Vastned NV (LTS:0ET5) Beneish M-Score: -0.47 (As of Jun. 28, 2026)


LTS:0ET5 Vastned NV LTS:0ET5
61 GF Score
Price €29.65
GF Value €25.01
Valuation Modestly Overvalued
! 10 Warning Signs
View Full Analysis

What is Vastned NV Beneish M-Score?

Vastned NV LTS:0ET5 -0.34% 61 Beneish M-Score is -0.47 as of Jun. 28, 2026. GuruFocus rates LTS:0ET5 with a GF Score™ of 61/100 and a GF Value™ of €25.01 (Modestly Overvalued). The stock has 10 warning signs investors should review. Among 765 REITs companies, Vastned NV ranks worse than 92.16% 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.

Warning Sign:

Beneish M-Score -0.47 higher than -1.78, which implies that the company might have manipulated its financial results.

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

LTS:0ET5' s Beneish M-Score Range Over the Past 10 Years
Min: -3.12   Med: -2.17   Max: -0.47
Current: -0.47

During the past 13 years, the highest Beneish M-Score of Vastned NV was -0.47. The lowest was -3.12. And the median was -2.17.


Vastned NV Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Vastned NV'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.

Vastned NV Beneish M-Score Chart

Vastned NV 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 -2.34 -2.40 -2.27 -2.50 -0.47

Vastned NV 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 -2.27 0.00 -2.50 0.00 -0.47

LTS:0ET5 vs SPG, O, KIM: Beneish M-Score Comparison

For the REIT - Retail subindustry, Vastned NV'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.


Vastned NV Beneish M-Score vs REITs Industry

For the REITs industry and Real Estate sector, Vastned NV's Beneish M-Score distribution charts can be found below:

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


LTS:0ET5
61GF Score
Vastned NV LTS:0ET5
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vastned NV 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 Vastned NV 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 * 0.683+0.528 * 0.9776+0.404 * 1.0104+0.892 * 3.5083+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1593+4.679 * 0.038186-0.327 * 1.2349
=-0.47

* 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 €9.15 Mil.
Revenue was €70.47 Mil.
Gross Profit was €59.58 Mil.
Total Current Assets was €13.40 Mil.
Total Assets was €1,285.33 Mil.
Property, Plant and Equipment(Net PPE) was €1.49 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €4.90 Mil.
Total Current Liabilities was €74.60 Mil.
Long-Term Debt & Capital Lease Obligation was €443.54 Mil.
Net Income was €49.08 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €0.00 Mil.
Total Receivables was €3.82 Mil.
Revenue was €20.09 Mil.
Gross Profit was €16.60 Mil.
Total Current Assets was €5.97 Mil.
Total Assets was €328.79 Mil.
Property, Plant and Equipment(Net PPE) was €1.18 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.33 Mil.
Selling, General, & Admin. Expense(SGA) was €1.21 Mil.
Total Current Liabilities was €6.06 Mil.
Long-Term Debt & Capital Lease Obligation was €101.27 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)
=(9.146 / 70.471) / (3.817 / 20.087)
=0.129784 / 0.190023
=0.683

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)
=(16.6 / 20.087) / (59.575 / 70.471)
=0.826405 / 0.845383
=0.9776

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 - (13.4 + 1.494) / 1285.328) / (1 - (5.967 + 1.183) / 328.792)
=0.988412 / 0.978254
=1.0104

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
=70.471 / 20.087
=3.5083

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))
=(0.329 / (0.329 + 1.183)) / (0 / (0 + 1.494))
=0.217593 / 0
=1

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)
=(4.901 / 70.471) / (1.205 / 20.087)
=0.069546 / 0.059989
=1.1593

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)
=((443.535 + 74.603) / 1285.328) / ((101.272 + 6.056) / 328.792)
=0.403117 / 0.326431
=1.2349

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
=(49.081 - 0 - 0) / 1285.328
=0.038186

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.

Vastned NV has a M-score of -0.47 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -0.47 mean?
Vastned NV (LTS:0ET5) has a Beneish M-Score of -0.47 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Vastned NV and its competitors. According to the industry distribution chart, Vastned NV ranks #705 out of 765 companies in the REITs industry, placing it in the top 92.2%.
Is Vastned NV's Beneish M-Score too high?
Vastned NV's current Beneish M-Score is -0.47. Based on the distribution chart, Vastned NV ranks #705 out of 765 companies in the REITs industry, which is in the bottom quartile relative to peers. Overall, Vastned NV has a GF Score™ of 61/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Vastned NV's Beneish M-Score compare to SPG and O?
According to the REITs industry distribution chart, Vastned NV ranks #705 out of 765 companies for Beneish M-Score. This places Vastned NV in the lower 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 REITs company?
A good Beneish M-Score depends on the REITs 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 Vastned NV and its competitors. Vastned NV's current Beneish M-Score is -0.47. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vastned NV stock overvalued right now?
Based on GuruFocus' analysis, Vastned NV (LTS:0ET5) is currently considered Modestly Overvalued. The stock's GF Value™ is €25.01, compared to a current price of €29.65 — trading 18.6% above its estimated fair value. The current Beneish M-Score is -0.47. Vastned NV's overall GF Score™ is 61/100 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 Vastned NV (LTS:0ET5), the current Beneish M-Score is -0.47 as of Jun. 28, 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 Vastned NV (LTS:0ET5) Overvalued in 2026?

Based on GuruFocus' analysis, Vastned NV stock appears to be overvalued. The current stock price of €29.65 is trading 18.6% above its estimated GF Value™ of €25.01. GuruFocus considers Vastned NV to be Modestly Overvalued.

Key valuation signals for LTS:0ET5:

  • Beneish M-Score: -0.47
  • GF Value™: €25.01 vs. price of €29.65 (18.6% above fair value)
  • GF Score™: 61/100 with 10 warning signs

No single metric tells the full story. See the LTS:0ET5 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Vastned NV Business Description

Industry Real EstateREITs
Other Exchanges VASTB:Belgium
Address Generaal Lemanstraat 61, Antwerp, BEL, 2018
Vastned NV, formerly Vastned Belgium is a Belgium-based property investment company. Principally, it invests in Belgian commercial real estate, prime retail properties located on the shopping streets in the cities of Antwerp, Brussels, Ghent and Bruges, inner-city shops, high-end retail parks and retail warehouses.
61GF Score

Get the complete analysis for LTS:0ET5

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

€29.65
Price
€25.01
GF Value