Lof International Dairy Products JSC (HSTC:IDP) Beneish M-Score: -3.07 (As of Jun. 26, 2026)


HSTC:IDP Lof International Dairy Products JSC HSTC:IDP
58 GF Score
Price ₫285,000.00
GF Value ₫254,539.67
Valuation Modestly Overvalued
! 7 Warning Signs
View Full Analysis

What is Lof International Dairy Products JSC Beneish M-Score?

Lof International Dairy Products JSC HSTC:IDP 58 Beneish M-Score is -3.07 as of Jun. 26, 2026. GuruFocus rates HSTC:IDP with a GF Score™ of 58/100 and a GF Value™ of ₫254,539.67 (Modestly Overvalued). The stock has 7 warning signs investors should review. Among 1,849 Consumer Packaged Goods companies, Lof International Dairy Products JSC ranks better than 85.56% 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 -3.07 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HSTC:IDP' s Beneish M-Score Range Over the Past 10 Years
Min: -3.07   Med: -0.9   Max: 3.3
Current: -3.07

During the past 5 years, the highest Beneish M-Score of Lof International Dairy Products JSC was 3.30. The lowest was -3.07. And the median was -0.90.


Lof International Dairy Products JSC Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Lof International Dairy Products JSC'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.

Lof International Dairy Products JSC Beneish M-Score Chart

Lof International Dairy Products JSC Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 -0.47 -0.89 -2.73

Lof International Dairy Products JSC 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 -0.90 -2.11 -2.29 -2.73 -3.07

HSTC:IDP vs KHC, GIS: Beneish M-Score Comparison

For the Packaged Foods subindustry, Lof International Dairy Products JSC'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.


Lof International Dairy Products JSC Beneish M-Score vs Consumer Packaged Goods Industry

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

* The bar in red indicates where Lof International Dairy Products JSC's Beneish M-Score falls into.


HSTC:IDP
58GF Score
Lof International Dairy Products JSC HSTC:IDP
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Lof International Dairy Products JSC 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 Lof International Dairy Products JSC 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 * 0.7042+0.528 * 1.1145+0.404 * 1.0904+0.892 * 0.949+0.115 * 0.5806
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6973+4.679 * -0.085101-0.327 * 0.935
=-3.07

* 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 ₫702,415 Mil.
Revenue was 1901006.666 + 1870240 + 1617973.668 + 2112736.072 = ₫7,501,956 Mil.
Gross Profit was 750594.53 + 756901.512 + 470106.446 + 773552.378 = ₫2,751,155 Mil.
Total Current Assets was ₫3,966,055 Mil.
Total Assets was ₫7,790,135 Mil.
Property, Plant and Equipment(Net PPE) was ₫2,508,893 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫408,759 Mil.
Selling, General, & Admin. Expense(SGA) was ₫1,454,789 Mil.
Total Current Liabilities was ₫2,962,553 Mil.
Long-Term Debt & Capital Lease Obligation was ₫1,214,730 Mil.
Net Income was 244084.295 + 238014.061 + -133664.94 + -36042.094 = ₫312,391 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₫0 Mil.
Cash Flow from Operations was 307537.559 + 564962.79 + -113542.535 + 216382.459 = ₫975,340 Mil.
Total Receivables was ₫1,051,153 Mil.
Revenue was 1831653.83 + 2095583.166 + 2048329.108 + 1929860.937 = ₫7,905,427 Mil.
Gross Profit was 722491.473 + 883619.658 + 834998.356 + 790094.528 = ₫3,231,204 Mil.
Total Current Assets was ₫4,136,814 Mil.
Total Assets was ₫7,542,623 Mil.
Property, Plant and Equipment(Net PPE) was ₫2,237,970 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫198,174 Mil.
Selling, General, & Admin. Expense(SGA) was ₫2,198,657 Mil.
Total Current Liabilities was ₫3,550,962 Mil.
Long-Term Debt & Capital Lease Obligation was ₫774,674 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)
=(702414.674 / 7501956.406) / (1051152.961 / 7905427.041)
=0.093631 / 0.132966
=0.7042

