Green Tea Group (FRA:E71) Beneish M-Score: -2.94 (As of Jun. 27, 2026)


FRA:E71 Green Tea Group Ltd FRA:E71
23 GF Score
Price €0.62
View Full Analysis

What is Green Tea Group Beneish M-Score?

Green Tea Group FRA:E71 -1.59% 23 Beneish M-Score is -2.94 as of Jun. 27, 2026. GuruFocus rates FRA:E71 with a GF Score™ of 23/100. Among 357 Restaurants companies, Green Tea Group ranks better than 64.71% 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 -2.94 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:E71' s Beneish M-Score Range Over the Past 10 Years
Min: -3.34   Med: -3.18   Max: -2.94
Current: -2.94

During the past 5 years, the highest Beneish M-Score of Green Tea Group was -2.94. The lowest was -3.34. And the median was -3.18.

Green Tea Group Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Green Tea Group'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.

Green Tea Group Beneish M-Score Chart

Green Tea Group Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 -3.34 -3.18 -2.94

Green Tea Group Semi-Annual Data
Dec21 Dec22 Dec23 Jun24 Dec24 Jun25 Dec25
Beneish M-Score Get a 7-Day Free Trial -3.34 0.00 -3.18 0.00 -2.94

FRA:E71 vs MCD, SBUX, CMG: Beneish M-Score Comparison

For the Restaurants subindustry, Green Tea Group'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.

Green Tea Group Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Green Tea Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Green Tea Group's Beneish M-Score falls into.


FRA:E71
23GF Score
Green Tea Group Ltd FRA:E71
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Green Tea Group 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 Green Tea Group 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 * 1.014+0.528 * 0.9869+0.404 * 0.8263+0.892 * 1.1471+0.115 * 1.0251
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.128+4.679 * -0.149777-0.327 * 0.7843
=-3.06

* 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 €15.1 Mil.
Revenue was €577.5 Mil.
Gross Profit was €223.2 Mil.
Total Current Assets was €203.1 Mil.
Total Assets was €460.2 Mil.
Property, Plant and Equipment(Net PPE) was €243.8 Mil.
Depreciation, Depletion and Amortization(DDA) was €58.3 Mil.
Selling, General, & Admin. Expense(SGA) was €5.1 Mil.
Total Current Liabilities was €116.0 Mil.
Long-Term Debt & Capital Lease Obligation was €116.0 Mil.
Net Income was €59.0 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €127.9 Mil.
 Total Receivables was €13.0 Mil.
Revenue was €503.5 Mil.
Gross Profit was €192.1 Mil.
Total Current Assets was €88.3 Mil.
Total Assets was €323.2 Mil.
Property, Plant and Equipment(Net PPE) was €223.6 Mil.
Depreciation, Depletion and Amortization(DDA) was €55.2 Mil.
Selling, General, & Admin. Expense(SGA) was €3.9 Mil.
Total Current Liabilities was €96.8 Mil.
Long-Term Debt & Capital Lease Obligation was €111.0 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)
=(15.069 / 577.518) / (12.955 / 503.452)
=0.026093 / 0.025732
=1.014

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)
=(192.054 / 503.452) / (223.242 / 577.518)
=0.381474 / 0.386554
=0.9869

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 - (203.064 + 243.811) / 460.199) / (1 - (88.285 + 223.634) / 323.245)
=0.028953 / 0.035038
=0.8263

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
=577.518 / 503.452
=1.1471

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))
=(55.188 / (55.188 + 223.634)) / (58.343 / (58.343 + 243.811))
=0.197933 / 0.19309
=1.0251

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)
=(5.11 / 577.518) / (3.949 / 503.452)
=0.008848 / 0.007844
=1.128

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)
=((116.006 + 116.029) / 460.199) / ((110.997 + 96.803) / 323.245)
=0.504206 / 0.642856
=0.7843

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
=(58.987 - 0 - 127.914) / 460.199
=-0.149777

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.

Green Tea Group has a M-score of -3.06 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 -2.94 mean?
Green Tea Group (FRA:E71) has a Beneish M-Score of -2.94 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Green Tea Group and its competitors. According to the industry distribution chart, Green Tea Group ranks #126 out of 357 companies in the Restaurants industry, placing it in the top 35.3%.
Is Green Tea Group's Beneish M-Score too high?
Green Tea Group's current Beneish M-Score is -2.94. Based on the distribution chart, Green Tea Group ranks #126 out of 357 companies in the Restaurants industry, which is above the industry midpoint. Overall, Green Tea Group has a GF Score™ of 23/100, reflecting its overall financial health beyond just this single metric.
How does Green Tea Group's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Green Tea Group ranks #126 out of 357 companies for Beneish M-Score. This puts Green Tea Group 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Green Tea Group and its competitors. Green Tea Group's current Beneish M-Score is -2.94. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Green Tea Group stock overvalued right now?
Green Tea Group (FRA:E71) has a current Beneish M-Score of -2.94. The current Beneish M-Score is -2.94. Green Tea Group's overall GF Score™ is 23/100. 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 Green Tea Group (FRA:E71), the current Beneish M-Score is -2.94 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.

Green Tea Group Business Description

Other Exchanges 06831:Hong Kong
Address No. 1 Lingyin Road, Xihu District, Zhejiang Province, Hangzhou, CHN
Green Tea Group Ltd is an operator of casual Chinese restaurants in Mainland China. The Group has built a digitized, standardized, and scalable business model supported by digitized restaurant and operations management, a flexible supply chain arrangement, and a comprehensive and stringent food and operational safety control system. The Group mainly generated revenue from restaurant operations and delivery services. The Group also generated revenue from other sources, including cell phone charging services, sales of products such as cooking oil, condiments, and gift boxes, and parking services. The Group has one operating segment, which is restaurant operations and delivery business.
23GF Score

Get the complete analysis for FRA:E71

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

€0.62
Price