USWE Sports AB (OSTO:USWE) Beneish M-Score: -3.15 (As of Jun. 29, 2026)


OSTO:USWE USWE Sports AB OSTO:USWE
63 GF Score
Price kr10.70
GF Value kr10.90
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is USWE Sports AB Beneish M-Score?

USWE Sports AB OSTO:USWE -0.93% 63 Beneish M-Score is -3.15 as of Jun. 29, 2026. GuruFocus rates OSTO:USWE with a GF Score™ of 63/100 and a GF Value™ of kr10.90 (Fairly Valued). The stock has 3 warning signs investors should review. Among 824 Travel & Leisure companies, USWE Sports AB ranks better than 83.98% 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 -3.15 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:USWE' s Beneish M-Score Range Over the Past 10 Years
Min: -3.26   Med: -2.72   Max: -0.03
Current: -3.15

During the past 6 years, the highest Beneish M-Score of USWE Sports AB was -0.03. The lowest was -3.26. And the median was -2.72.


USWE Sports AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for USWE Sports 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.

USWE Sports AB Beneish M-Score Chart

USWE Sports AB Annual Data
Trend Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -0.03 -3.26 -2.60 -3.15

USWE Sports 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 -3.15 0.00 0.00 0.00 0.00

OSTO:USWE vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, USWE Sports 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.


USWE Sports AB Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, USWE Sports AB's Beneish M-Score distribution charts can be found below:

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


OSTO:USWE
63GF Score
USWE Sports AB OSTO:USWE
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

USWE Sports 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 USWE Sports 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 * 0.8081+0.528 * 1.0712+0.404 * 0.9219+0.892 * 1.1161+0.115 * 0.9843
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.151293-0.327 * 0.6844
=-3.15

* 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 (Mar25) TTM:Last Year (Mar24) TTM:
Total Receivables was kr21.7 Mil.
Revenue was kr127.1 Mil.
Gross Profit was kr71.9 Mil.
Total Current Assets was kr64.1 Mil.
Total Assets was kr110.3 Mil.
Property, Plant and Equipment(Net PPE) was kr0.8 Mil.
Depreciation, Depletion and Amortization(DDA) was kr8.2 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr37.5 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.9 Mil.
Net Income was kr-14.4 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr2.3 Mil.
Total Receivables was kr24.1 Mil.
Revenue was kr113.9 Mil.
Gross Profit was kr69.0 Mil.
Total Current Assets was kr68.1 Mil.
Total Assets was kr124.8 Mil.
Property, Plant and Equipment(Net PPE) was kr0.9 Mil.
Depreciation, Depletion and Amortization(DDA) was kr7.9 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr57.1 Mil.
Long-Term Debt & Capital Lease Obligation was kr6.4 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)
=(21.737 / 127.132) / (24.103 / 113.912)
=0.17098 / 0.211593
=0.8081

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)
=(68.987 / 113.912) / (71.875 / 127.132)
=0.605617 / 0.565357
=1.0712

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 - (64.079 + 0.763) / 110.283) / (1 - (68.126 + 0.869) / 124.756)
=0.41204 / 0.44696
=0.9219

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
=127.132 / 113.912
=1.1161

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))
=(7.887 / (7.887 + 0.869)) / (8.23 / (8.23 + 0.763))
=0.900754 / 0.915156
=0.9843

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 / 127.132) / (0 / 113.912)
=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)
=((0.945 + 37.528) / 110.283) / ((6.44 + 57.147) / 124.756)
=0.348857 / 0.509691
=0.6844

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
=(-14.368 - 0 - 2.317) / 110.283
=-0.151293

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.

USWE Sports AB has a M-score of -3.15 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 -3.15 mean?
USWE Sports AB (OSTO:USWE) has a Beneish M-Score of -3.15 as of Jun. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on USWE Sports AB and its competitors. According to the industry distribution chart, USWE Sports AB ranks #132 out of 824 companies in the Travel & Leisure industry, placing it in the top 16%.
Is USWE Sports AB's Beneish M-Score too high?
USWE Sports AB's current Beneish M-Score is -3.15. Based on the distribution chart, USWE Sports AB ranks #132 out of 824 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, USWE Sports AB has a GF Score™ of 63/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does USWE Sports AB's Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, USWE Sports AB ranks #132 out of 824 companies for Beneish M-Score. This places USWE Sports AB in the top 16% 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 USWE Sports AB and its competitors. USWE Sports AB's current Beneish M-Score is -3.15. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is USWE Sports AB stock overvalued right now?
Based on GuruFocus' analysis, USWE Sports AB (OSTO:USWE) is currently considered Fairly Valued. The stock's GF Value™ is kr10.90, compared to a current price of kr10.70 — trading 1.8% below its estimated fair value. The current Beneish M-Score is -3.15. USWE Sports AB's overall GF Score™ is 63/100 with 3 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 USWE Sports AB (OSTO:USWE), the current Beneish M-Score is -3.15 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 USWE Sports AB (OSTO:USWE) Overvalued in 2026?

Based on GuruFocus' analysis, USWE Sports AB stock appears to be undervalued. The current stock price of kr10.70 is trading 1.8% below its estimated GF Value™ of kr10.90. GuruFocus considers USWE Sports AB to be Fairly Valued.

Key valuation signals for OSTO:USWE:

  • Beneish M-Score: -3.15
  • GF Value™: kr10.90 vs. price of kr10.70 (1.8% below fair value)
  • GF Score™: 63/100 with 3 warning signs

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


USWE Sports AB Business Description

Address Bronsaldersgatan 1, Malmo, SWE, 213 76
USWE Sports AB manufactures bounce free action backpacks that provide the perfect fit on individual level. The unique shape and suspension allow to snug the packs really tight to the body, without affecting breathing capacity or body movement. USWE also makes Hydration Hip Belts, Hip Bags, Hip Pouches, Protector Backpacks and Commuter Backpacks. Further it also manufactures accessories for backpack such as Phone Pockets, Hydration Reservoirs, Bite valves, Tool Pouches, Dry Sacks and more.
63GF Score

Get the complete analysis for OSTO:USWE

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

kr10.70
Price
kr10.90
GF Value