HA Sustainable Infrastructure Capital (MEX:HASI1) Beneish M-Score: -2.32 (As of Jul. 21, 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.

MEX:HASI1 HA Sustainable Infrastructure Capital Inc MEX:HASI1
78 GF Score
Price MXN1,249.00
GF Value MXN1,058.82
! 8 Warning Signs
View Full Analysis

What is HA Sustainable Infrastructure Capital Beneish M-Score?

HA Sustainable Infrastructure Capital MEX:HASI1 78 Beneish M-Score is -2.32 as of Jul. 21, 2026. GuruFocus rates MEX:HASI1 with a GF Score™ of 78/100 and a GF Value™ of MXN1,058.82. The stock has 8 warning signs investors should review. Among 952 Asset Management companies, HA Sustainable Infrastructure Capital ranks better than 52.42% 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 -2.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MEX:HASI1' s Beneish M-Score Range Over the Past 10 Years
Min: -2.59   Med: -2.17   Max: -0.58
Current: -2.32

During the past 13 years, the highest Beneish M-Score of HA Sustainable Infrastructure Capital was -0.58. The lowest was -2.59. And the median was -2.17.


HA Sustainable Infrastructure Capital Beneish M-Score Historical Data

* Premium members only.

The historical data trend for HA Sustainable Infrastructure Capital'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.

HA Sustainable Infrastructure Capital Beneish M-Score Chart

HA Sustainable Infrastructure Capital 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 -2.03 -2.01 -1.87 -2.31 -2.34

HA Sustainable Infrastructure Capital 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 -2.23 -2.29 -2.14 -2.34 -2.32

MEX:HASI1 vs VCTR, OTF, OBDC: Beneish M-Score Comparison

For the Asset Management subindustry, HA Sustainable Infrastructure Capital'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.


HA Sustainable Infrastructure Capital Beneish M-Score vs Asset Management Industry

For the Asset Management industry and Financial Services sector, HA Sustainable Infrastructure Capital's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where HA Sustainable Infrastructure Capital's Beneish M-Score falls into.


MEX:HASI1
78GF Score
HA Sustainable Infrastructure Capital Inc MEX:HASI1
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

HA Sustainable Infrastructure Capital 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 HA Sustainable Infrastructure Capital 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 * 1.0094+0.528 * 1.3516+0.404 * 0.9787+0.892 * 0.9684+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0236+4.679 * -0.029826-0.327 * 1.032
=-2.48

* 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 MXN64,516 Mil.
Revenue was 2240.13 + -711.423 + 2864.318 + 1613.38 = MXN6,006 Mil.
Gross Profit was 449.934 + -711.423 + 2864.318 + 111.827 = MXN2,715 Mil.
Total Current Assets was MXN68,775 Mil.
Total Assets was MXN147,911 Mil.
Property, Plant and Equipment(Net PPE) was MXN0 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN15 Mil.
Selling, General, & Admin. Expense(SGA) was MXN3,221 Mil.
Total Current Liabilities was MXN12,007 Mil.
Long-Term Debt & Capital Lease Obligation was MXN90,194 Mil.
Net Income was -1297.723 + -968.112 + 1527.283 + 1853.641 = MXN1,115 Mil.
Non Operating Income was -1429.236 + 0 + 0 + 2968.988 = MXN1,540 Mil.
Cash Flow from Operations was 281.563 + 4441.52 + -2234.434 + 1498.258 = MXN3,987 Mil.
Total Receivables was MXN66,003 Mil.
Revenue was 1983.238 + 2504.394 + -16.56 + 1731.561 = MXN6,203 Mil.
Gross Profit was 660.063 + 2504.394 + -16.56 + 640.965 = MXN3,789 Mil.
Total Current Assets was MXN69,330 Mil.
Total Assets was MXN152,945 Mil.
Property, Plant and Equipment(Net PPE) was MXN0 Mil.
Depreciation, Depletion and Amortization(DDA) was MXN17 Mil.
Selling, General, & Admin. Expense(SGA) was MXN3,249 Mil.
Total Current Liabilities was MXN22,853 Mil.
Long-Term Debt & Capital Lease Obligation was MXN79,545 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)
=(64516.006 / 6006.405) / (66002.593 / 6202.633)
=10.741201 / 10.64106
=1.0094

