Marshalls (LSE:MSLH) Beneish M-Score: -2.56 (As of Jun. 25, 2026)


LSE:MSLH Marshalls PLC LSE:MSLH
64 GF Score
Price £1.47
GF Value £2.51
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Marshalls Beneish M-Score?

Marshalls LSE:MSLH +4.78% 64 Beneish M-Score is -2.56 as of Jun. 25, 2026. GuruFocus rates LSE:MSLH with a GF Score™ of 64/100 and a GF Value™ of £2.51 (Significantly Undervalued). The stock has 3 warning signs investors should review. Among 389 Building Materials companies, Marshalls ranks better than 50.64% 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 -2.56 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

LSE:MSLH' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.46   Max: -2.03
Current: -2.56

During the past 13 years, the highest Beneish M-Score of Marshalls was -2.03. The lowest was -2.95. And the median was -2.46.


Marshalls Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Marshalls'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.

Marshalls Beneish M-Score Chart

Marshalls 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 -2.21 -2.03 -2.93 -2.76 -2.56

Marshalls 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 -2.93 0.00 -2.76 0.00 -2.56

LSE:MSLH vs CRH, VMC, MLM: Beneish M-Score Comparison

For the Building Materials subindustry, Marshalls'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.


Marshalls Beneish M-Score vs Building Materials Industry

For the Building Materials industry and Basic Materials sector, Marshalls's Beneish M-Score distribution charts can be found below:

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


LSE:MSLH
64GF Score
Marshalls PLC LSE:MSLH
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Marshalls 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 Marshalls 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 * 0.965+0.528 * 1.0333+0.404 * 1.0108+0.892 * 1.0208+0.115 * 1.042
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.023526-0.327 * 0.9406
=-2.56

* 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 £79.6 Mil.
Revenue was £632.1 Mil.
Gross Profit was £392.6 Mil.
Total Current Assets was £222.8 Mil.
Total Assets was £1,041.4 Mil.
Property, Plant and Equipment(Net PPE) was £262.6 Mil.
Depreciation, Depletion and Amortization(DDA) was £38.9 Mil.
Selling, General, & Admin. Expense(SGA) was £0.0 Mil.
Total Current Liabilities was £125.1 Mil.
Long-Term Debt & Capital Lease Obligation was £176.3 Mil.
Net Income was £14.4 Mil.
Gross Profit was £0.0 Mil.
Cash Flow from Operations was £38.9 Mil.
Total Receivables was £80.8 Mil.
Revenue was £619.2 Mil.
Gross Profit was £397.4 Mil.
Total Current Assets was £240.5 Mil.
Total Assets was £1,076.1 Mil.
Property, Plant and Equipment(Net PPE) was £267.2 Mil.
Depreciation, Depletion and Amortization(DDA) was £41.5 Mil.
Selling, General, & Admin. Expense(SGA) was £0.0 Mil.
Total Current Liabilities was £148.6 Mil.
Long-Term Debt & Capital Lease Obligation was £182.5 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)
=(79.6 / 632.1) / (80.8 / 619.2)
=0.125929 / 0.130491
=0.965

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)
=(397.4 / 619.2) / (392.6 / 632.1)
=0.641796 / 0.621104
=1.0333

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 - (222.8 + 262.6) / 1041.4) / (1 - (240.5 + 267.2) / 1076.1)
=0.533897 / 0.528204
=1.0108

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
=632.1 / 619.2
=1.0208

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))
=(41.5 / (41.5 + 267.2)) / (38.9 / (38.9 + 262.6))
=0.134435 / 0.129022
=1.042

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 / 632.1) / (0 / 619.2)
=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)
=((176.3 + 125.1) / 1041.4) / ((182.5 + 148.6) / 1076.1)
=0.289418 / 0.307685
=0.9406

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
=(14.4 - 0 - 38.9) / 1041.4
=-0.023526

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.

Marshalls has a M-score of -2.56 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 -2.56 mean?
Marshalls (LSE:MSLH) has a Beneish M-Score of -2.56 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Marshalls and its competitors. According to the industry distribution chart, Marshalls ranks #192 out of 389 companies in the Building Materials industry, placing it in the top 49.4%.
Is Marshalls' Beneish M-Score too high?
Marshalls' current Beneish M-Score is -2.56. Based on the distribution chart, Marshalls ranks #192 out of 389 companies in the Building Materials industry, which is above the industry midpoint. Overall, Marshalls has a GF Score™ of 64/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Marshalls' Beneish M-Score compare to CRH and VMC?
According to the Building Materials industry distribution chart, Marshalls ranks #192 out of 389 companies for Beneish M-Score. This puts Marshalls 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 Building Materials company?
A good Beneish M-Score depends on the Building Materials 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 Marshalls and its competitors. Marshalls's current Beneish M-Score is -2.56. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Marshalls stock overvalued right now?
Based on GuruFocus' analysis, Marshalls (LSE:MSLH) is currently considered Significantly Undervalued. The stock's GF Value™ is £2.51, compared to a current price of £1.47 — trading 41.5% below its estimated fair value. The current Beneish M-Score is -2.56. Marshalls' overall GF Score™ is 64/100 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 Marshalls (LSE:MSLH), the current Beneish M-Score is -2.56 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 Marshalls (LSE:MSLH) Overvalued in 2026?

Based on GuruFocus' analysis, Marshalls stock appears to be undervalued. The current stock price of £1.47 is trading 41.5% below its estimated GF Value™ of £2.51. GuruFocus considers Marshalls to be Significantly Undervalued.

Key valuation signals for LSE:MSLH:

  • Beneish M-Score: -2.56
  • GF Value™: £2.51 vs. price of £1.47 (41.5% below fair value)
  • GF Score™: 64/100 with 3 warning signs

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


Marshalls Business Description

Other Exchanges MSLHl:UK1QG:Germany
Address Landscape House, Premier Way, Lowfields Business Park, Elland, Halifax, West Yorkshire, GBR, HX5 9HT
Marshalls PLC manufactures landscape building and roofing products, which it sells to customers in both public sector/commercial and domestic end markets. The focus in the public sector and commercial business is on products for architects, local authorities, and contractors, for use in projects such as creating street furniture, paving, and water management. Domestic market customers range from do-it-yourselfers to professional landscapers, driveway installers, and garden designers. It supplies products like Concrete tiles, Clay tiles, Walling, and Concrete bricks, among others. The company has three reporting segments: Landscape Products, which generates key revenue; Building Products; and Roofing Products. It operates manufacturing sites and quarries throughout the United Kingdom.
64GF Score

Get the complete analysis for LSE:MSLH

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

£1.47
Price
£2.51
GF Value