VAT Group AG (XSWX:VACN) Beneish M-Score: -2.81 (As of Jun. 24, 2026)


XSWX:VACN VAT Group AG XSWX:VACN
89 GF Score
Price CHF668.80
GF Value CHF426.22
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is VAT Group AG Beneish M-Score?

VAT Group AG XSWX:VACN -5.38% 89 Beneish M-Score is -2.81 as of Jun. 24, 2026. GuruFocus rates XSWX:VACN with a GF Score™ of 89/100 and a GF Value™ of CHF426.22 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 2,926 Industrial Products companies, VAT Group AG ranks better than 79.67% 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 -2.81 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XSWX:VACN' s Beneish M-Score Range Over the Past 10 Years
Min: -3.02   Med: -2.69   Max: -2.22
Current: -2.81

During the past 11 years, the highest Beneish M-Score of VAT Group AG was -2.22. The lowest was -3.02. And the median was -2.69.


VAT Group AG Beneish M-Score Historical Data

* Premium members only.

The historical data trend for VAT Group AG'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.

VAT Group AG Beneish M-Score Chart

VAT Group AG 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 -2.29 -2.22 -3.02 -2.44 -2.81

VAT Group AG Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 -3.02 0.00 -2.44 0.00 -2.81

XSWX:VACN vs GEV, ETN, PH: Beneish M-Score Comparison

For the Specialty Industrial Machinery subindustry, VAT Group AG'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.


VAT Group AG Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, VAT Group AG's Beneish M-Score distribution charts can be found below:

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


XSWX:VACN
89GF Score
VAT Group AG XSWX:VACN
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

VAT Group AG 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 VAT Group AG 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 * 0.7883+0.528 * 1.0445+0.404 * 0.9988+0.892 * 1.1394+0.115 * 1.0806
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0553+4.679 * -0.067221-0.327 * 0.8947
=-2.81

* 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 CHF132 Mil.
Revenue was CHF1,074 Mil.
Gross Profit was CHF692 Mil.
Total Current Assets was CHF476 Mil.
Total Assets was CHF1,263 Mil.
Property, Plant and Equipment(Net PPE) was CHF335 Mil.
Depreciation, Depletion and Amortization(DDA) was CHF49 Mil.
Selling, General, & Admin. Expense(SGA) was CHF51 Mil.
Total Current Liabilities was CHF362 Mil.
Long-Term Debt & Capital Lease Obligation was CHF45 Mil.
Net Income was CHF214 Mil.
Gross Profit was CHF0 Mil.
Cash Flow from Operations was CHF299 Mil.
Total Receivables was CHF147 Mil.
Revenue was CHF942 Mil.
Gross Profit was CHF634 Mil.
Total Current Assets was CHF557 Mil.
Total Assets was CHF1,295 Mil.
Property, Plant and Equipment(Net PPE) was CHF273 Mil.
Depreciation, Depletion and Amortization(DDA) was CHF43 Mil.
Selling, General, & Admin. Expense(SGA) was CHF42 Mil.
Total Current Liabilities was CHF227 Mil.
Long-Term Debt & Capital Lease Obligation was CHF239 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)
=(131.718 / 1073.516) / (146.66 / 942.2)
=0.122698 / 0.155657
=0.7883

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)
=(634.147 / 942.2) / (691.739 / 1073.516)
=0.673049 / 0.644368
=1.0445

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 - (475.72 + 334.973) / 1262.878) / (1 - (557.402 + 273.18) / 1294.746)
=0.358059 / 0.358498
=0.9988

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
=1073.516 / 942.2
=1.1394

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))
=(43.487 / (43.487 + 273.18)) / (48.768 / (48.768 + 334.973))
=0.137327 / 0.127086
=1.0806

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)
=(51.053 / 1073.516) / (42.461 / 942.2)
=0.047557 / 0.045066
=1.0553

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)
=((44.656 + 362.014) / 1262.878) / ((239.346 + 226.63) / 1294.746)
=0.322018 / 0.359898
=0.8947

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
=(214.28 - 0 - 299.172) / 1262.878
=-0.067221

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.

VAT Group AG has a M-score of -2.81 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 -2.81 mean?
VAT Group AG (XSWX:VACN) has a Beneish M-Score of -2.81 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on VAT Group AG and its competitors. According to the industry distribution chart, VAT Group AG ranks #595 out of 2926 companies in the Industrial Products industry, placing it in the top 20.3%.
Is VAT Group AG's Beneish M-Score too high?
VAT Group AG's current Beneish M-Score is -2.81. Based on the distribution chart, VAT Group AG ranks #595 out of 2926 companies in the Industrial Products industry, which is in the top quartile — a strong position relative to peers. Overall, VAT Group AG has a GF Score™ of 89/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does VAT Group AG's Beneish M-Score compare to GEV and ETN?
According to the Industrial Products industry distribution chart, VAT Group AG ranks #595 out of 2926 companies for Beneish M-Score. This places VAT Group AG in the top 20% 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 VAT Group AG and its competitors. VAT Group AG's current Beneish M-Score is -2.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is VAT Group AG stock overvalued right now?
Based on GuruFocus' analysis, VAT Group AG (XSWX:VACN) is currently considered Significantly Overvalued. The stock's GF Value™ is CHF426.22, compared to a current price of CHF668.80 — trading 56.9% above its estimated fair value. The current Beneish M-Score is -2.81. VAT Group AG's overall GF Score™ is 89/100 with 7 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 VAT Group AG (XSWX:VACN), the current Beneish M-Score is -2.81 as of Jun. 24, 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 VAT Group AG (XSWX:VACN) Overvalued in 2026?

Based on GuruFocus' analysis, VAT Group AG stock appears to be overvalued. The current stock price of CHF668.80 is trading 56.9% above its estimated GF Value™ of CHF426.22. GuruFocus considers VAT Group AG to be Significantly Overvalued.

Key valuation signals for XSWX:VACN:

  • Beneish M-Score: -2.81
  • GF Value™: CHF426.22 vs. price of CHF668.80 (56.9% above fair value)
  • GF Score™: 89/100 with 7 warning signs

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


VAT Group AG Business Description

Address Rutistrasse 4, Haag, CHE, CH-9469
VAT Group AG is a developer and manufacturer of vacuum valves and related solutions used in vacuum environments required for the manufacturing of semiconductors, photovoltaic solar cells, digital displays, and other industrial and research applications. Its products are mission-critical components that enable high-precision processes in near-perfect vacuum environments. It operates through two segments: valves, which earn maximum revenue and focus on the design and manufacture of vacuum valves and related components, and service, which provides spare parts, repairs, upgrades, and support services for installed products. The company maintains a production footprint across multiple locations and serves customers internationally, earning a majority of its revenue from China.
89GF Score

Get the complete analysis for XSWX:VACN

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

CHF668.80
Price
CHF426.22
GF Value