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)
=(3788.862 / 6202.633) / (2714.656 / 6006.405)
=0.610847 / 0.45196
=1.3516

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 - (68774.536 + 0) / 147910.733) / (1 - (69330.139 + 0) / 152944.705)
=0.535027 / 0.546698
=0.9787

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
=6006.405 / 6202.633
=0.9684

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))
=(16.597 / (16.597 + 0)) / (14.532 / (14.532 + 0))
=1 / 1
=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)
=(3220.765 / 6006.405) / (3249.312 / 6202.633)
=0.536222 / 0.52386
=1.0236

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)
=((90193.741 + 12007.452) / 147910.733) / ((79544.857 + 22852.873) / 152944.705)
=0.690965 / 0.669508
=1.032

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
=(1115.089 - 1539.752 - 3986.907) / 147910.733
=-0.029826

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.

HA Sustainable Infrastructure Capital has a M-score of -2.48 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 -2.32 mean?
HA Sustainable Infrastructure Capital (MEX:HASI1) has a Beneish M-Score of -2.32 as of Jul. 21, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on HA Sustainable Infrastructure Capital and its competitors. According to the industry distribution chart, HA Sustainable Infrastructure Capital ranks #453 out of 952 companies in the Asset Management industry, placing it in the top 47.6%.
Is HA Sustainable Infrastructure Capital's Beneish M-Score too high?
HA Sustainable Infrastructure Capital's current Beneish M-Score is -2.32. Based on the distribution chart, HA Sustainable Infrastructure Capital ranks #453 out of 952 companies in the Asset Management industry, which is above the industry midpoint. Overall, HA Sustainable Infrastructure Capital has a GF Score™ of 78/100, reflecting its overall financial health beyond just this single metric.
How does HA Sustainable Infrastructure Capital's Beneish M-Score compare to VCTR and OTF?
According to the Asset Management industry distribution chart, HA Sustainable Infrastructure Capital ranks #453 out of 952 companies for Beneish M-Score. This puts HA Sustainable Infrastructure Capital 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 an Asset Management company?
A good Beneish M-Score depends on the Asset Management 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 HA Sustainable Infrastructure Capital and its competitors. HA Sustainable Infrastructure Capital's current Beneish M-Score is -2.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is HA Sustainable Infrastructure Capital stock overvalued right now?
HA Sustainable Infrastructure Capital (MEX:HASI1) has a current Beneish M-Score of -2.32. The stock's GF Value™ is MXN1,058.82, compared to a current price of MXN1,249.00 — trading 18% above its estimated fair value. The current Beneish M-Score is -2.32. HA Sustainable Infrastructure Capital's overall GF Score™ is 78/100 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 HA Sustainable Infrastructure Capital (MEX:HASI1), the current Beneish M-Score is -2.32 as of Jul. 21, 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 HA Sustainable Infrastructure Capital (MEX:HASI1) Overvalued in 2026?

Based on GuruFocus' analysis, HA Sustainable Infrastructure Capital stock appears to be overvalued. The current stock price of MXN1,249.00 is trading 18% above its estimated GF Value™ of MXN1,058.82.

Key valuation signals for MEX:HASI1:

  • Beneish M-Score: -2.32
  • GF Value™: MXN1,058.82 vs. price of MXN1,249.00 (18% above fair value)
  • GF Score™: 78/100 with 8 warning signs

No single metric tells the full story. See the MEX:HASI1 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


HA Sustainable Infrastructure Capital Business Description

Other Exchanges HASI:USA0J2Z:UK6HA:Germany
Address One Park Place, Suite 200, Annapolis, MD, USA, 21401
HA Sustainable Infrastructure Capital Inc is an investor in sustainable infrastructure assets advancing the energy transition. Its investment is focused on actively partnering with clients to deploy capital in income-generating real assets that are supported by long-term recurring cash flows. This enabled to the generation of attractive risk-adjusted returns and provided stockholders with diversified exposure to the energy transition. The company's single reportable segment generates net investment and equity method investment income through investments in energy transition assets and infrastructure projects, as well as revenue through the gain on sale of assets and recurring asset management fees.
78GF Score

Get the complete analysis for MEX:HASI1

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

MXN1,249.00
Price
MXN1,058.82
GF Value