Paradise Entertainment (FRA:LIL3) Beneish M-Score: -4.19 (As of Jun. 26, 2026)


FRA:LIL3 Paradise Entertainment Ltd FRA:LIL3
42 GF Score
Price €0.07
GF Value €0.05
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is Paradise Entertainment Beneish M-Score?

Paradise Entertainment FRA:LIL3 +8.27% 42 Beneish M-Score is -4.19 as of Jun. 26, 2026. GuruFocus rates FRA:LIL3 with a GF Score™ of 42/100 and a GF Value™ of €0.05 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 824 Travel & Leisure companies, Paradise Entertainment ranks better than 95.87% 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 -4.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:LIL3' s Beneish M-Score Range Over the Past 10 Years
Min: -4.58   Med: -3.01   Max: 1.79
Current: -4.19

During the past 13 years, the highest Beneish M-Score of Paradise Entertainment was 1.79. The lowest was -4.58. And the median was -3.01.


Paradise Entertainment Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Paradise Entertainment'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.

Paradise Entertainment Beneish M-Score Chart

Paradise Entertainment 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 -3.60 -2.34 -1.88 -2.99 -4.19

Paradise Entertainment Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 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 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 -1.88 0.00 -2.99 0.00 -4.19

FRA:LIL3 vs LVS, MGM, WYNN: Beneish M-Score Comparison

For the Resorts & Casinos subindustry, Paradise Entertainment'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.


Paradise Entertainment Beneish M-Score vs Travel & Leisure Industry

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

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


FRA:LIL3
42GF Score
Paradise Entertainment Ltd FRA:LIL3
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Paradise Entertainment 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 Paradise Entertainment 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 * 0.6611+0.528 * 0.8918+0.404 * 1.0264+0.892 * 0.4905+0.115 * 0.7483
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 2.1434+4.679 * -0.155604-0.327 * 0.979
=-4.24

* 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 €2.85 Mil.
Revenue was €22.09 Mil.
Gross Profit was €16.72 Mil.
Total Current Assets was €50.97 Mil.
Total Assets was €78.96 Mil.
Property, Plant and Equipment(Net PPE) was €22.27 Mil.
Depreciation, Depletion and Amortization(DDA) was €7.39 Mil.
Selling, General, & Admin. Expense(SGA) was €17.94 Mil.
Total Current Liabilities was €15.94 Mil.
Long-Term Debt & Capital Lease Obligation was €10.88 Mil.
Net Income was €15.54 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €27.82 Mil.
Total Receivables was €8.77 Mil.
Revenue was €45.03 Mil.
Gross Profit was €30.39 Mil.
Total Current Assets was €64.55 Mil.
Total Assets was €101.59 Mil.
Property, Plant and Equipment(Net PPE) was €29.87 Mil.
Depreciation, Depletion and Amortization(DDA) was €6.84 Mil.
Selling, General, & Admin. Expense(SGA) was €17.06 Mil.
Total Current Liabilities was €21.27 Mil.
Long-Term Debt & Capital Lease Obligation was €13.97 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)
=(2.845 / 22.088) / (8.774 / 45.031)
=0.128803 / 0.194844
=0.6611

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)
=(30.389 / 45.031) / (16.715 / 22.088)
=0.674846 / 0.756746
=0.8918

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 - (50.973 + 22.268) / 78.957) / (1 - (64.549 + 29.871) / 101.585)
=0.072394 / 0.070532
=1.0264

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
=22.088 / 45.031
=0.4905

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))
=(6.844 / (6.844 + 29.871)) / (7.388 / (7.388 + 22.268))
=0.186409 / 0.249123
=0.7483

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)
=(17.94 / 22.088) / (17.064 / 45.031)
=0.812206 / 0.378939
=2.1434

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)
=((10.875 + 15.938) / 78.957) / ((13.97 + 21.267) / 101.585)
=0.33959 / 0.346872
=0.979

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
=(15.535 - 0 - 27.821) / 78.957
=-0.155604

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.

Paradise Entertainment has a M-score of -4.24 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 -4.19 mean?
Paradise Entertainment (FRA:LIL3) has a Beneish M-Score of -4.19 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Paradise Entertainment and its competitors. According to the industry distribution chart, Paradise Entertainment ranks #34 out of 824 companies in the Travel & Leisure industry, placing it in the top 4.1%.
Is Paradise Entertainment's Beneish M-Score too high?
Paradise Entertainment's current Beneish M-Score is -4.19. Based on the distribution chart, Paradise Entertainment ranks #34 out of 824 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, Paradise Entertainment has a GF Score™ of 42/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Paradise Entertainment's Beneish M-Score compare to LVS and MGM?
According to the Travel & Leisure industry distribution chart, Paradise Entertainment ranks #34 out of 824 companies for Beneish M-Score. This places Paradise Entertainment in the top 4% of its industry — outperforming the majority of peers. 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 Paradise Entertainment and its competitors. Paradise Entertainment's current Beneish M-Score is -4.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Paradise Entertainment stock overvalued right now?
Based on GuruFocus' analysis, Paradise Entertainment (FRA:LIL3) is currently considered Significantly Overvalued. The stock's GF Value™ is €0.05, compared to a current price of €0.07 — trading 44% above its estimated fair value. The current Beneish M-Score is -4.19. Paradise Entertainment's overall GF Score™ is 42/100 with 7 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 Paradise Entertainment (FRA:LIL3), the current Beneish M-Score is -4.19 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 Paradise Entertainment (FRA:LIL3) Overvalued in 2026?

Based on GuruFocus' analysis, Paradise Entertainment stock appears to be overvalued. The current stock price of €0.07 is trading 44% above its estimated GF Value™ of €0.05. GuruFocus considers Paradise Entertainment to be Significantly Overvalued.

Key valuation signals for FRA:LIL3:

  • Beneish M-Score: -4.19
  • GF Value™: €0.05 vs. price of €0.07 (44% above fair value)
  • GF Score™: 42/100 with 7 warning signs

No single metric tells the full story. See the FRA:LIL3 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Paradise Entertainment Business Description

Address 30 Queen\'s Road Central, Unit C, 19th Floor, Entertainment Building, Hong Kong, HKG
Paradise Entertainment Ltd is an investment holding company. The company is engaged in the provision of casino management services, the development, sale, and leasing of electronic gaming equipment and systems, and the provision of renewable energy solutions. The operating segment of the company is divided into segments, namely Gaming systems engaged in the development, sale, and leasing of electronic gaming equipment and systems, and royalty income; Others segment engaged in providing Advisory Services. The company generates the majority of its revenue from Gaming Segment. Geofraphically, the company derives its maximum revenue from Macau.
42GF Score

Get the complete analysis for FRA:LIL3

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

€0.07
Price
€0.05
GF Value