IDH Development (WAR:IDH) Beneish M-Score: -1.29 (As of Jun. 26, 2026)


WAR:IDH IDH Development SA WAR:IDH
62 GF Score
Price zł3.78
GF Value zł2.71
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is IDH Development Beneish M-Score?

IDH Development WAR:IDH +5.00% 62 Beneish M-Score is -1.29 as of Jun. 26, 2026. GuruFocus rates WAR:IDH with a GF Score™ of 62/100 and a GF Value™ of zł2.71 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 1,704 Construction companies, IDH Development ranks worse than 88.2% 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 -1.29 higher than -1.78, which implies that the company might have manipulated its financial results.

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

WAR:IDH' s Beneish M-Score Range Over the Past 10 Years
Min: -9.99   Med: -1.5   Max: 169.39
Current: -1.29

During the past 13 years, the highest Beneish M-Score of IDH Development was 169.39. The lowest was -9.99. And the median was -1.50.


IDH Development Beneish M-Score Historical Data

* Premium members only.

The historical data trend for IDH Development'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.

IDH Development Beneish M-Score Chart

IDH Development 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 -8.67 0.00 0.00 -1.54 -1.29

IDH Development 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 0.00 0.00 0.00 -1.29 0.00

WAR:IDH vs PWR, FIX, EME: Beneish M-Score Comparison

For the Engineering & Construction subindustry, IDH Development'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.


IDH Development Beneish M-Score vs Construction Industry

For the Construction industry and Industrials sector, IDH Development's Beneish M-Score distribution charts can be found below:

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


WAR:IDH
62GF Score
IDH Development SA WAR:IDH
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

IDH Development 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 IDH Development 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 * 1.5609+0.528 * 0.8955+0.404 * 0.9879+0.892 * 1.4458+0.115 * 0.5184
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.075292-0.327 * 0.865
=-1.29

* 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 zł6.18 Mil.
Revenue was zł7.00 Mil.
Gross Profit was zł6.44 Mil.
Total Current Assets was zł13.09 Mil.
Total Assets was zł14.62 Mil.
Property, Plant and Equipment(Net PPE) was zł1.38 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.28 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.00 Mil.
Total Current Liabilities was zł8.29 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 Mil.
Net Income was zł1.30 Mil.
Gross Profit was zł0.00 Mil.
Cash Flow from Operations was zł0.20 Mil.
Total Receivables was zł2.74 Mil.
Revenue was zł4.84 Mil.
Gross Profit was zł3.99 Mil.
Total Current Assets was zł9.91 Mil.
Total Assets was zł14.35 Mil.
Property, Plant and Equipment(Net PPE) was zł4.29 Mil.
Depreciation, Depletion and Amortization(DDA) was zł0.42 Mil.
Selling, General, & Admin. Expense(SGA) was zł0.00 Mil.
Total Current Liabilities was zł9.40 Mil.
Long-Term Debt & Capital Lease Obligation was zł0.00 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)
=(6.181 / 6.999) / (2.739 / 4.841)
=0.883126 / 0.565792
=1.5609

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)
=(3.989 / 4.841) / (6.44 / 6.999)
=0.824003 / 0.920131
=0.8955

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 - (13.09 + 1.38) / 14.623) / (1 - (9.914 + 4.286) / 14.352)
=0.010463 / 0.010591
=0.9879

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
=6.999 / 4.841
=1.4458

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))
=(0.416 / (0.416 + 4.286)) / (0.284 / (0.284 + 1.38))
=0.088473 / 0.170673
=0.5184

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 / 6.999) / (0 / 4.841)
=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 + 8.288) / 14.623) / ((0 + 9.404) / 14.352)
=0.566778 / 0.65524
=0.865

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
=(1.3 - 0 - 0.199) / 14.623
=0.075292

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.

IDH Development has a M-score of -1.29 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 -1.29 mean?
IDH Development (WAR:IDH) has a Beneish M-Score of -1.29 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on IDH Development and its competitors. According to the industry distribution chart, IDH Development ranks #1503 out of 1704 companies in the Construction industry, placing it in the top 88.2%.
Is IDH Development's Beneish M-Score too high?
IDH Development's current Beneish M-Score is -1.29. Based on the distribution chart, IDH Development ranks #1503 out of 1704 companies in the Construction industry, which is in the bottom quartile relative to peers. Overall, IDH Development has a GF Score™ of 62/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does IDH Development's Beneish M-Score compare to PWR and FIX?
According to the Construction industry distribution chart, IDH Development ranks #1503 out of 1704 companies for Beneish M-Score. This places IDH Development 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 Construction company?
A good Beneish M-Score depends on the Construction 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 IDH Development and its competitors. IDH Development's current Beneish M-Score is -1.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is IDH Development stock overvalued right now?
Based on GuruFocus' analysis, IDH Development (WAR:IDH) is currently considered Significantly Overvalued. The stock's GF Value™ is zł2.71, compared to a current price of zł3.78 — trading 39.5% above its estimated fair value. The current Beneish M-Score is -1.29. IDH Development's overall GF Score™ is 62/100 with 4 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 IDH Development (WAR:IDH), the current Beneish M-Score is -1.29 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 IDH Development (WAR:IDH) Overvalued in 2026?

Based on GuruFocus' analysis, IDH Development stock appears to be overvalued. The current stock price of zł3.78 is trading 39.5% above its estimated GF Value™ of zł2.71. GuruFocus considers IDH Development to be Significantly Overvalued.

Key valuation signals for WAR:IDH:

  • Beneish M-Score: -1.29
  • GF Value™: zł2.71 vs. price of zł3.78 (39.5% above fair value)
  • GF Score™: 62/100 with 4 warning signs

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


IDH Development Business Description

Address Ulica Jana III Sobieskiego 104 lok. 44, Warsaw, POL, 00-764
IDH Development SA is engaged in the implementation of activities in the field of construction works.
62GF Score

Get the complete analysis for WAR:IDH

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

zł3.78
Price
zł2.71
GF Value