Paragon GmbH KGaA (HAM:PGN) Beneish M-Score: -3.61 (As of Jul. 30, 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.

HAM:PGN Paragon GmbH & Co KGaA HAM:PGN
59 GF Score
Price €1.61
GF Value €2.95
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Paragon GmbH KGaA Beneish M-Score?

Paragon GmbH KGaA HAM:PGN -0.93% 59 Beneish M-Score is -3.61 as of Jul. 30, 2026. GuruFocus rates HAM:PGN with a GF Score™ of 59/100 and a GF Value™ of €2.95 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 1,271 Vehicles & Parts companies, Paragon GmbH KGaA ranks better than 95.44% 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 -3.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HAM:PGN' s Beneish M-Score Range Over the Past 10 Years
Min: -4.42   Med: -2.59   Max: -0.12
Current: -3.61

During the past 13 years, the highest Beneish M-Score of Paragon GmbH KGaA was -0.12. The lowest was -4.42. And the median was -2.59.


Paragon GmbH KGaA Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Paragon GmbH KGaA'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.

Paragon GmbH KGaA Beneish M-Score Chart

Paragon GmbH KGaA Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.28 -2.52 -3.01 -2.29 -3.61

Paragon GmbH KGaA Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25
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 -3.61 0.00 0.00 0.00

HAM:PGN vs ORLY, AZO, GPC: Beneish M-Score Comparison

For the Auto Parts subindustry, Paragon GmbH KGaA'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.


Paragon GmbH KGaA Beneish M-Score vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Paragon GmbH KGaA's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Paragon GmbH KGaA's Beneish M-Score falls into.


HAM:PGN
59GF Score
Paragon GmbH & Co KGaA HAM:PGN
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Paragon GmbH KGaA 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 Paragon GmbH KGaA 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 * 1.1968+0.528 * 0.9433+0.404 * 1.0016+0.892 * 0.8004+0.115 * 0.9486
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1244+4.679 * -0.224447-0.327 * 1.0729
=-3.61

* 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 (Dec24) TTM:Last Year (Dec23) TTM:
Total Receivables was €10.3 Mil.
Revenue was €139.0 Mil.
Gross Profit was €71.8 Mil.
Total Current Assets was €35.2 Mil.
Total Assets was €98.3 Mil.
Property, Plant and Equipment(Net PPE) was €25.4 Mil.
Depreciation, Depletion and Amortization(DDA) was €17.0 Mil.
Selling, General, & Admin. Expense(SGA) was €4.9 Mil.
Total Current Liabilities was €67.2 Mil.
Long-Term Debt & Capital Lease Obligation was €38.0 Mil.
Net Income was €-6.1 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €16.0 Mil.
Total Receivables was €10.8 Mil.
Revenue was €173.7 Mil.
Gross Profit was €84.6 Mil.
Total Current Assets was €40.2 Mil.
Total Assets was €108.5 Mil.
Property, Plant and Equipment(Net PPE) was €26.7 Mil.
Depreciation, Depletion and Amortization(DDA) was €16.4 Mil.
Selling, General, & Admin. Expense(SGA) was €5.4 Mil.
Total Current Liabilities was €68.7 Mil.
Long-Term Debt & Capital Lease Obligation was €39.5 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)
=(10.321 / 139.033) / (10.775 / 173.711)
=0.074234 / 0.062028
=1.1968

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)
=(84.573 / 173.711) / (71.761 / 139.033)
=0.48686 / 0.516144
=0.9433

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 - (35.249 + 25.36) / 98.317) / (1 - (40.245 + 26.719) / 108.52)
=0.383535 / 0.382934
=1.0016

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
=139.033 / 173.711
=0.8004

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))
=(16.432 / (16.432 + 26.719)) / (17.007 / (17.007 + 25.36))
=0.380802 / 0.401421
=0.9486

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)
=(4.891 / 139.033) / (5.435 / 173.711)
=0.035179 / 0.031288
=1.1244

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)
=((37.994 + 67.166) / 98.317) / ((39.513 + 68.673) / 108.52)
=1.069601 / 0.996922
=1.0729

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
=(-6.105 - 0 - 15.962) / 98.317
=-0.224447

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.

Paragon GmbH KGaA has a M-score of -3.61 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 -3.61 mean?
Paragon GmbH KGaA (HAM:PGN) has a Beneish M-Score of -3.61 as of Jul. 30, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Paragon GmbH KGaA and its competitors. According to the industry distribution chart, Paragon GmbH KGaA ranks #58 out of 1271 companies in the Vehicles & Parts industry, placing it in the top 4.6%.
Is Paragon GmbH KGaA's Beneish M-Score too high?
Paragon GmbH KGaA's current Beneish M-Score is -3.61. Based on the distribution chart, Paragon GmbH KGaA ranks #58 out of 1271 companies in the Vehicles & Parts industry, which is in the top quartile — a strong position relative to peers. Overall, Paragon GmbH KGaA has a GF Score™ of 59/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Paragon GmbH KGaA's Beneish M-Score compare to ORLY and AZO?
According to the Vehicles & Parts industry distribution chart, Paragon GmbH KGaA ranks #58 out of 1271 companies for Beneish M-Score. This places Paragon GmbH KGaA in the top 5% 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 Vehicles & Parts company?
A good Beneish M-Score depends on the Vehicles & Parts 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 Paragon GmbH KGaA and its competitors. Paragon GmbH KGaA's current Beneish M-Score is -3.61. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Paragon GmbH KGaA stock overvalued right now?
Based on GuruFocus' analysis, Paragon GmbH KGaA (HAM:PGN) is currently considered Possible Value Trap. The stock's GF Value™ is €2.95, compared to a current price of €1.61 — trading 45.6% below its estimated fair value. The current Beneish M-Score is -3.61. Paragon GmbH KGaA's overall GF Score™ is 59/100 with 5 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 Paragon GmbH KGaA (HAM:PGN), the current Beneish M-Score is -3.61 as of Jul. 30, 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 Paragon GmbH KGaA (HAM:PGN) Overvalued in 2026?

Based on GuruFocus' analysis, Paragon GmbH KGaA stock appears to be undervalued. The current stock price of €1.61 is trading 45.6% below its estimated GF Value™ of €2.95. GuruFocus considers Paragon GmbH KGaA to be Possible Value Trap.

Key valuation signals for HAM:PGN:

  • Beneish M-Score: -3.61
  • GF Value™: €2.95 vs. price of €1.61 (45.6% below fair value)
  • GF Score™: 59/100 with 5 warning signs

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


Paragon GmbH KGaA Business Description

Other Exchanges 1PGN:Italy
Address Bosendamm 11, Delbruck, DEU, 33129
Paragon GmbH & Co KGaA develops and manufactures electronic components and sensors for the automotive industry. The business activity of the firm is operated in two segments namely Electronics and Mechanics. The Electronics segment that derives the majority of revenue sells air-quality sensors, high-end acoustic systems, and display instruments. The Mechanics segment focuses on adjustable body components such as adaptively extendable spoilers. Geographically all the activity of the firm functions through Germany, however, it also holds a presence at the international level.
59GF Score

Get the complete analysis for HAM:PGN

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

€1.61
Price
€2.95
GF Value