Benefit Systems (FRA:3ZV) Beneish M-Score: -1.85 (As of Jun. 28, 2026)


FRA:3ZV Benefit Systems SA FRA:3ZV
91 GF Score
Price €1,101.00
GF Value €916.56
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Benefit Systems Beneish M-Score?

Benefit Systems FRA:3ZV +0.55% 91 Beneish M-Score is -1.85 as of Jun. 28, 2026. GuruFocus rates FRA:3ZV with a GF Score™ of 91/100 and a GF Value™ of €916.56 (Modestly Overvalued). The stock has 4 warning signs investors should review. Among 824 Travel & Leisure companies, Benefit Systems ranks worse than 84.34% 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 -1.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:3ZV' s Beneish M-Score Range Over the Past 10 Years
Min: -3.44   Med: -2.74   Max: -1.85
Current: -1.85

During the past 13 years, the highest Beneish M-Score of Benefit Systems was -1.85. The lowest was -3.44. And the median was -2.74.


Benefit Systems Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Benefit Systems'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.

Benefit Systems Beneish M-Score Chart

Benefit Systems 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 -2.81 -2.64 -3.07 -3.12 -2.03

Benefit Systems 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 -2.77 -2.22 -2.17 -2.03 -1.85

FRA:3ZV vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, Benefit Systems'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.


Benefit Systems Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Benefit Systems's Beneish M-Score distribution charts can be found below:

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


FRA:3ZV
91GF Score
Benefit Systems SA FRA:3ZV
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Benefit Systems 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 Benefit Systems 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 * 1.352+0.528 * 1.0155+0.404 * 1.6616+0.892 * 1.3964+0.115 * 1.0674
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9002+4.679 * -0.083473-0.327 * 0.8576
=-1.85

* 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 €128 Mil.
Revenue was 322.382 + 301.093 + 275.855 + 254.842 = €1,154 Mil.
Gross Profit was 103.782 + 102.98 + 105.003 + 91.477 = €403 Mil.
Total Current Assets was €271 Mil.
Total Assets was €1,750 Mil.
Property, Plant and Equipment(Net PPE) was €782 Mil.
Depreciation, Depletion and Amortization(DDA) was €145 Mil.
Selling, General, & Admin. Expense(SGA) was €187 Mil.
Total Current Liabilities was €376 Mil.
Long-Term Debt & Capital Lease Obligation was €674 Mil.
Net Income was 53.478 + 37.107 + 49.373 + 33.291 = €173 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0 Mil.
Cash Flow from Operations was 93.99 + 100.92 + 77.833 + 46.584 = €319 Mil.
Total Receivables was €68 Mil.
Revenue was 221.766 + 213.251 + 194.733 + 196.791 = €827 Mil.
Gross Profit was 67.172 + 78.461 + 73.167 + 74.462 = €293 Mil.
Total Current Assets was €362 Mil.
Total Assets was €1,042 Mil.
Property, Plant and Equipment(Net PPE) was €430 Mil.
Depreciation, Depletion and Amortization(DDA) was €86 Mil.
Selling, General, & Admin. Expense(SGA) was €149 Mil.
Total Current Liabilities was €224 Mil.
Long-Term Debt & Capital Lease Obligation was €506 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)
=(127.941 / 1154.172) / (67.767 / 826.541)
=0.110851 / 0.081989
=1.352

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)
=(293.262 / 826.541) / (403.242 / 1154.172)
=0.354806 / 0.349378
=1.0155

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 - (270.786 + 782.432) / 1750.012) / (1 - (362.172 + 430.489) / 1042.471)
=0.398165 / 0.239633
=1.6616

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
=1154.172 / 826.541
=1.3964

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))
=(86.314 / (86.314 + 430.489)) / (145.129 / (145.129 + 782.432))
=0.167015 / 0.156463
=1.0674

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)
=(186.958 / 1154.172) / (148.727 / 826.541)
=0.161985 / 0.179939
=0.9002

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)
=((673.983 + 376.462) / 1750.012) / ((505.924 + 223.708) / 1042.471)
=0.60025 / 0.699906
=0.8576

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
=(173.249 - 0 - 319.327) / 1750.012
=-0.083473

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.

Benefit Systems has a M-score of -1.85 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 -1.85 mean?
Benefit Systems (FRA:3ZV) has a Beneish M-Score of -1.85 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Benefit Systems and its competitors. According to the industry distribution chart, Benefit Systems ranks #695 out of 824 companies in the Travel & Leisure industry, placing it in the top 84.3%.
Is Benefit Systems' Beneish M-Score too high?
Benefit Systems' current Beneish M-Score is -1.85. Based on the distribution chart, Benefit Systems ranks #695 out of 824 companies in the Travel & Leisure industry, which is in the bottom quartile relative to peers. Overall, Benefit Systems has a GF Score™ of 91/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Benefit Systems' Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, Benefit Systems ranks #695 out of 824 companies for Beneish M-Score. This places Benefit Systems 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Benefit Systems and its competitors. Benefit Systems's current Beneish M-Score is -1.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Benefit Systems stock overvalued right now?
Based on GuruFocus' analysis, Benefit Systems (FRA:3ZV) is currently considered Modestly Overvalued. The stock's GF Value™ is €916.56, compared to a current price of €1,101.00 — trading 20.1% above its estimated fair value. The current Beneish M-Score is -1.85. Benefit Systems' overall GF Score™ is 91/100 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 Benefit Systems (FRA:3ZV), the current Beneish M-Score is -1.85 as of Jun. 28, 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 Benefit Systems (FRA:3ZV) Overvalued in 2026?

Based on GuruFocus' analysis, Benefit Systems stock appears to be overvalued. The current stock price of €1,101.00 is trading 20.1% above its estimated GF Value™ of €916.56. GuruFocus considers Benefit Systems to be Modestly Overvalued.

Key valuation signals for FRA:3ZV:

  • Beneish M-Score: -1.85
  • GF Value™: €916.56 vs. price of €1,101.00 (20.1% above fair value)
  • GF Score™: 91/100 with 4 warning signs

No single metric tells the full story. See the FRA:3ZV stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Benefit Systems Business Description

Other Exchanges BFT:Poland0Q3J:UK
Address European Square 2, Warsaw, POL, 00-844
Benefit Systems SA is Poland based company which is engaged in providing work benefits in the area of sport, recreations, culture and entertainment. Its products portfolio includes MultiSport Plus card, program that allows access to the sport and recreation clubs and multi-purpose facilities as well as Mybenefit, Benefitlunch, Multibilet, Multikafeteria and others.
91GF Score

Get the complete analysis for FRA:3ZV

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

€1,101.00
Price
€916.56
GF Value