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)
=(3231204.015 / 7905427.041) / (2751154.866 / 7501956.406)
=0.408732 / 0.366725
=1.1145

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 - (3966054.614 + 2508892.593) / 7790135.432) / (1 - (4136814.352 + 2237970.037) / 7542623.204)
=0.168827 / 0.154832
=1.0904

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
=7501956.406 / 7905427.041
=0.949

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))
=(198173.569 / (198173.569 + 2237970.037)) / (408759.003 / (408759.003 + 2508892.593))
=0.081347 / 0.140099
=0.5806

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)
=(1454789.344 / 7501956.406) / (2198657.249 / 7905427.041)
=0.193921 / 0.27812
=0.6973

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)
=((1214730.378 + 2962552.719) / 7790135.432) / ((774673.93 + 3550961.843) / 7542623.204)
=0.536227 / 0.573492
=0.935

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
=(312391.322 - 0 - 975340.273) / 7790135.432
=-0.085101

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.

Lof International Dairy Products JSC has a M-score of -3.07 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 -3.07 mean?
Lof International Dairy Products JSC (HSTC:IDP) has a Beneish M-Score of -3.07 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Lof International Dairy Products JSC and its competitors. According to the industry distribution chart, Lof International Dairy Products JSC ranks #267 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 14.4%.
Is Lof International Dairy Products JSC's Beneish M-Score too high?
Lof International Dairy Products JSC's current Beneish M-Score is -3.07. Based on the distribution chart, Lof International Dairy Products JSC ranks #267 out of 1849 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, Lof International Dairy Products JSC has a GF Score™ of 58/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Lof International Dairy Products JSC's Beneish M-Score compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, Lof International Dairy Products JSC ranks #267 out of 1849 companies for Beneish M-Score. This places Lof International Dairy Products JSC in the top 14% 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 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 Lof International Dairy Products JSC and its competitors. Lof International Dairy Products JSC's current Beneish M-Score is -3.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Lof International Dairy Products JSC stock overvalued right now?
Based on GuruFocus' analysis, Lof International Dairy Products JSC (HSTC:IDP) is currently considered Modestly Overvalued. The stock's GF Value™ is ₫254,539.67, compared to a current price of ₫285,000.00 — trading 12% above its estimated fair value. The current Beneish M-Score is -3.07. Lof International Dairy Products JSC's overall GF Score™ is 58/100 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 Lof International Dairy Products JSC (HSTC:IDP), the current Beneish M-Score is -3.07 as of Jun. 26, 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 Lof International Dairy Products JSC (HSTC:IDP) Overvalued in 2026?

Based on GuruFocus' analysis, Lof International Dairy Products JSC stock appears to be overvalued. The current stock price of ₫285,000.00 is trading 12% above its estimated GF Value™ of ₫254,539.67. GuruFocus considers Lof International Dairy Products JSC to be Modestly Overvalued.

Key valuation signals for HSTC:IDP:

  • Beneish M-Score: -3.07
  • GF Value™: ₫254,539.67 vs. price of ₫285,000.00 (12% above fair value)
  • GF Score™: 58/100 with 7 warning signs

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


Lof International Dairy Products JSC Business Description

Address Road N16, Bau Bang Industrial Park Expansion, Lot C-13A-CN, Long Tan Commune, Binh Duong Province, Dau Tieng District, Lai Uyen, VNM
Lof International Dairy Products JSC is an investment holding company. The company is a food and beverage company focused on manufacturing of dairy products. The products of the company include dairy products; milk jelly, and rice cakes. The company is also engaged in providing an educational entertainment ecosystem for children through animated series.
58GF Score

Get the complete analysis for HSTC:IDP

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

₫285,000.00
Price
₫254,539.67
GF Value