Modivo (WBO:CCC) Beneish M-Score: -3.24 (As of Jun. 25, 2026)


WBO:CCC Modivo SA WBO:CCC
72 GF Score
Price €41.67
GF Value €57.62
! 4 Warning Signs
View Full Analysis

What is Modivo Beneish M-Score?

Modivo WBO:CCC 72 Beneish M-Score is -3.24 as of Jun. 25, 2026. GuruFocus rates WBO:CCC with a GF Score™ of 72/100 and a GF Value™ of €57.62. The stock has 4 warning signs investors should review. Among 1,087 Retail - Cyclical companies, Modivo ranks better than 86.75% 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 -3.24 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

WBO:CCC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.69   Med: -2.68   Max: -0.06
Current: -3.24

During the past 13 years, the highest Beneish M-Score of Modivo was -0.06. The lowest was -3.69. And the median was -2.68.


Modivo Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Modivo'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.

Modivo Beneish M-Score Chart

Modivo Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Jan22 Jan23 Jan24 Jan25 Jan26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.87 -3.21 -2.48 -2.61 -2.76

Modivo Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 -1.82 -2.25 -2.09 -2.76 -3.24

WBO:CCC vs TJX, ROST, BURL: Beneish M-Score Comparison

For the Apparel Retail subindustry, Modivo'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.


Modivo Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Modivo's Beneish M-Score distribution charts can be found below:

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


WBO:CCC
72GF Score
Modivo SA WBO:CCC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Modivo 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 Modivo 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 * 0.8368+0.528 * 1.0483+0.404 * 0.9519+0.892 * 1.0637+0.115 * 1.1053
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9122+4.679 * -0.143744-0.327 * 1.0715
=-3.24

* 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 (Apr26) TTM:Last Year (Apr25) TTM:
Total Receivables was €166 Mil.
Revenue was 568.233 + 624.677 + 693.141 + 670.824 = €2,557 Mil.
Gross Profit was 297.01 + 267.402 + 327.48 + 330.881 = €1,223 Mil.
Total Current Assets was €1,248 Mil.
Total Assets was €2,725 Mil.
Property, Plant and Equipment(Net PPE) was €1,162 Mil.
Depreciation, Depletion and Amortization(DDA) was €189 Mil.
Selling, General, & Admin. Expense(SGA) was €222 Mil.
Total Current Liabilities was €1,440 Mil.
Long-Term Debt & Capital Lease Obligation was €751 Mil.
Net Income was -1.887 + -62.966 + 27.535 + 18.287 = €-19 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0 Mil.
Cash Flow from Operations was 80.67 + -4.123 + 168.679 + 127.47 = €373 Mil.
Total Receivables was €186 Mil.
Revenue was 546.429 + 608.766 + 645.479 + 603.152 = €2,404 Mil.
Gross Profit was 275.952 + 299.666 + 330.788 + 298.711 = €1,205 Mil.
Total Current Assets was €1,193 Mil.
Total Assets was €2,244 Mil.
Property, Plant and Equipment(Net PPE) was €778 Mil.
Depreciation, Depletion and Amortization(DDA) was €142 Mil.
Selling, General, & Admin. Expense(SGA) was €229 Mil.
Total Current Liabilities was €1,122 Mil.
Long-Term Debt & Capital Lease Obligation was €562 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)
=(165.883 / 2556.875) / (186.359 / 2403.826)
=0.064877 / 0.077526
=0.8368

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)
=(1205.117 / 2403.826) / (1222.773 / 2556.875)
=0.501333 / 0.478229
=1.0483

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 - (1248.142 + 1161.671) / 2725.18) / (1 - (1193.189 + 777.585) / 2243.534)
=0.115723 / 0.121576
=0.9519

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
=2556.875 / 2403.826
=1.0637

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))
=(142.262 / (142.262 + 777.585)) / (188.992 / (188.992 + 1161.671))
=0.154658 / 0.139925
=1.1053

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)
=(222.023 / 2556.875) / (228.826 / 2403.826)
=0.086834 / 0.095192
=0.9122

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)
=((751.075 + 1439.929) / 2725.18) / ((561.85 + 1121.604) / 2243.534)
=0.803985 / 0.750358
=1.0715

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
=(-19.031 - 0 - 372.696) / 2725.18
=-0.143744

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.

Modivo has a M-score of -3.24 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 -3.24 mean?
Modivo (WBO:CCC) has a Beneish M-Score of -3.24 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Modivo and its competitors. According to the industry distribution chart, Modivo ranks #144 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 13.2%.
Is Modivo's Beneish M-Score too high?
Modivo's current Beneish M-Score is -3.24. Based on the distribution chart, Modivo ranks #144 out of 1087 companies in the Retail - Cyclical industry, which is in the top quartile — a strong position relative to peers. Overall, Modivo has a GF Score™ of 72/100, reflecting its overall financial health beyond just this single metric.
How does Modivo's Beneish M-Score compare to TJX and ROST?
According to the Retail - Cyclical industry distribution chart, Modivo ranks #144 out of 1087 companies for Beneish M-Score. This places Modivo in the top 13% of its industry — outperforming the majority of peers. 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Modivo and its competitors. Modivo's current Beneish M-Score is -3.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Modivo stock overvalued right now?
Modivo (WBO:CCC) has a current Beneish M-Score of -3.24. The stock's GF Value™ is €57.62, compared to a current price of €41.67 — trading 27.7% below its estimated fair value. The current Beneish M-Score is -3.24. Modivo's overall GF Score™ is 72/100 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 Modivo (WBO:CCC), the current Beneish M-Score is -3.24 as of Jun. 25, 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 Modivo (WBO:CCC) Overvalued in 2026?

Based on GuruFocus' analysis, Modivo stock appears to be undervalued. The current stock price of €41.67 is trading 27.7% below its estimated GF Value™ of €57.62.

Key valuation signals for WBO:CCC:

  • Beneish M-Score: -3.24
  • GF Value™: €57.62 vs. price of €41.67 (27.7% below fair value)
  • GF Score™: 72/100 with 4 warning signs

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


Modivo Business Description

Other Exchanges MDV:Poland6RK:Germany
Address ul. Strefowa 6, Polkowice, POL, 59-101
Modivo SA business activities are concentrated in the retail, digital, and wholesale segments and include the wholesale and retail trade of clothing and footwear. Its operating segments include CCC, which generates the majority of revenue and includes sales through websites, offline retail stores, distribution, and wholesale operations, as well as HalfPrice and MODIVO (MODIVO and eobuwie). The Company's business lines include CCC, eobuwie, MODIVO, HalfPrice, worldbox, Boardriders, Warsaw Sneaker Store, SK Store, and Sklep Biegacza.
72GF Score

Get the complete analysis for WBO:CCC

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

€41.67
Price
€57.62
GF Value