Future Care Trading Co (SAU:9544) Beneish M-Score: -0.77 (As of Jun. 27, 2026)


SAU:9544 Future Care Trading Co SAU:9544
49 GF Score
Price ﷼1.74
GF Value ﷼13.90
Valuation Possible Value Trap
! 2 Warning Signs
View Full Analysis

What is Future Care Trading Co Beneish M-Score?

Future Care Trading Co SAU:9544 49 Beneish M-Score is -0.77 as of Jun. 27, 2026. GuruFocus rates SAU:9544 with a GF Score™ of 49/100 and a GF Value™ of ﷼13.90 (Possible Value Trap). The stock has 2 warning signs investors should review. Among 633 Healthcare Providers & Services companies, Future Care Trading Co ranks worse than 92.58% 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.

Warning Sign:

Beneish M-Score -0.77 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Future Care Trading Co's Beneish M-Score or its related term are showing as below:

SAU:9544' s Beneish M-Score Range Over the Past 10 Years
Min: -3.22   Med: -1.92   Max: -0.77
Current: -0.77

During the past 5 years, the highest Beneish M-Score of Future Care Trading Co was -0.77. The lowest was -3.22. And the median was -1.92.

Future Care Trading Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Future Care Trading Co'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.

Future Care Trading Co Beneish M-Score Chart

Future Care Trading Co Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 -3.22 -1.92 -0.77

Future Care Trading Co Semi-Annual Data
Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
Beneish M-Score Get a 7-Day Free Trial Premium Member Only -3.22 0.00 -1.92 0.00 -0.77

SAU:9544 vs HCA, THC, DVA: Beneish M-Score Comparison

For the Medical Care Facilities subindustry, Future Care Trading Co'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.

Future Care Trading Co Beneish M-Score vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Future Care Trading Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Future Care Trading Co's Beneish M-Score falls into.


SAU:9544
49GF Score
Future Care Trading Co SAU:9544
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Future Care Trading Co 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 Future Care Trading Co 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 * 0.7303+0.528 * 1+0.404 * 4.1658+0.892 * 1.4179+0.115 * 0.8327
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * 0.029028-0.327 * 0.959
=-0.77

* 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 ﷼25.37 Mil.
Revenue was ﷼76.06 Mil.
Gross Profit was ﷼33.54 Mil.
Total Current Assets was ﷼76.00 Mil.
Total Assets was ﷼110.69 Mil.
Property, Plant and Equipment(Net PPE) was ﷼7.85 Mil.
Depreciation, Depletion and Amortization(DDA) was ﷼2.58 Mil.
Selling, General, & Admin. Expense(SGA) was ﷼0.00 Mil.
Total Current Liabilities was ﷼8.17 Mil.
Long-Term Debt & Capital Lease Obligation was ﷼1.14 Mil.
Net Income was ﷼15.75 Mil.
Gross Profit was ﷼0.00 Mil.
Cash Flow from Operations was ﷼12.54 Mil.
 Total Receivables was ﷼24.50 Mil.
Revenue was ﷼53.64 Mil.
Gross Profit was ﷼23.65 Mil.
Total Current Assets was ﷼83.46 Mil.
Total Assets was ﷼95.83 Mil.
Property, Plant and Equipment(Net PPE) was ﷼6.79 Mil.
Depreciation, Depletion and Amortization(DDA) was ﷼1.76 Mil.
Selling, General, & Admin. Expense(SGA) was ﷼7.36 Mil.
Total Current Liabilities was ﷼6.96 Mil.
Long-Term Debt & Capital Lease Obligation was ﷼1.44 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)
=(25.369 / 76.062) / (24.501 / 53.644)
=0.333531 / 0.456733
=0.7303

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)
=(23.654 / 53.644) / (33.538 / 76.062)
=0.440944 / 0.44093
=1

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 - (75.998 + 7.85) / 110.687) / (1 - (83.459 + 6.793) / 95.83)
=0.242477 / 0.058207
=4.1658

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
=76.062 / 53.644
=1.4179

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))
=(1.761 / (1.761 + 6.793)) / (2.578 / (2.578 + 7.85))
=0.205869 / 0.247219
=0.8327

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 / 76.062) / (7.362 / 53.644)
=0 / 0.137238
=0

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)
=((1.136 + 8.17) / 110.687) / ((1.443 + 6.958) / 95.83)
=0.084075 / 0.087666
=0.959

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
=(15.753 - 0 - 12.54) / 110.687
=0.029028

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.

Future Care Trading Co has a M-score of -0.77 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -0.77 mean?
Future Care Trading Co (SAU:9544) has a Beneish M-Score of -0.77 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Future Care Trading Co and its competitors. According to the industry distribution chart, Future Care Trading Co ranks #586 out of 633 companies in the Healthcare Providers & Services industry, placing it in the top 92.6%.
Is Future Care Trading Co's Beneish M-Score too high?
Future Care Trading Co's current Beneish M-Score is -0.77. Based on the distribution chart, Future Care Trading Co ranks #586 out of 633 companies in the Healthcare Providers & Services industry, which is in the bottom quartile relative to peers. Overall, Future Care Trading Co has a GF Score™ of 49/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Future Care Trading Co's Beneish M-Score compare to HCA and THC?
According to the Healthcare Providers & Services industry distribution chart, Future Care Trading Co ranks #586 out of 633 companies for Beneish M-Score. This places Future Care Trading Co 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 Healthcare Providers & Services company?
A good Beneish M-Score depends on the Healthcare Providers & Services 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 Future Care Trading Co and its competitors. Future Care Trading Co's current Beneish M-Score is -0.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Future Care Trading Co stock overvalued right now?
Based on GuruFocus' analysis, Future Care Trading Co (SAU:9544) is currently considered Possible Value Trap. The stock's GF Value™ is ﷼13.90, compared to a current price of ﷼1.74 — trading 87.5% below its estimated fair value. The current Beneish M-Score is -0.77. Future Care Trading Co's overall GF Score™ is 49/100 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 Future Care Trading Co (SAU:9544), the current Beneish M-Score is -0.77 as of Jun. 27, 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 Future Care Trading Co (SAU:9544) Overvalued in 2026?

Based on GuruFocus' analysis, Future Care Trading Co stock appears to be undervalued. The current stock price of ﷼1.74 is trading 87.5% below its estimated GF Value™ of ﷼13.90. GuruFocus considers Future Care Trading Co to be Possible Value Trap.

Key valuation signals for SAU:9544:

  • Beneish M-Score: -0.77
  • GF Value™: ﷼13.90 vs. price of ﷼1.74 (87.5% below fair value)
  • GF Score™: 49/100 with 2 warning signs

No single metric tells the full story. See the SAU:9544 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

Future Care Trading Co Business Description

Address Ahmed Aqilan Street, P.O 6454, Al-Khalidiya District, Jeddah, SAU, 23421
Future Care Trading Co offers home healthcare facilities in the Kingdom of Saudi Arabia, which includes a distinguished group of Healthcare Personnel. Its services comprise Doctor Visits, Nursing Services, Nursing Aid, Physiotherapy, Laboratory Services, Nutrition Services, and Social Services.
49GF Score

Get the complete analysis for SAU:9544

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

﷼1.74
Price
﷼13.90
GF Value