G. Willi-Food International, Ltd.
WILCF Consumer Defensive Food Distribution
G. Willi-Food International, Ltd.’s revenue for fiscal 2025 (year ended December 2025) was $191.4 million, up 21.2% from fiscal 2024. In the quarter to June 2026, revenue grew 13.3%, EPS fell 21.9% and free cash flow grew 253.7%, each against the same quarter a year earlier. Revenue growth for three consecutive years, operating cash flow growth for three.
Follow WILCF
G. Willi-Food International, Ltd. (WILCF) Beneish M-score
G. Willi-Food International, Ltd.'s Beneish M-score for fiscal 2025 is −2.04; values above −1.78 are the model's flag for possible earnings manipulation — a statistical screen, not a finding.
Beneish M-score, annual
Embed this chart
Annual newest first
| Period | Beneish M-score | Change (points) |
|---|---|---|
| FY2025 | −2.04 | 0.39 |
| FY2024 | −2.43 | (0.15) |
| FY2023 | −2.28 | (0.34) |
| FY2022 | −1.94 | 0.12 |
| FY2021 | −2.05 | (0.39) |
| FY2020 | −1.66 | 0.01 |
| FY2019 | −1.67 | (0.70) |
| FY2018 | −0.97 | 1.49 |
| FY2017 | −2.45 | 0.32 |
| FY2016 | −2.77 | (2.08) |
How fiscal 2025’s score is made up
| Component | This year | Year before | Result | Points |
|---|---|---|---|---|
| Days’ sales in receivables index | 0.97 | — | 0.89 | |
| Gross margin index | 0.98 | — | 0.52 | |
| Asset quality index | 0.97 | — | 0.39 | |
| Sales growth index | 1.21 | — | 1.08 | |
| Depreciation index | 1.14 | — | 0.13 | |
| SG&A index | 1.00 | — | −0.17 | |
| Total accruals to total assets | 0.04 | — | 0.21 | |
| Leverage index | 0.76 | — | −0.25 | |
| Beneish M-score | Elevated | −2.04 | ||
How the Beneish M-score works
M = −4.84 + 0.920 × DSRI + 0.528 × GMI + 0.404 × AQI + 0.892 × SGI + 0.115 × DEPI − 0.172 × SGAI + 4.679 × TATA − 0.327 × LVGI (Beneish, 1999): eight changes in the accounts from one fiscal year to the next, which the model weighs for the pattern seen in companies that later restated their earnings. Higher is worse.
| below −2.22 | Low — no pattern the model associates with manipulation |
|---|---|
| −2.22 to −1.78 | Elevated |
| above −1.78 | Flagged by the model |
−1.78 is the cut-off usually quoted from the paper, −2.22 a common conservative one. A statistical screen, not a finding of wrongdoing.
When asset quality, depreciation or SG&A cannot be worked out, that index is set to 1, as Beneish did, and the breakdown says so; with all three missing there is no score. Depreciation includes amortisation, and asset quality leaves out securities. Not worked out for banks, insurers and REITs.
Beneish M-score against peers
| Company | Beneish M-score |
|---|---|
| MTEX Mannatech, Incorporated compare | −4.3× |
| HFFG HF FOODS GROUP INC. compare | −2.9× |
| UNFI United Natural Foods, Inc. compare | −2.9× |
| ANDE The Andersons, Inc. compare | −2.7× |
| PFGC Performance Food Group Company compare | −2.7× |
| AVO Mission Produce, Inc. compare | −2.7× |
| DIT AMCON Distributing Company compare | −2.7× |
| CHEF The Chefs' Warehouse, Inc. compare | −2.6× |
| WILCF G. Willi-Food International, Ltd. | −2.0× |
What Beneish M-score is
The Beneish M-Score combines eight year-on-year changes in the accounts into a statistical screen for patterns seen in companies that overstated earnings.
−4.84 + 0.920 × DSRI + 0.528 × GMI + 0.404 × AQI + 0.892 × SGI + 0.115 × DEPI − 0.172 × SGAI + 4.679 × TATA − 0.327 × LVGI