Duroc AB (LTS:0GXX) Beneish M-Score: -2.74 (As of Aug. 09, 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.

LTS:0GXX Duroc AB LTS:0GXX
64 GF Score
Price kr15.40
GF Value kr12.13
! 8 Warning Signs
View Full Analysis

What is Duroc AB Beneish M-Score?

Duroc AB LTS:0GXX 64 Beneish M-Score is -2.74 as of Aug. 09, 2026. GuruFocus rates LTS:0GXX with a GF Score™ of 64/100 and a GF Value™ of kr12.13. The stock has 8 warning signs investors should review. Among 995 Manufacturing - Apparel & Accessories companies, Duroc AB ranks better than 67.84% 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 -2.74 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

LTS:0GXX' s Beneish M-Score Range Over the Past 10 Years
Min: -3.9   Med: -2.5   Max: 0.32
Current: -2.74

During the past 13 years, the highest Beneish M-Score of Duroc AB was 0.32. The lowest was -3.90. And the median was -2.50.


Duroc AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Duroc AB'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.

Duroc AB Beneish M-Score Chart

Duroc AB Annual Data
Trend Dec15 Dec16 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.17 -2.14 -3.90 -2.64 -2.74

Duroc AB 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 0.00 -2.74 0.00 0.00 0.00

LTS:0GXX vs AIN: Beneish M-Score Comparison

For the Textile Manufacturing subindustry, Duroc AB'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.


Duroc AB Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Duroc AB's Beneish M-Score distribution charts can be found below:

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


LTS:0GXX
64GF Score
Duroc AB LTS:0GXX
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Duroc AB 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 Duroc AB 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 * 0.9821+0.528 * 1.0047+0.404 * 1.3267+0.892 * 0.9687+0.115 * 1.0063
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.068118-0.327 * 1.1131
=-2.74

* 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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was kr429 Mil.
Revenue was kr3,014 Mil.
Gross Profit was kr1,276 Mil.
Total Current Assets was kr1,118 Mil.
Total Assets was kr1,925 Mil.
Property, Plant and Equipment(Net PPE) was kr597 Mil.
Depreciation, Depletion and Amortization(DDA) was kr97 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr573 Mil.
Long-Term Debt & Capital Lease Obligation was kr149 Mil.
Net Income was kr-2 Mil.
Gross Profit was kr0 Mil.
Cash Flow from Operations was kr129 Mil.
Total Receivables was kr451 Mil.
Revenue was kr3,111 Mil.
Gross Profit was kr1,324 Mil.
Total Current Assets was kr1,107 Mil.
Total Assets was kr1,849 Mil.
Property, Plant and Equipment(Net PPE) was kr591 Mil.
Depreciation, Depletion and Amortization(DDA) was kr97 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr524 Mil.
Long-Term Debt & Capital Lease Obligation was kr98 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)
=(428.6 / 3013.8) / (450.5 / 3111.1)
=0.142212 / 0.144804
=0.9821

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)
=(1323.5 / 3111.1) / (1276.1 / 3013.8)
=0.425412 / 0.423419
=1.0047

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 - (1118.3 + 597.3) / 1924.6) / (1 - (1106.7 + 590.5) / 1848.5)
=0.108594 / 0.08185
=1.3267

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
=3013.8 / 3111.1
=0.9687

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))
=(97 / (97 + 590.5)) / (97.4 / (97.4 + 597.3))
=0.141091 / 0.140204
=1.0063

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 / 3013.8) / (0 / 3111.1)
=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)
=((148.5 + 573.3) / 1924.6) / ((98.4 + 524.4) / 1848.5)
=0.375039 / 0.336922
=1.1131

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
=(-1.9 - 0 - 129.2) / 1924.6
=-0.068118

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.

Duroc AB has a M-score of -2.74 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 -2.74 mean?
Duroc AB (LTS:0GXX) has a Beneish M-Score of -2.74 as of Aug. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Duroc AB and its competitors. According to the industry distribution chart, Duroc AB ranks #320 out of 995 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 32.2%.
Is Duroc AB's Beneish M-Score too high?
Duroc AB's current Beneish M-Score is -2.74. Based on the distribution chart, Duroc AB ranks #320 out of 995 companies in the Manufacturing - Apparel & Accessories industry, which is above the industry midpoint. Overall, Duroc AB has a GF Score™ of 64/100, reflecting its overall financial health beyond just this single metric.
How does Duroc AB's Beneish M-Score compare to AIN?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Duroc AB ranks #320 out of 995 companies for Beneish M-Score. This puts Duroc AB 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 Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories 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 Duroc AB and its competitors. Duroc AB's current Beneish M-Score is -2.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Duroc AB stock overvalued right now?
Duroc AB (LTS:0GXX) has a current Beneish M-Score of -2.74. The stock's GF Value™ is kr12.13, compared to a current price of kr15.40 — trading 27% above its estimated fair value. The current Beneish M-Score is -2.74. Duroc AB's overall GF Score™ is 64/100 with 8 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 Duroc AB (LTS:0GXX), the current Beneish M-Score is -2.74 as of Aug. 09, 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 Duroc AB (LTS:0GXX) Overvalued in 2026?

Based on GuruFocus' analysis, Duroc AB stock appears to be overvalued. The current stock price of kr15.40 is trading 27% above its estimated GF Value™ of kr12.13.

Key valuation signals for LTS:0GXX:

  • Beneish M-Score: -2.74
  • GF Value™: kr12.13 vs. price of kr15.40 (27% above fair value)
  • GF Score™: 64/100 with 8 warning signs

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


Duroc AB Business Description

Other Exchanges DURC B:Sweden
Address Reprovagen 15, Box 340, Taby, Stockholm, SWE, 183 13
Duroc AB along with its holdings is engaged in manufacturing products for industrial customers based on material and surface refinement technology. Its business is divided into Industrial Trade, Fibre and Other industry. The Fibre business area is a producer of polypropylene-based fibres and yarns with customers mainly in the automotive, construction, furniture and filter industry. The Industrial Trade business area consists of Duroc Machine Tool and Universal Power Nordic. Whereas the other industry business area consists of Duroc Rail and Duroc Laser Coating.
64GF Score

Get the complete analysis for LTS:0GXX

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

kr15.40
Price
kr12.13
GF Value