Tandy Leather Factory (FRA:V5D) Beneish M-Score: -3.38 (As of Aug. 02, 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:V5D Tandy Leather Factory Inc FRA:V5D
47 GF Score
Price €1.99
GF Value €3.49
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is Tandy Leather Factory Beneish M-Score?

Tandy Leather Factory FRA:V5D 47 Beneish M-Score is -3.38 as of Aug. 02, 2026. GuruFocus rates FRA:V5D with a GF Score™ of 47/100 and a GF Value™ of €3.49 (Significantly Undervalued). The stock has 2 warning signs investors should review. Among 1,086 Retail - Cyclical companies, Tandy Leather Factory ranks better than 90.06% 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 -3.38 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:V5D' s Beneish M-Score Range Over the Past 10 Years
Min: -3.38   Med: -2.51   Max: 0.57
Current: -3.38

During the past 13 years, the highest Beneish M-Score of Tandy Leather Factory was 0.57. The lowest was -3.38. And the median was -2.51.


Tandy Leather Factory Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Tandy Leather Factory'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.

Tandy Leather Factory Beneish M-Score Chart

Tandy Leather Factory 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 -2.97 -2.97 -1.86 -2.23 -3.38

Tandy Leather Factory 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 -3.38 0.00

FRA:V5D vs RECT, BWTL, AETN: Beneish M-Score Comparison

For the Specialty Retail subindustry, Tandy Leather Factory'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.


Tandy Leather Factory Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Tandy Leather Factory's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Tandy Leather Factory's Beneish M-Score falls into.


FRA:V5D
47GF Score
Tandy Leather Factory Inc FRA:V5D
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tandy Leather Factory 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 Tandy Leather Factory 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 * 0.5793+0.528 * 0.9851+0.404 * 0.6036+0.892 * 0.9175+0.115 * 1.1497
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.035237-0.327 * 1.6687
=-3.47

* 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 €0.36 Mil.
Revenue was €65.18 Mil.
Gross Profit was €37.18 Mil.
Total Current Assets was €43.20 Mil.
Total Assets was €73.99 Mil.
Property, Plant and Equipment(Net PPE) was €29.76 Mil.
Depreciation, Depletion and Amortization(DDA) was €5.26 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €8.37 Mil.
Long-Term Debt & Capital Lease Obligation was €20.38 Mil.
Net Income was €7.77 Mil.
Gross Profit was €10.86 Mil.
Cash Flow from Operations was €-0.48 Mil.
Total Receivables was €0.68 Mil.
Revenue was €71.04 Mil.
Gross Profit was €39.92 Mil.
Total Current Assets was €48.26 Mil.
Total Assets was €71.55 Mil.
Property, Plant and Equipment(Net PPE) was €21.64 Mil.
Depreciation, Depletion and Amortization(DDA) was €4.52 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €9.44 Mil.
Long-Term Debt & Capital Lease Obligation was €7.22 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)
=(0.363 / 65.181) / (0.683 / 71.043)
=0.005569 / 0.009614
=0.5793

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)
=(39.923 / 71.043) / (37.182 / 65.181)
=0.561955 / 0.570442
=0.9851

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 - (43.197 + 29.757) / 73.985) / (1 - (48.262 + 21.638) / 71.552)
=0.013935 / 0.023088
=0.6036

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
=65.181 / 71.043
=0.9175

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))
=(4.518 / (4.518 + 21.638)) / (5.261 / (5.261 + 29.757))
=0.172733 / 0.150237
=1.1497

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)
=(0 / 65.181) / (0 / 71.043)
=0 / 0
=1

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)
=((20.383 + 8.367) / 73.985) / ((7.221 + 9.441) / 71.552)
=0.388592 / 0.232866
=1.6687

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
=(7.773 - 10.855 - -0.475) / 73.985
=-0.035237

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.

Tandy Leather Factory has a M-score of -3.47 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 -3.38 mean?
Tandy Leather Factory (FRA:V5D) has a Beneish M-Score of -3.38 as of Aug. 02, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tandy Leather Factory and its competitors. According to the industry distribution chart, Tandy Leather Factory ranks #108 out of 1086 companies in the Retail - Cyclical industry, placing it in the top 9.9%.
Is Tandy Leather Factory's Beneish M-Score too high?
Tandy Leather Factory's current Beneish M-Score is -3.38. Based on the distribution chart, Tandy Leather Factory ranks #108 out of 1086 companies in the Retail - Cyclical industry, which is in the top quartile — a strong position relative to peers. Overall, Tandy Leather Factory has a GF Score™ of 47/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Tandy Leather Factory's Beneish M-Score compare to RECT and BWTL?
According to the Retail - Cyclical industry distribution chart, Tandy Leather Factory ranks #108 out of 1086 companies for Beneish M-Score. This places Tandy Leather Factory in the top 10% 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Tandy Leather Factory and its competitors. Tandy Leather Factory's current Beneish M-Score is -3.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tandy Leather Factory stock overvalued right now?
Based on GuruFocus' analysis, Tandy Leather Factory (FRA:V5D) is currently considered Significantly Undervalued. The stock's GF Value™ is €3.49, compared to a current price of €1.99 — trading 43% below its estimated fair value. The current Beneish M-Score is -3.38. Tandy Leather Factory's overall GF Score™ is 47/100 with 2 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 Tandy Leather Factory (FRA:V5D), the current Beneish M-Score is -3.38 as of Aug. 02, 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 Tandy Leather Factory (FRA:V5D) Overvalued in 2026?

Based on GuruFocus' analysis, Tandy Leather Factory stock appears to be undervalued. The current stock price of €1.99 is trading 43% below its estimated GF Value™ of €3.49. GuruFocus considers Tandy Leather Factory to be Significantly Undervalued.

Key valuation signals for FRA:V5D:

  • Beneish M-Score: -3.38
  • GF Value™: €3.49 vs. price of €1.99 (43% below fair value)
  • GF Score™: 47/100 with 2 warning signs

No single metric tells the full story. See the FRA:V5D stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tandy Leather Factory Business Description

Other Exchanges TLF:USA
Address 7602 SouthWest Loop 820, Suite 101, Fort Worth, TX, USA, 76140
Tandy Leather Factory Inc is a specialty retailers of leather and leathercraft-related items. Its primary line of business is the sale of leather, leather crafts, and related supplies. Its broad line of leather and related products includes leather, leatherworking tools, leather dyes and finishes, and do-it-yourself kits. Its products include Leather, tools, Hardware, Supplies, Kits, Books and Patterns, and Gift cards. The company sells its products primarily through company-owned stores and through orders generated from its global websites, and through direct account representatives in its commercial division. Geographically the company operates within the United States, and Canada. it generates the highest revenue from the United States.
47GF Score

Get the complete analysis for FRA:V5D

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

€1.99
Price
€3.49
GF Value