PBTDF (Plover Bay Technologies) Beneish M-Score: -2.52 (As of Jun. 24, 2026)


PBTDF Plover Bay Technologies Ltd PBTDF
65 GF Score
Price $1.13
GF Value $0.71
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Plover Bay Technologies Beneish M-Score?

Plover Bay Technologies PBTDF 65 Beneish M-Score is -2.52 as of Jun. 24, 2026. GuruFocus rates PBTDF with a GF Score™ of 65/100 and a GF Value™ of $0.71 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 2,403 Hardware companies, Plover Bay Technologies ranks better than 54.06% 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 -2.52 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

PBTDF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.46   Med: -2.44   Max: -1.09
Current: -2.52

During the past 13 years, the highest Beneish M-Score of Plover Bay Technologies was -1.09. The lowest was -3.46. And the median was -2.44.


Plover Bay Technologies Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Plover Bay Technologies'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.

Plover Bay Technologies Beneish M-Score Chart

Plover Bay Technologies 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 -1.81 -1.89 -2.35 -3.46 -2.52

Plover Bay Technologies Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 -2.35 0.00 -3.46 0.00 -2.52

PBTDF vs CSCO, CIEN, MSI: Beneish M-Score Comparison

For the Communication Equipment subindustry, Plover Bay Technologies'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.


Plover Bay Technologies Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, Plover Bay Technologies's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Plover Bay Technologies's Beneish M-Score falls into.


PBTDF
65GF Score
Plover Bay Technologies Ltd PBTDF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Plover Bay Technologies 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 Plover Bay Technologies 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 * 1.2246+0.528 * 0.9644+0.404 * 0.8452+0.892 * 1.1143+0.115 * 0.9886
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8984+4.679 * -0.05725-0.327 * 1.0376
=-2.52

* 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 $27.5 Mil.
Revenue was $130.1 Mil.
Gross Profit was $74.1 Mil.
Total Current Assets was $113.3 Mil.
Total Assets was $118.3 Mil.
Property, Plant and Equipment(Net PPE) was $3.1 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.1 Mil.
Selling, General, & Admin. Expense(SGA) was $12.1 Mil.
Total Current Liabilities was $45.7 Mil.
Long-Term Debt & Capital Lease Obligation was $1.2 Mil.
Net Income was $45.5 Mil.
Gross Profit was $0.0 Mil.
Cash Flow from Operations was $52.2 Mil.
Total Receivables was $20.2 Mil.
Revenue was $116.8 Mil.
Gross Profit was $64.1 Mil.
Total Current Assets was $104.7 Mil.
Total Assets was $110.1 Mil.
Property, Plant and Equipment(Net PPE) was $3.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.3 Mil.
Selling, General, & Admin. Expense(SGA) was $12.1 Mil.
Total Current Liabilities was $41.1 Mil.
Long-Term Debt & Capital Lease Obligation was $1.0 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)
=(27.54 / 130.144) / (20.182 / 116.791)
=0.211612 / 0.172804
=1.2246

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)
=(64.149 / 116.791) / (74.123 / 130.144)
=0.549263 / 0.569546
=0.9644

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 - (113.267 + 3.098) / 118.253) / (1 - (104.665 + 3.366) / 110.111)
=0.015966 / 0.01889
=0.8452

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
=130.144 / 116.791
=1.1143

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))
=(3.25 / (3.25 + 3.366)) / (3.06 / (3.06 + 3.098))
=0.491233 / 0.496915
=0.9886

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)
=(12.108 / 130.144) / (12.094 / 116.791)
=0.093035 / 0.103552
=0.8984

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)
=((1.211 + 45.698) / 118.253) / ((0.982 + 41.115) / 110.111)
=0.396683 / 0.382314
=1.0376

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
=(45.466 - 0 - 52.236) / 118.253
=-0.05725

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.

Plover Bay Technologies has a M-score of -2.52 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 -2.52 mean?
Plover Bay Technologies (PBTDF) has a Beneish M-Score of -2.52 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Plover Bay Technologies and its competitors. According to the industry distribution chart, Plover Bay Technologies ranks #1104 out of 2403 companies in the Hardware industry, placing it in the top 45.9%.
Is Plover Bay Technologies' Beneish M-Score too high?
Plover Bay Technologies' current Beneish M-Score is -2.52. Based on the distribution chart, Plover Bay Technologies ranks #1104 out of 2403 companies in the Hardware industry, which is above the industry midpoint. Overall, Plover Bay Technologies has a GF Score™ of 65/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Plover Bay Technologies' Beneish M-Score compare to CSCO and CIEN?
According to the Hardware industry distribution chart, Plover Bay Technologies ranks #1104 out of 2403 companies for Beneish M-Score. This puts Plover Bay Technologies 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 Plover Bay Technologies and its competitors. Plover Bay Technologies's current Beneish M-Score is -2.52. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Plover Bay Technologies stock overvalued right now?
Based on GuruFocus' analysis, Plover Bay Technologies (PBTDF) is currently considered Significantly Overvalued. The stock's GF Value™ is $0.71, compared to a current price of $1.13 — trading 59.2% above its estimated fair value. The current Beneish M-Score is -2.52. Plover Bay Technologies' overall GF Score™ is 65/100 with 5 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 Plover Bay Technologies (PBTDF), the current Beneish M-Score is -2.52 as of Jun. 24, 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 Plover Bay Technologies (PBTDF) Overvalued in 2026?

Based on GuruFocus' analysis, Plover Bay Technologies stock appears to be overvalued. The current stock price of $1.13 is trading 59.2% above its estimated GF Value™ of $0.71. GuruFocus considers Plover Bay Technologies to be Significantly Overvalued.

Key valuation signals for PBTDF:

  • Beneish M-Score: -2.52
  • GF Value™: $0.71 vs. price of $1.13 (59.2% above fair value)
  • GF Score™: 65/100 with 5 warning signs

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


Plover Bay Technologies Business Description

Other Exchanges 01523:Hong Kong
Address 93 King Lam Street, Unit B, 5th Floor, Dragon Industrial Building, Lai Chi Kok, Kowloon, Hong Kong, HKG
Plover Bay Technologies Ltd is an investment holding company. It is a vendor of connectivity hardware, software, and services. The company's products include wired SD-WAN routers, wireless SD-WAN routers, and networking peripherals that support customer's networks. It also engages in the sales of software licences and the provision of warranty and support services. Companies' segments consist mainly of the following categories: SD-WAN routers; Mobile First Connectivity, which denotes products connected through mobile networks; warranty and support services; and software licences. The Mobile First Connectivity has the highest revenue. Geographical regions: North America, EMEA, Asia, and other regions.
65GF Score

Get the complete analysis for PBTDF

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

$1.13
Price
$0.71
GF Value