Fenix Outdoor International (LTS:0QVE) Beneish M-Score: -2.57 (As of Jun. 29, 2026)


LTS:0QVE Fenix Outdoor International Ltd LTS:0QVE
69 GF Score
Price kr397.75
GF Value kr629.31
Valuation Significantly Undervalued
! 8 Warning Signs
View Full Analysis

What is Fenix Outdoor International Beneish M-Score?

Fenix Outdoor International LTS:0QVE 69 Beneish M-Score is -2.57 as of Jun. 29, 2026. GuruFocus rates LTS:0QVE with a GF Score™ of 69/100 and a GF Value™ of kr629.31 (Significantly Undervalued). The stock has 8 warning signs investors should review. Among 1,084 Retail - Cyclical companies, Fenix Outdoor International ranks better than 50% 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

LTS:0QVE' s Beneish M-Score Range Over the Past 10 Years
Min: -3.37   Med: -2.42   Max: -1.77
Current: -2.57

During the past 13 years, the highest Beneish M-Score of Fenix Outdoor International was -1.77. The lowest was -3.37. And the median was -2.42.


Fenix Outdoor International Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Fenix Outdoor 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.

Fenix Outdoor International Beneish M-Score Chart

Fenix Outdoor 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 -2.41 -1.98 -2.80 -2.82 -2.57

Fenix Outdoor International 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 0.00 0.00 -2.57 0.00

LTS:0QVE vs CASY, WSM, DKS: Beneish M-Score Comparison

For the Specialty Retail subindustry, Fenix Outdoor 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.


Fenix Outdoor International Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Fenix Outdoor International's Beneish M-Score distribution charts can be found below:

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


LTS:0QVE
69GF Score
Fenix Outdoor International Ltd LTS:0QVE
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Fenix Outdoor 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 Fenix Outdoor 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 * 1.172+0.528 * 0.9769+0.404 * 1.4769+0.892 * 0.9587+0.115 * 1.0024
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.072647-0.327 * 1.1671
=-2.57

* 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 kr837 Mil.
Revenue was kr7,560 Mil.
Gross Profit was kr4,406 Mil.
Total Current Assets was kr4,422 Mil.
Total Assets was kr7,938 Mil.
Property, Plant and Equipment(Net PPE) was kr2,216 Mil.
Depreciation, Depletion and Amortization(DDA) was kr641 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr2,196 Mil.
Long-Term Debt & Capital Lease Obligation was kr1,368 Mil.
Net Income was kr52 Mil.
Gross Profit was kr0 Mil.
Cash Flow from Operations was kr629 Mil.
Total Receivables was kr745 Mil.
Revenue was kr7,886 Mil.
Gross Profit was kr4,490 Mil.
Total Current Assets was kr4,729 Mil.
Total Assets was kr7,901 Mil.
Property, Plant and Equipment(Net PPE) was kr2,296 Mil.
Depreciation, Depletion and Amortization(DDA) was kr666 Mil.
Selling, General, & Admin. Expense(SGA) was kr0 Mil.
Total Current Liabilities was kr1,551 Mil.
Long-Term Debt & Capital Lease Obligation was kr1,489 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)
=(836.916 / 7560.055) / (744.887 / 7885.988)
=0.110702 / 0.094457
=1.172

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)
=(4489.679 / 7885.988) / (4405.794 / 7560.055)
=0.569324 / 0.582773
=0.9769

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 - (4422.139 + 2216.489) / 7938.314) / (1 - (4728.726 + 2295.946) / 7900.516)
=0.163723 / 0.110859
=1.4769

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
=7560.055 / 7885.988
=0.9587

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))
=(665.714 / (665.714 + 2295.946)) / (640.697 / (640.697 + 2216.489))
=0.224777 / 0.224241
=1.0024

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 / 7560.055) / (0 / 7885.988)
=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)
=((1368.419 + 2196.106) / 7938.314) / ((1488.519 + 1551.14) / 7900.516)
=0.449028 / 0.384742
=1.1671

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
=(51.854 - 0 - 628.552) / 7938.314
=-0.072647

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.

Fenix Outdoor International has a M-score of -2.57 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 -2.57 mean?
Fenix Outdoor International (LTS:0QVE) has a Beneish M-Score of -2.57 as of Jun. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Fenix Outdoor International and its competitors. According to the industry distribution chart, Fenix Outdoor International ranks #542 out of 1084 companies in the Retail - Cyclical industry, placing it in the top 50%.
Is Fenix Outdoor International's Beneish M-Score too high?
Fenix Outdoor International's current Beneish M-Score is -2.57. Based on the distribution chart, Fenix Outdoor International ranks #542 out of 1084 companies in the Retail - Cyclical industry, which is above the industry midpoint. Overall, Fenix Outdoor International has a GF Score™ of 69/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Fenix Outdoor International's Beneish M-Score compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Fenix Outdoor International ranks #542 out of 1084 companies for Beneish M-Score. This puts Fenix Outdoor 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Fenix Outdoor International and its competitors. Fenix Outdoor International's current Beneish M-Score is -2.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Fenix Outdoor International stock overvalued right now?
Based on GuruFocus' analysis, Fenix Outdoor International (LTS:0QVE) is currently considered Significantly Undervalued. The stock's GF Value™ is kr629.31, compared to a current price of kr397.75 — trading 36.8% below its estimated fair value. The current Beneish M-Score is -2.57. Fenix Outdoor International's overall GF Score™ is 69/100 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 Fenix Outdoor International (LTS:0QVE), the current Beneish M-Score is -2.57 as of Jun. 29, 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 Fenix Outdoor International (LTS:0QVE) Overvalued in 2026?

Based on GuruFocus' analysis, Fenix Outdoor International stock appears to be undervalued. The current stock price of kr397.75 is trading 36.8% below its estimated GF Value™ of kr629.31. GuruFocus considers Fenix Outdoor International to be Significantly Undervalued.

Key valuation signals for LTS:0QVE:

  • Beneish M-Score: -2.57
  • GF Value™: kr629.31 vs. price of kr397.75 (36.8% below fair value)
  • GF Score™: 69/100 with 8 warning signs

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


Fenix Outdoor International Business Description

Other Exchanges FOI B:Sweden
Address Weidstrasse 1a, Schweiz, Zug, CHE, 6300
Fenix Outdoor International Ltd designs and sells products for outdoor activities. The company operates with three business segments: Brands, Global Sales, and Frilufts. The company generates maximum revenue from the Frilufts segment. Geographically, it derives the majority of its revenue from Germany and also has a presence in Sweden, Benelux, the Americas, and other countries. Its brands include Fjallraven, Tierra, Primus, Hanwag, Brunton, and others.
69GF Score

Get the complete analysis for LTS:0QVE

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

kr397.75
Price
kr629.31
GF Value