Secure Waste Infrastructure (FRA:SEP0) Beneish M-Score: 0.00 (As of Jun. 27, 2026)


FRA:SEP0 Secure Waste Infrastructure Corp FRA:SEP0
50 GF Score
Price €13.80
! 7 Warning Signs
View Full Analysis

What is Secure Waste Infrastructure Beneish M-Score?

Secure Waste Infrastructure FRA:SEP0 +0.73% 50 Beneish M-Score is 0.00 as of Jun. 27, 2026. GuruFocus rates FRA:SEP0 with a GF Score™ of 50/100. The stock has 7 warning signs investors should review. Among 228 Waste Management companies, Secure Waste Infrastructure ranks worse than 438596.05% 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.

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

During the past 13 years, the highest Beneish M-Score of Secure Waste Infrastructure was 38.12. The lowest was -3.42. And the median was -2.89.


Secure Waste Infrastructure Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Secure Waste Infrastructure'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.

Secure Waste Infrastructure Beneish M-Score Chart

Secure Waste Infrastructure 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 2.17 -2.80 -3.28 1.36 0.00

Secure Waste Infrastructure 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 0.00 0.00 0.00 0.00

FRA:SEP0 vs WM, RSG, WCN: Beneish M-Score Comparison

For the Waste Management subindustry, Secure Waste Infrastructure'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.


Secure Waste Infrastructure Beneish M-Score vs Waste Management Industry

For the Waste Management industry and Industrials sector, Secure Waste Infrastructure's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Secure Waste Infrastructure's Beneish M-Score falls into.


FRA:SEP0
50GF Score
Secure Waste Infrastructure Corp FRA:SEP0
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Secure Waste Infrastructure 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 Secure Waste Infrastructure 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 * +0.528 * +0.404 * +0.892 * +0.115 *
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * +4.679 * -0.327 *
=

* 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 €438.17 Mil.
Revenue was 241.469 + -3819.011 + 1523.056 + 1566.157 = €-488.33 Mil.
Gross Profit was 66.829 + 69.335 + 68.362 + 57.09 = €261.62 Mil.
Total Current Assets was €621.64 Mil.
Total Assets was €1,805.03 Mil.
Property, Plant and Equipment(Net PPE) was €960.20 Mil.
Depreciation, Depletion and Amortization(DDA) was €121.23 Mil.
Selling, General, & Admin. Expense(SGA) was €81.90 Mil.
Total Current Liabilities was €454.57 Mil.
Long-Term Debt & Capital Lease Obligation was €721.25 Mil.
Net Income was 22.066 + 32.81 + 0.616 + 19.664 = €75.16 Mil.
Non Operating Income was 4.413 + 4.333 + -34.489 + 0 = €-25.74 Mil.
Cash Flow from Operations was 8.196 + 75.526 + 57.276 + -27.276 = €113.72 Mil.
Total Receivables was €287.37 Mil.
Revenue was 244.201 + -4483.747 + 1738.679 + 1776.657 = €-724.21 Mil.
Gross Profit was 69.588 + 65.691 + 76.491 + 63.04 = €274.81 Mil.
Total Current Assets was €405.28 Mil.
Total Assets was €1,551.55 Mil.
Property, Plant and Equipment(Net PPE) was €906.57 Mil.
Depreciation, Depletion and Amortization(DDA) was €114.87 Mil.
Selling, General, & Admin. Expense(SGA) was €92.21 Mil.
Total Current Liabilities was €404.00 Mil.
Long-Term Debt & Capital Lease Obligation was €438.79 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)
=(438.174 / -488.329) / (287.371 / -724.21)
= /
=

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)
=(274.81 / -724.21) / (261.616 / -488.329)
= /
=

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 - (621.64 + 960.2) / 1805.026) / (1 - (405.284 + 906.572) / 1551.546)
=0.123647 / 0.154485
=

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
=-488.329 / -724.21
=

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))
=(114.871 / (114.871 + 906.572)) / (121.226 / (121.226 + 960.2))
=0.11246 / 0.112098
=

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)
=(81.904 / -488.329) / (92.21 / -724.21)
= /
=

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)
=((721.254 + 454.566) / 1805.026) / ((438.789 + 403.995) / 1551.546)
=0.651414 / 0.54319
=

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
=(75.156 - -25.743 - 113.722) / 1805.026
=-0.007104

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.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 0.00 mean?
Secure Waste Infrastructure (FRA:SEP0) has a Beneish M-Score of 0.00 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Secure Waste Infrastructure and its competitors. According to the industry distribution chart, Secure Waste Infrastructure ranks #999999 out of 228 companies in the Waste Management industry.
Is Secure Waste Infrastructure's Beneish M-Score too high?
Secure Waste Infrastructure's current Beneish M-Score is 0.00. Based on the distribution chart, Secure Waste Infrastructure ranks #999999 out of 228 companies in the Waste Management industry, which is in the bottom quartile relative to peers. Overall, Secure Waste Infrastructure has a GF Score™ of 50/100, reflecting its overall financial health beyond just this single metric.
How does Secure Waste Infrastructure's Beneish M-Score compare to WM and RSG?
According to the Waste Management industry distribution chart, Secure Waste Infrastructure ranks #999999 out of 228 companies for Beneish M-Score. This places Secure Waste Infrastructure 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 Waste Management company?
A good Beneish M-Score depends on the Waste Management 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 Secure Waste Infrastructure and its competitors. Secure Waste Infrastructure's current Beneish M-Score is 0.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Secure Waste Infrastructure stock overvalued right now?
Secure Waste Infrastructure (FRA:SEP0) has a current Beneish M-Score of 0.00. The current Beneish M-Score is 0.00. Secure Waste Infrastructure's overall GF Score™ is 50/100 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 Secure Waste Infrastructure (FRA:SEP0), the current Beneish M-Score is 0.00 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.

Secure Waste Infrastructure Business Description

Address 2300, 225 - 6th Avenue SW, Brookfield Place, Calgary, AB, CAN, T2P 1N2
Secure Waste Infrastructure Corp operates in waste management and energy infrastructure business. The company operates in two segments: Waste Management, and Energy Infrastructure. The activities of the company include buying and selling crude oil and natural gas liquid products, capturing location, and other related activities. It generates the majority of its revenue from the Waste Management segment which includes a network of waste processing facilities, produced water pipelines, industrial landfills, and others. Energy Infrastructure includes a network of crude oil gathering pipelines, terminals, and storage facilities.
50GF Score

Get the complete analysis for FRA:SEP0

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

€13.80
Price