Livestock Improvement (NZSE:LIC) Beneish M-Score: -2.95 (As of Jun. 25, 2026)


NZSE:LIC Livestock Improvement Corp Ltd NZSE:LIC
74 GF Score
Price NZ$1.20
GF Value NZ$1.22
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Livestock Improvement Beneish M-Score?

Livestock Improvement NZSE:LIC 74 Beneish M-Score is -2.95 as of Jun. 25, 2026. GuruFocus rates NZSE:LIC with a GF Score™ of 74/100 and a GF Value™ of NZ$1.22 (Fairly Valued). The stock has 1 warning sign investors should review. Among 1,849 Consumer Packaged Goods companies, Livestock Improvement ranks better than 81.18% 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 -2.95 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NZSE:LIC' s Beneish M-Score Range Over the Past 10 Years
Min: -2.98   Med: -2.74   Max: 21.43
Current: -2.95

During the past 13 years, the highest Beneish M-Score of Livestock Improvement was 21.43. The lowest was -2.98. And the median was -2.74.


Livestock Improvement Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Livestock Improvement'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.

Livestock Improvement Beneish M-Score Chart

Livestock Improvement Annual Data
Trend May16 May17 May18 May19 May20 May21 May22 May23 May24 May25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.73 -2.59 -2.77 -2.87 -2.95

Livestock Improvement Semi-Annual Data
May16 Nov16 May17 Nov17 May18 Nov18 May19 Nov19 May20 Nov20 May21 Nov21 May22 Nov22 May23 Nov23 May24 Nov24 May25 Nov25
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 -2.87 0.00 -2.95 0.00

NZSE:LIC vs ADM, BG, TSN: Beneish M-Score Comparison

For the Farm Products subindustry, Livestock Improvement'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.


Livestock Improvement Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Livestock Improvement's Beneish M-Score distribution charts can be found below:

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


NZSE:LIC
74GF Score
Livestock Improvement Corp Ltd NZSE:LIC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Livestock Improvement 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 Livestock Improvement 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 * 0.9512+0.528 * 1.0029+0.404 * 0.8867+0.892 * 1.1041+0.115 * 0.9223
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9723+4.679 * -0.097142-0.327 * 1.0404
=-2.95

* 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 (May25) TTM:Last Year (May24) TTM:
Total Receivables was NZ$36.7 Mil.
Revenue was NZ$295.1 Mil.
Gross Profit was NZ$248.8 Mil.
Total Current Assets was NZ$195.0 Mil.
Total Assets was NZ$392.0 Mil.
Property, Plant and Equipment(Net PPE) was NZ$125.8 Mil.
Depreciation, Depletion and Amortization(DDA) was NZ$28.1 Mil.
Selling, General, & Admin. Expense(SGA) was NZ$128.6 Mil.
Total Current Liabilities was NZ$42.1 Mil.
Long-Term Debt & Capital Lease Obligation was NZ$18.3 Mil.
Net Income was NZ$30.6 Mil.
Gross Profit was NZ$12.3 Mil.
Cash Flow from Operations was NZ$56.4 Mil.
Total Receivables was NZ$35.0 Mil.
Revenue was NZ$267.3 Mil.
Gross Profit was NZ$226.0 Mil.
Total Current Assets was NZ$166.2 Mil.
Total Assets was NZ$358.6 Mil.
Property, Plant and Equipment(Net PPE) was NZ$119.0 Mil.
Depreciation, Depletion and Amortization(DDA) was NZ$24.0 Mil.
Selling, General, & Admin. Expense(SGA) was NZ$119.8 Mil.
Total Current Liabilities was NZ$36.3 Mil.
Long-Term Debt & Capital Lease Obligation was NZ$16.7 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)
=(36.705 / 295.107) / (34.952 / 267.288)
=0.124379 / 0.130765
=0.9512

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)
=(226.033 / 267.288) / (248.841 / 295.107)
=0.845653 / 0.843223
=1.0029

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 - (194.996 + 125.845) / 392.034) / (1 - (166.165 + 118.997) / 358.608)
=0.181599 / 0.204809
=0.8867

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
=295.107 / 267.288
=1.1041

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))
=(24.047 / (24.047 + 118.997)) / (28.051 / (28.051 + 125.845))
=0.168109 / 0.182272
=0.9223

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)
=(128.559 / 295.107) / (119.758 / 267.288)
=0.435635 / 0.448049
=0.9723

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)
=((18.269 + 42.07) / 392.034) / ((16.736 + 36.316) / 358.608)
=0.153913 / 0.147939
=1.0404

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
=(30.643 - 12.339 - 56.387) / 392.034
=-0.097142

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.

Livestock Improvement has a M-score of -2.95 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 -2.95 mean?
Livestock Improvement (NZSE:LIC) has a Beneish M-Score of -2.95 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Livestock Improvement and its competitors. According to the industry distribution chart, Livestock Improvement ranks #348 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 18.8%.
Is Livestock Improvement's Beneish M-Score too high?
Livestock Improvement's current Beneish M-Score is -2.95. Based on the distribution chart, Livestock Improvement ranks #348 out of 1849 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, Livestock Improvement has a GF Score™ of 74/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Livestock Improvement's Beneish M-Score compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, Livestock Improvement ranks #348 out of 1849 companies for Beneish M-Score. This places Livestock Improvement in the top 19% of its industry — outperforming the majority of peers. 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Livestock Improvement and its competitors. Livestock Improvement's current Beneish M-Score is -2.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Livestock Improvement stock overvalued right now?
Based on GuruFocus' analysis, Livestock Improvement (NZSE:LIC) is currently considered Fairly Valued. The stock's GF Value™ is NZ$1.22, compared to a current price of NZ$1.20 — trading 1.6% below its estimated fair value. The current Beneish M-Score is -2.95. Livestock Improvement's overall GF Score™ is 74/100 with 1 warning sign 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 Livestock Improvement (NZSE:LIC), the current Beneish M-Score is -2.95 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 Livestock Improvement (NZSE:LIC) Overvalued in 2026?

Based on GuruFocus' analysis, Livestock Improvement stock appears to be undervalued. The current stock price of NZ$1.20 is trading 1.6% below its estimated GF Value™ of NZ$1.22. GuruFocus considers Livestock Improvement to be Fairly Valued.

Key valuation signals for NZSE:LIC:

  • Beneish M-Score: -2.95
  • GF Value™: NZ$1.22 vs. price of NZ$1.20 (1.6% below fair value)
  • GF Score™: 74/100 with 1 warning sign

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


Livestock Improvement Business Description

Address 605 Ruakura Road, Newstead, Hamilton, NTL, NZL, 3286
Livestock Improvement Corp Ltd is an agri-tech and herd improvement company. The company's operating segments include NZ market genetics; Herd testing; Farm software and international. It generates maximum revenue from the NZ market genetics segment. The NZ market genetics segment provides bovine genetic breeding material and related services, predominately to dairy farmers. Geographically, it derives a majority of revenue from New Zealand.
74GF Score

Get the complete analysis for NZSE:LIC

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

NZ$1.20
Price
NZ$1.22
GF Value