Wilmar International (HAM:RTHA) Beneish M-Score: -2.62 (As of Jun. 25, 2026)


HAM:RTHA Wilmar International Ltd HAM:RTHA
89 GF Score
Price €2.46
GF Value €2.26
! 10 Warning Signs
View Full Analysis

What is Wilmar International Beneish M-Score?

Wilmar International HAM:RTHA -0.69% 89 Beneish M-Score is -2.62 as of Jun. 25, 2026. GuruFocus rates HAM:RTHA with a GF Score™ of 89/100 and a GF Value™ of €2.26. The stock has 10 warning signs investors should review. Among 1,849 Consumer Packaged Goods companies, Wilmar International ranks better than 58.3% 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 -2.62 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HAM:RTHA' s Beneish M-Score Range Over the Past 10 Years
Min: -2.78   Med: -2.4   Max: -2.01
Current: -2.62

During the past 13 years, the highest Beneish M-Score of Wilmar International was -2.01. The lowest was -2.78. And the median was -2.40.


Wilmar International Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Wilmar 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.

Wilmar International Beneish M-Score Chart

Wilmar 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 -2.01 -2.31 -2.70 -2.40 -2.62

Wilmar 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 -2.70 0.00 -2.40 0.00 -2.62

HAM:RTHA vs KHC, GIS: Beneish M-Score Comparison

For the Packaged Foods subindustry, Wilmar 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.


Wilmar International Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Wilmar International's Beneish M-Score distribution charts can be found below:

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


HAM:RTHA
89GF Score
Wilmar International Ltd HAM:RTHA
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wilmar 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 Wilmar 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 * 0.915+0.528 * 0.9396+0.404 * 1.118+0.892 * 0.9345+0.115 * 0.98
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0517+4.679 * -0.014487-0.327 * 0.9908
=-2.68

* 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 €5,570 Mil.
Revenue was €60,135 Mil.
Gross Profit was €4,950 Mil.
Total Current Assets was €30,813 Mil.
Total Assets was €56,058 Mil.
Property, Plant and Equipment(Net PPE) was €13,945 Mil.
Depreciation, Depletion and Amortization(DDA) was €1,185 Mil.
Selling, General, & Admin. Expense(SGA) was €2,923 Mil.
Total Current Liabilities was €27,438 Mil.
Long-Term Debt & Capital Lease Obligation was €6,486 Mil.
Net Income was €1,205 Mil.
Gross Profit was €0 Mil.
Cash Flow from Operations was €2,017 Mil.
Total Receivables was €6,514 Mil.
Revenue was €64,347 Mil.
Gross Profit was €4,976 Mil.
Total Current Assets was €31,717 Mil.
Total Assets was €56,891 Mil.
Property, Plant and Equipment(Net PPE) was €14,917 Mil.
Depreciation, Depletion and Amortization(DDA) was €1,240 Mil.
Selling, General, & Admin. Expense(SGA) was €2,974 Mil.
Total Current Liabilities was €28,232 Mil.
Long-Term Debt & Capital Lease Obligation was €6,516 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)
=(5570.379 / 60135.006) / (6514.474 / 64347.024)
=0.092631 / 0.10124
=0.915

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)
=(4976.3 / 64347.024) / (4949.588 / 60135.006)
=0.077335 / 0.082308
=0.9396

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 - (30812.951 + 13945.233) / 56058.076) / (1 - (31717.122 + 14916.612) / 56891.422)
=0.201575 / 0.180303
=1.118

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
=60135.006 / 64347.024
=0.9345

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))
=(1240.326 / (1240.326 + 14916.612)) / (1185.271 / (1185.271 + 13945.233))
=0.076767 / 0.078337
=0.98

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)
=(2922.591 / 60135.006) / (2973.699 / 64347.024)
=0.0486 / 0.046213
=1.0517

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)
=((6486.02 + 27437.516) / 56058.076) / ((6515.871 + 28231.544) / 56891.422)
=0.60515 / 0.610767
=0.9908

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
=(1204.885 - 0 - 2016.975) / 56058.076
=-0.014487

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.

Wilmar International has a M-score of -2.68 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 -2.62 mean?
Wilmar International (HAM:RTHA) has a Beneish M-Score of -2.62 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Wilmar International and its competitors. According to the industry distribution chart, Wilmar International ranks #771 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 41.7%.
Is Wilmar International's Beneish M-Score too high?
Wilmar International's current Beneish M-Score is -2.62. Based on the distribution chart, Wilmar International ranks #771 out of 1849 companies in the Consumer Packaged Goods industry, which is above the industry midpoint. Overall, Wilmar International has a GF Score™ of 89/100, reflecting its overall financial health beyond just this single metric.
How does Wilmar International's Beneish M-Score compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, Wilmar International ranks #771 out of 1849 companies for Beneish M-Score. This puts Wilmar International in the upper 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Wilmar International and its competitors. Wilmar International's current Beneish M-Score is -2.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wilmar International stock overvalued right now?
Wilmar International (HAM:RTHA) has a current Beneish M-Score of -2.62. The stock's GF Value™ is €2.26, compared to a current price of €2.46 — trading 9% above its estimated fair value. The current Beneish M-Score is -2.62. Wilmar International's overall GF Score™ is 89/100 with 10 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 Wilmar International (HAM:RTHA), the current Beneish M-Score is -2.62 as of Jun. 25, 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 Wilmar International (HAM:RTHA) Overvalued in 2026?

Based on GuruFocus' analysis, Wilmar International stock appears to be overvalued. The current stock price of €2.46 is trading 9% above its estimated GF Value™ of €2.26.

Key valuation signals for HAM:RTHA:

  • Beneish M-Score: -2.62
  • GF Value™: €2.26 vs. price of €2.46 (9% above fair value)
  • GF Score™: 89/100 with 10 warning signs

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


Wilmar International Business Description

Address 28 Biopolis Road, Wilmar International, Singapore, SGP, 138568
Wilmar International Ltd is a processor of palm and lauric oils and a producer of consumer pack edible oils. Its operating segment includes Food Products; Feed and Industrial Products; Plantation and Sugar Milling, Associates and Joint Ventures and others. The company generates maximum revenue from the Feed and Industrial Products segment. Its Feed and Industrial Products segment comprises the processing, merchandising, and distribution of products, which includes animal feeds, non-edible palm and lauric products, agricultural commodities, oleochemicals, gas oil, and biodiesel. Geographically, it derives a majority of revenue from the People's Republic of China.
89GF Score

Get the complete analysis for HAM:RTHA

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

€2.46
Price
€2.26
GF Value