F

Valaris Limited — Earnings Quality Grade F

VAL · Energy

Major red flags

Revenue
$2.4B
2025
Net Income
$983M
2025
Gross Margin
25.0%
Free Cash Flow
$203M
01

Screening Summary

11
Passed
4
Watch
2
Failed
-2.2
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 65 days, change -12 days YoY

A2AR vs Revenue Growth

AR growth -15.6% vs revenue growth 0.3%

A3Revenue vs CFFO

Revenue 0.3%, CFFO 53.7%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

B2CapEx vs Revenue

CapEx growth -24.5% vs revenue 0.3%. Normal

B3SG&A Ratio

SG&A/Gross Profit = 16.4%, excellent (<30%)

B4Gross Margin

Gross margin 25.0%, change +4.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

C2Free Cash Flow

FCF < 50% of Net Income for 3 years

!
C3Accruals Ratio

Accruals ratio = 8.2%. Elevated

!
C4Cash vs Debt

Cash $0.6B covers 52% of debt $1.2B

04

Balance Sheet Health

D1Goodwill + Intangibles

No goodwill. Clean balance sheet

D2Leverage

Debt/EBITDA = 1.5x. Healthy

D3Soft Asset Growth

Other assets 7.1% vs revenue 0.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

!
E1Serial Acquirer FCF

FCF after acquisitions negative for 2/3 years

E2Goodwill Surge

No goodwill

06

Manipulation Score

!
F1Beneish M-Score

M-Score = -2.20 (grey zone)

持仓监控

把 VAL 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-2.2
-4.0 Clean-2.22 Grey-1.78 Danger0
0.842
DSRI
AR growing faster than revenue?
0.811
GMI
Gross margin declining?
1.178
AQI
Asset quality deteriorating?
1.003
SGI
Revenue growth rate
0.908
DEPI
Depreciation slowing?
0.833
SGAI
SG&A ratio changing?
0.0823
TATA
Accruals level
0.84
LVGI
Leverage increasing?
05

Altman Z-Score

4.51
Safe Zone
0 Distress1.102.605.0+ Safe
0.1006
Liquidity
0.449
Cumulative profit
0.1227
Operating efficiency
1.4859
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25