Damai Entertainment Holdings (STU:CBW) Beneish M-Score: -1.69 (As of Jun. 26, 2026)


STU:CBW Damai Entertainment Holdings Ltd STU:CBW
58 GF Score
Price €0.05
GF Value €0.09
! 6 Warning Signs
View Full Analysis

What is Damai Entertainment Holdings Beneish M-Score?

Damai Entertainment Holdings STU:CBW -3.80% 58 Beneish M-Score is -1.69 as of Jun. 26, 2026. GuruFocus rates STU:CBW with a GF Score™ of 58/100 and a GF Value™ of €0.09. The stock has 6 warning signs investors should review. Among 989 Media - Diversified companies, Damai Entertainment Holdings ranks worse than 84.33% 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 -1.69 higher than -1.78, which implies that the company might have manipulated its financial results.

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

STU:CBW' s Beneish M-Score Range Over the Past 10 Years
Min: -3.28   Med: -1.84   Max: 1.02
Current: -1.69

During the past 13 years, the highest Beneish M-Score of Damai Entertainment Holdings was 1.02. The lowest was -3.28. And the median was -1.84.


Damai Entertainment Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Damai Entertainment 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.

Damai Entertainment Holdings Beneish M-Score Chart

Damai Entertainment Holdings Annual Data
Trend Dec16 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.00 -2.55 -3.28 -1.69 0.00

Damai Entertainment Holdings Semi-Annual Data
Jun16 Dec16 Jun17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 -3.28 0.00 -1.69 0.00 0.00

STU:CBW vs NFLX, DIS, WBD: Beneish M-Score Comparison

For the Entertainment subindustry, Damai Entertainment 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.


Damai Entertainment Holdings Beneish M-Score vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Damai Entertainment Holdings's Beneish M-Score distribution charts can be found below:

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


STU:CBW
58GF Score
Damai Entertainment Holdings Ltd STU:CBW
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Damai Entertainment 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 Damai Entertainment 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 * 0.9745+0.528 * 1.0833+0.404 * 1.2089+0.892 * 1.3294+0.115 * 2.2971
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9022+4.679 * 0.060399-0.327 * 1.1301
=-1.68

* 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 €475.3 Mil.
Revenue was €855.2 Mil.
Gross Profit was €316.2 Mil.
Total Current Assets was €1,548.9 Mil.
Total Assets was €2,998.5 Mil.
Property, Plant and Equipment(Net PPE) was €44.1 Mil.
Depreciation, Depletion and Amortization(DDA) was €13.7 Mil.
Selling, General, & Admin. Expense(SGA) was €258.6 Mil.
Total Current Liabilities was €852.1 Mil.
Long-Term Debt & Capital Lease Obligation was €29.3 Mil.
Net Income was €46.4 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €-134.7 Mil.
Total Receivables was €366.9 Mil.
Revenue was €643.3 Mil.
Gross Profit was €257.7 Mil.
Total Current Assets was €1,672.7 Mil.
Total Assets was €2,741.5 Mil.
Property, Plant and Equipment(Net PPE) was €5.7 Mil.
Depreciation, Depletion and Amortization(DDA) was €6.9 Mil.
Selling, General, & Admin. Expense(SGA) was €215.6 Mil.
Total Current Liabilities was €705.7 Mil.
Long-Term Debt & Capital Lease Obligation was €7.5 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)
=(475.285 / 855.207) / (366.873 / 643.318)
=0.555754 / 0.570283
=0.9745

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)
=(257.68 / 643.318) / (316.206 / 855.207)
=0.400548 / 0.369742
=1.0833

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 - (1548.888 + 44.082) / 2998.487) / (1 - (1672.732 + 5.747) / 2741.527)
=0.468742 / 0.387758
=1.2089

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
=855.207 / 643.318
=1.3294

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))
=(6.887 / (6.887 + 5.747)) / (13.716 / (13.716 + 44.082))
=0.545116 / 0.237309
=2.2971

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)
=(258.608 / 855.207) / (215.627 / 643.318)
=0.302392 / 0.335179
=0.9022

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)
=((29.275 + 852.143) / 2998.487) / ((7.462 + 705.657) / 2741.527)
=0.293954 / 0.260117
=1.1301

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
=(46.392 - 0 - -134.715) / 2998.487
=0.060399

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.

Damai Entertainment Holdings has a M-score of -1.68 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 -1.69 mean?
Damai Entertainment Holdings (STU:CBW) has a Beneish M-Score of -1.69 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Damai Entertainment Holdings and its competitors. According to the industry distribution chart, Damai Entertainment Holdings ranks #834 out of 989 companies in the Media - Diversified industry, placing it in the top 84.3%.
Is Damai Entertainment Holdings' Beneish M-Score too high?
Damai Entertainment Holdings' current Beneish M-Score is -1.69. Based on the distribution chart, Damai Entertainment Holdings ranks #834 out of 989 companies in the Media - Diversified industry, which is in the bottom quartile relative to peers. Overall, Damai Entertainment Holdings has a GF Score™ of 58/100, reflecting its overall financial health beyond just this single metric.
How does Damai Entertainment Holdings' Beneish M-Score compare to NFLX and DIS?
According to the Media - Diversified industry distribution chart, Damai Entertainment Holdings ranks #834 out of 989 companies for Beneish M-Score. This places Damai Entertainment 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 Media - Diversified company?
A good Beneish M-Score depends on the Media - Diversified 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 Damai Entertainment Holdings and its competitors. Damai Entertainment Holdings's current Beneish M-Score is -1.69. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Damai Entertainment Holdings stock overvalued right now?
Damai Entertainment Holdings (STU:CBW) has a current Beneish M-Score of -1.69. The stock's GF Value™ is €0.09, compared to a current price of €0.05 — trading 43.8% below its estimated fair value. The current Beneish M-Score is -1.69. Damai Entertainment Holdings' overall GF Score™ is 58/100 with 6 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 Damai Entertainment Holdings (STU:CBW), the current Beneish M-Score is -1.69 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 Damai Entertainment Holdings (STU:CBW) Overvalued in 2026?

Based on GuruFocus' analysis, Damai Entertainment Holdings stock appears to be undervalued. The current stock price of €0.05 is trading 43.8% below its estimated GF Value™ of €0.09.

Key valuation signals for STU:CBW:

  • Beneish M-Score: -1.69
  • GF Value™: €0.09 vs. price of €0.05 (43.8% below fair value)
  • GF Score™: 58/100 with 6 warning signs

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


Damai Entertainment Holdings Business Description

Other Exchanges 01060:Hong KongCBW:Germany
Address No. 20 Guangshan Road, Zone B, Alibaba Beijing Chaoyang, Science & Technology Park, Chaoyang District, Beijing, CHN
Damai Entertainment Holdings Ltd is a technology-powered entertainment company rooted in real-world experiences. While delivering premium films and performances, it harnesses technology to craft inventive experiences for the cultural and entertainment industry, offering users high-quality real-world entertainment. It stands as a full-fledged real-world entertainment platform with businesses spanning content production, marketing and distribution, live performances, IP licensing and integrated operations, as well as cinema ticketing management and data services.
58GF Score

Get the complete analysis for STU:CBW

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

€0.05
Price
€0.09
GF Value