CWT International (FRA:SUO) Beneish M-Score: -1.80 (As of Aug. 06, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

FRA:SUO CWT International Ltd FRA:SUO
45 GF Score
Price €0.01
! 3 Warning Signs
View Full Analysis

What is CWT International Beneish M-Score?

CWT International FRA:SUO 45 Beneish M-Score is -1.80 as of Aug. 06, 2026. GuruFocus rates FRA:SUO with a GF Score™ of 45/100. The stock has 3 warning signs investors should review. Among 678 Metals & Mining companies, CWT International ranks worse than 69.76% 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 -1.8 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:SUO' s Beneish M-Score Range Over the Past 10 Years
Min: -3.04   Med: -2.32   Max: 120.23
Current: -1.8

During the past 13 years, the highest Beneish M-Score of CWT International was 120.23. The lowest was -3.04. And the median was -2.32.


CWT International Beneish M-Score Historical Data

* Premium members only.

The historical data trend for CWT International'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.

CWT International Beneish M-Score Chart

CWT International 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 -2.18 -1.89 -2.91 -2.45 -1.80

CWT International 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 -2.91 0.00 -2.45 0.00 -1.80

CWT International Beneish M-Score Competitor Comparison

For the Other Industrial Metals & Mining subindustry, CWT International'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.


CWT International Beneish M-Score vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, CWT International's Beneish M-Score distribution charts can be found below:

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


FRA:SUO
45GF Score
CWT International Ltd FRA:SUO
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CWT International 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 CWT International 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 * 1.0991+0.528 * 1.1651+0.404 * 0.7879+0.892 * 1.0581+0.115 * 1.0047
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8689+4.679 * 0.087643-0.327 * 1.0209
=-1.91

* 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 €1,998 Mil.
Revenue was €5,117 Mil.
Gross Profit was €215 Mil.
Total Current Assets was €3,032 Mil.
Total Assets was €3,673 Mil.
Property, Plant and Equipment(Net PPE) was €563 Mil.
Depreciation, Depletion and Amortization(DDA) was €62 Mil.
Selling, General, & Admin. Expense(SGA) was €118 Mil.
Total Current Liabilities was €2,712 Mil.
Long-Term Debt & Capital Lease Obligation was €328 Mil.
Net Income was €41 Mil.
Gross Profit was €0 Mil.
Cash Flow from Operations was €-281 Mil.
Total Receivables was €1,718 Mil.
Revenue was €4,836 Mil.
Gross Profit was €237 Mil.
Total Current Assets was €2,687 Mil.
Total Assets was €3,395 Mil.
Property, Plant and Equipment(Net PPE) was €617 Mil.
Depreciation, Depletion and Amortization(DDA) was €68 Mil.
Selling, General, & Admin. Expense(SGA) was €128 Mil.
Total Current Liabilities was €2,430 Mil.
Long-Term Debt & Capital Lease Obligation was €322 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)
=(1998.059 / 5117.069) / (1717.984 / 4836.017)
=0.390469 / 0.355248
=1.0991

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)
=(237.238 / 4836.017) / (215.451 / 5117.069)
=0.049056 / 0.042104
=1.1651

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 - (3031.634 + 563.359) / 3672.533) / (1 - (2686.888 + 616.875) / 3394.731)
=0.021113 / 0.026797
=0.7879

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
=5117.069 / 4836.017
=1.0581

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))
=(68.013 / (68.013 + 616.875)) / (61.793 / (61.793 + 563.359))
=0.099305 / 0.098845
=1.0047

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)
=(118.13 / 5117.069) / (128.477 / 4836.017)
=0.023085 / 0.026567
=0.8689

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)
=((328.46 + 2711.591) / 3672.533) / ((322.109 + 2430.48) / 3394.731)
=0.82778 / 0.810842
=1.0209

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
=(40.758 - 0 - -281.113) / 3672.533
=0.087643

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.

CWT International has a M-score of -1.91 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 -1.80 mean?
CWT International (FRA:SUO) has a Beneish M-Score of -1.80 as of Aug. 06, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on CWT International and its competitors. According to the industry distribution chart, CWT International ranks #473 out of 678 companies in the Metals & Mining industry, placing it in the top 69.8%.
Is CWT International's Beneish M-Score too high?
CWT International's current Beneish M-Score is -1.80. Based on the distribution chart, CWT International ranks #473 out of 678 companies in the Metals & Mining industry, which is below the industry midpoint. Overall, CWT International has a GF Score™ of 45/100, reflecting its overall financial health beyond just this single metric.
How does CWT International's Beneish M-Score compare to competitors?
According to the Metals & Mining industry distribution chart, CWT International ranks #473 out of 678 companies for Beneish M-Score. This places CWT International 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 Metals & Mining company?
A good Beneish M-Score depends on the Metals & Mining 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 CWT International and its competitors. CWT International's current Beneish M-Score is -1.80. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CWT International stock overvalued right now?
CWT International (FRA:SUO) has a current Beneish M-Score of -1.80. The current Beneish M-Score is -1.80. CWT International's overall GF Score™ is 45/100 with 3 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 CWT International (FRA:SUO), the current Beneish M-Score is -1.80 as of Aug. 06, 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.

CWT International Business Description

Other Exchanges 00521:Hong Kong
Address No.18 Harbour Road, Suite 4705, 47th Floor Central Plaza, Wanchai, HKG
CWT International Ltd is an investment holding company. The company generates revenue through segments namely Logistics services; Commodity marketing; Engineering services; and Financial Services. The company generates the majority of its revenue in China, also from Commodity marketing segment which includes physical trading and supply chain management of base metal non-ferrous concentrates with predominant focus on copper, lead, zinc and other minor metals.
45GF Score

Get the complete analysis for FRA:SUO

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

€0.01
Price