Revenue was €174.8 Mil.
Gross Profit was €122.0 Mil.
Total Current Assets was €67.6 Mil.
Total Assets was €141.7 Mil.
Property, Plant and Equipment(Net PPE) was €1.3 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.8 Mil.
Selling, General, & Admin. Expense(SGA) was €0.0 Mil.
Total Current Liabilities was €27.2 Mil.
Long-Term Debt & Capital Lease Obligation was €0.6 Mil.
Net Income was €25.7 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €19.9 Mil.
Total Receivables was €2.0 Mil.
Revenue was €163.0 Mil.
Gross Profit was €116.2 Mil.
Total Current Assets was €70.9 Mil.
Total Assets was €143.3 Mil.
Property, Plant and Equipment(Net PPE) was €1.3 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.8 Mil.
Selling, General, & Admin. Expense(SGA) was €0.0 Mil.
Total Current Liabilities was €28.5 Mil.
Long-Term Debt & Capital Lease Obligation was €0.7 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)
=(0.545 / 174.795) / (2.037 / 162.998)
=0.003118 / 0.012497
=0.2495

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)
=(116.225 / 162.998) / (122.038 / 174.795)
=0.713046 / 0.698178
=1.0213

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 - (67.557 + 1.271) / 141.743) / (1 - (70.869 + 1.329) / 143.332)
=0.514417 / 0.496288
=1.0365

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
=174.795 / 162.998
=1.0724

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))
=(0.797 / (0.797 + 1.329)) / (0.817 / (0.817 + 1.271))
=0.374882 / 0.391284
=0.9581

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 / 174.795) / (0 / 162.998)
=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)
=((0.636 + 27.15) / 141.743) / ((0.709 + 28.525) / 143.332)
=0.196031 / 0.20396
=0.9611

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
=(25.697 - 0 - 19.886) / 141.743
=0.040997

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.

RVRC Holding AB has a M-score of -2.88 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 -2.90 mean?
RVRC Holding AB (FRA:0GE) has a Beneish M-Score of -2.90 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on RVRC Holding AB and its competitors. According to the industry distribution chart, RVRC Holding AB ranks #287 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 26.4%.
Is RVRC Holding AB's Beneish M-Score too high?
RVRC Holding AB's current Beneish M-Score is -2.90. Based on the distribution chart, RVRC Holding AB ranks #287 out of 1087 companies in the Retail - Cyclical industry, which is above the industry midpoint. Overall, RVRC Holding AB has a GF Score™ of 94/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does RVRC Holding AB's Beneish M-Score compare to TJX and ROST?
According to the Retail - Cyclical industry distribution chart, RVRC Holding AB ranks #287 out of 1087 companies for Beneish M-Score. This puts RVRC Holding AB 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 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 RVRC Holding AB and its competitors. RVRC Holding AB's current Beneish M-Score is -2.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is RVRC Holding AB stock overvalued right now?
Based on GuruFocus' analysis, RVRC Holding AB (FRA:0GE) is currently considered Fairly Valued. The stock's GF Value™ is €5.01, compared to a current price of €5.09 — trading 1.6% above its estimated fair value. The current Beneish M-Score is -2.90. RVRC Holding AB's overall GF Score™ is 94/100 with 2 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 RVRC Holding AB (FRA:0GE), the current Beneish M-Score is -2.90 as of Jun. 26, 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 RVRC Holding AB (FRA:0GE) Overvalued in 2026?

Based on GuruFocus' analysis, RVRC Holding AB stock appears to be overvalued. The current stock price of €5.09 is trading 1.6% above its estimated GF Value™ of €5.01. GuruFocus considers RVRC Holding AB to be Fairly Valued.

Key valuation signals for FRA:0GE:

  • Beneish M-Score: -2.90
  • GF Value™: €5.01 vs. price of €5.09 (1.6% above fair value)
  • GF Score™: 94/100 with 2 warning signs

No single metric tells the full story. See the FRA:0GE stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


RVRC Holding AB Business Description

Other Exchanges RVRC:SwedenRVRCs:UK
Address Nils Jakobsonsgatan 5, Boras, SWE, 50430
RVRC Holding AB offers customers high-quality outdoor apparel and apparel for an active lifestyle through its online store. The company offers multifunctional apparel under its brand RevolutionRace focusing on customers predominantly within the 18-70 age category. It conducts its operations within the scope of a digital D2C business model, entailing that sales take place exclusively online with products offered directly to customers.
94GF Score

Get the complete analysis for FRA:0GE

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

€5.09
Price
€5.01
GF Value