Keepers Holdings (PHS:KEEPR) Beneish M-Score: -2.58 (As of Jun. 26, 2026)


PHS:KEEPR Keepers Holdings Inc PHS:KEEPR
85 GF Score
Price ₱1.87
GF Value ₱2.37
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Keepers Holdings Beneish M-Score?

Keepers Holdings PHS:KEEPR 85 Beneish M-Score is -2.58 as of Jun. 26, 2026. GuruFocus rates PHS:KEEPR with a GF Score™ of 85/100 and a GF Value™ of ₱2.37 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 201 Beverages - Alcoholic companies, Keepers Holdings ranks worse than 51.74% 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 -2.58 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

PHS:KEEPR' s Beneish M-Score Range Over the Past 10 Years
Min: -70.44   Med: -2.35   Max: 11.52
Current: -2.58

During the past 13 years, the highest Beneish M-Score of Keepers Holdings was 11.52. The lowest was -70.44. And the median was -2.35.


Keepers Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Keepers Holdings'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.

Keepers Holdings Beneish M-Score Chart

Keepers Holdings 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 -2.09 8.63 -1.55 -2.59 -2.72

Keepers Holdings 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 -2.81 -2.32 -2.67 -2.72 -2.58

PHS:KEEPR vs BF.B: Beneish M-Score Comparison

For the Beverages - Wineries & Distilleries subindustry, Keepers Holdings'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.


Keepers Holdings Beneish M-Score vs Beverages - Alcoholic Industry

For the Beverages - Alcoholic industry and Consumer Defensive sector, Keepers Holdings's Beneish M-Score distribution charts can be found below:

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


PHS:KEEPR
85GF Score
Keepers Holdings Inc PHS:KEEPR
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Keepers Holdings 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 Keepers Holdings 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 * 0.9402+0.528 * 1.0861+0.404 * 0.9257+0.892 * 1.063+0.115 * 2.0126
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9059+4.679 * -0.008309-0.327 * 1.6322
=-2.58

* 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 ₱1,142 Mil.
Revenue was 4305.848 + 6807.78 + 4351.63 + 4975.754 = ₱20,441 Mil.
Gross Profit was 1096.115 + 1617.232 + 1259.075 + 1312.873 = ₱5,285 Mil.
Total Current Assets was ₱18,093 Mil.
Total Assets was ₱24,483 Mil.
Property, Plant and Equipment(Net PPE) was ₱252 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱91 Mil.
Selling, General, & Admin. Expense(SGA) was ₱991 Mil.
Total Current Liabilities was ₱5,960 Mil.
Long-Term Debt & Capital Lease Obligation was ₱178 Mil.
Net Income was 811.357 + 1136.323 + 807.613 + 931.543 = ₱3,687 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₱0 Mil.
Cash Flow from Operations was 837.711 + 1612.68 + 946.441 + 493.426 = ₱3,890 Mil.
Total Receivables was ₱1,142 Mil.
Revenue was 4059.596 + 6822.014 + 3986.463 + 4360.976 = ₱19,229 Mil.
Gross Profit was 1094.093 + 1935.095 + 1142.009 + 1228.762 = ₱5,400 Mil.
Total Current Assets was ₱15,549 Mil.
Total Assets was ₱21,410 Mil.
Property, Plant and Equipment(Net PPE) was ₱63 Mil.
Depreciation, Depletion and Amortization(DDA) was ₱73 Mil.
Selling, General, & Admin. Expense(SGA) was ₱1,029 Mil.
Total Current Liabilities was ₱3,082 Mil.
Long-Term Debt & Capital Lease Obligation was ₱206 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)
=(1141.918 / 20441.012) / (1142.485 / 19229.049)
=0.055864 / 0.059415
=0.9402

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)
=(5399.959 / 19229.049) / (5285.295 / 20441.012)
=0.280823 / 0.258563
=1.0861

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 - (18093.196 + 252.304) / 24483.038) / (1 - (15548.77 + 63.223) / 21410.237)
=0.250685 / 0.270816
=0.9257

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
=20441.012 / 19229.049
=1.063

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))
=(72.816 / (72.816 + 63.223)) / (91.41 / (91.41 + 252.304))
=0.535258 / 0.265948
=2.0126

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)
=(991.19 / 20441.012) / (1029.298 / 19229.049)
=0.04849 / 0.053528
=0.9059

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)
=((177.582 + 5959.573) / 24483.038) / ((205.735 + 3082.314) / 21410.237)
=0.25067 / 0.153574
=1.6322

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
=(3686.836 - 0 - 3890.258) / 24483.038
=-0.008309

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.

Keepers Holdings has a M-score of -2.58 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 -2.58 mean?
Keepers Holdings (PHS:KEEPR) has a Beneish M-Score of -2.58 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Keepers Holdings and its competitors. According to the industry distribution chart, Keepers Holdings ranks #104 out of 201 companies in the Beverages - Alcoholic industry, placing it in the top 51.7%.
Is Keepers Holdings' Beneish M-Score too high?
Keepers Holdings' current Beneish M-Score is -2.58. Based on the distribution chart, Keepers Holdings ranks #104 out of 201 companies in the Beverages - Alcoholic industry, which is below the industry midpoint. Overall, Keepers Holdings has a GF Score™ of 85/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Keepers Holdings' Beneish M-Score compare to BF.B?
According to the Beverages - Alcoholic industry distribution chart, Keepers Holdings ranks #104 out of 201 companies for Beneish M-Score. This places Keepers Holdings in the lower 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 Beverages - Alcoholic company?
A good Beneish M-Score depends on the Beverages - Alcoholic 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 Keepers Holdings and its competitors. Keepers Holdings's current Beneish M-Score is -2.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Keepers Holdings stock overvalued right now?
Based on GuruFocus' analysis, Keepers Holdings (PHS:KEEPR) is currently considered Modestly Undervalued. The stock's GF Value™ is ₱2.37, compared to a current price of ₱1.87 — trading 21.1% below its estimated fair value. The current Beneish M-Score is -2.58. Keepers Holdings' overall GF Score™ is 85/100 with 2 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 Keepers Holdings (PHS:KEEPR), the current Beneish M-Score is -2.58 as of Jun. 26, 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 Keepers Holdings (PHS:KEEPR) Overvalued in 2026?

Based on GuruFocus' analysis, Keepers Holdings stock appears to be undervalued. The current stock price of ₱1.87 is trading 21.1% below its estimated GF Value™ of ₱2.37. GuruFocus considers Keepers Holdings to be Modestly Undervalued.

Key valuation signals for PHS:KEEPR:

  • Beneish M-Score: -2.58
  • GF Value™: ₱2.37 vs. price of ₱1.87 (21.1% below fair value)
  • GF Score™: 85/100 with 2 warning signs

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


Keepers Holdings Business Description

Address No. 900 Romualdez Street, Paco, Manila, PHL, 1007
Keepers Holdings Inc is a holding company. Through its subsidiaries, the company operates in the imported spirits, wine, and related specialty beverage distribution businesses. It distributes alcoholic and non-alcoholic beverages of different brands, including Red Bull, Perrier, Beaulieu Vineyard, Sterling, Stag's Leap, Matua, Rothbury, and others. The group operates in a single segment, which is the sale of spirits, wines, and specialty beverages to customers.
85GF Score

Get the complete analysis for PHS:KEEPR

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

₱1.87
Price
₱2.37
GF Value