Ependion AB (CHIX:EPENS) Beneish M-Score: -2.66 (As of Jun. 26, 2026)


CHIX:EPENS Ependion AB CHIX:EPENS
84 GF Score
Price kr104.50
GF Value kr75.53
! 8 Warning Signs
View Full Analysis

What is Ependion AB Beneish M-Score?

Ependion AB CHIX:EPENS 84 Beneish M-Score is -2.66 as of Jun. 26, 2026. GuruFocus rates CHIX:EPENS with a GF Score™ of 84/100 and a GF Value™ of kr75.53. The stock has 8 warning signs investors should review. Among 2,403 Hardware companies, Ependion AB ranks better than 65.83% 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 -2.66 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

CHIX:EPENs' s Beneish M-Score Range Over the Past 10 Years
Min: -3.26   Med: -2.71   Max: -1.04
Current: -2.66

During the past 13 years, the highest Beneish M-Score of Ependion AB was -1.04. The lowest was -3.26. And the median was -2.71.


Ependion AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Ependion AB'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.

Ependion AB Beneish M-Score Chart

Ependion AB 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 -2.34 -1.68 -2.70 -3.01 -2.71

Ependion AB 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 -3.12 -2.89 -2.73 -2.71 -2.66

CHIX:EPENS vs CSCO, CIEN, MSI: Beneish M-Score Comparison

For the Communication Equipment subindustry, Ependion AB'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.


Ependion AB Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, Ependion AB's Beneish M-Score distribution charts can be found below:

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


CHIX:EPENS
84GF Score
Ependion AB CHIX:EPENS
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ependion AB 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 Ependion AB 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 * 1.0694+0.528 * 0.9726+0.404 * 1.1285+0.892 * 1.036+0.115 * 0.4296
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9796+4.679 * -0.064568-0.327 * 0.8466
=-2.66

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was kr508 Mil.
Revenue was 597.309 + 582.355 + 543.586 + 560.756 = kr2,284 Mil.
Gross Profit was 321.646 + 312.923 + 289.287 + 294.874 = kr1,219 Mil.
Total Current Assets was kr1,073 Mil.
Total Assets was kr3,353 Mil.
Property, Plant and Equipment(Net PPE) was kr227 Mil.
Depreciation, Depletion and Amortization(DDA) was kr8 Mil.
Selling, General, & Admin. Expense(SGA) was kr693 Mil.
Total Current Liabilities was kr658 Mil.
Long-Term Debt & Capital Lease Obligation was kr488 Mil.
Net Income was 40.524 + 44.013 + 40.44 + 30.278 = kr155 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0 Mil.
Cash Flow from Operations was 42.708 + 129.603 + 79.95 + 119.476 = kr372 Mil.
Total Receivables was kr458 Mil.
Revenue was 545.056 + 578.217 + 493.033 + 588.355 = kr2,205 Mil.
Gross Profit was 295.941 + 295.179 + 255.258 + 297.754 = kr1,144 Mil.
Total Current Assets was kr976 Mil.
Total Assets was kr2,654 Mil.
Property, Plant and Equipment(Net PPE) was kr238 Mil.
Depreciation, Depletion and Amortization(DDA) was kr4 Mil.
Selling, General, & Admin. Expense(SGA) was kr683 Mil.
Total Current Liabilities was kr634 Mil.
Long-Term Debt & Capital Lease Obligation was kr437 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)
=(507.873 / 2284.006) / (458.414 / 2204.661)
=0.222361 / 0.207929
=1.0694

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)
=(1144.132 / 2204.661) / (1218.73 / 2284.006)
=0.518961 / 0.533593
=0.9726

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 - (1073.343 + 226.797) / 3352.751) / (1 - (975.776 + 238.25) / 2653.53)
=0.612217 / 0.542486
=1.1285

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
=2284.006 / 2204.661
=1.036

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))
=(3.531 / (3.531 + 238.25)) / (7.981 / (7.981 + 226.797))
=0.014604 / 0.033994
=0.4296

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)
=(693.327 / 2284.006) / (683.147 / 2204.661)
=0.303557 / 0.309865
=0.9796

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)
=((487.71 + 657.928) / 3352.751) / ((437.272 + 633.722) / 2653.53)
=0.341701 / 0.403611
=0.8466

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
=(155.255 - 0 - 371.737) / 3352.751
=-0.064568

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.

Ependion AB has a M-score of -2.66 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 -2.66 mean?
Ependion AB (CHIX:EPENS) has a Beneish M-Score of -2.66 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Ependion AB and its competitors. According to the industry distribution chart, Ependion AB ranks #821 out of 2403 companies in the Hardware industry, placing it in the top 34.2%.
Is Ependion AB's Beneish M-Score too high?
Ependion AB's current Beneish M-Score is -2.66. Based on the distribution chart, Ependion AB ranks #821 out of 2403 companies in the Hardware industry, which is above the industry midpoint. Overall, Ependion AB has a GF Score™ of 84/100, reflecting its overall financial health beyond just this single metric.
How does Ependion AB's Beneish M-Score compare to CSCO and CIEN?
According to the Hardware industry distribution chart, Ependion AB ranks #821 out of 2403 companies for Beneish M-Score. This puts Ependion AB in the upper 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 Ependion AB and its competitors. Ependion AB's current Beneish M-Score is -2.66. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ependion AB stock overvalued right now?
Ependion AB (CHIX:EPENS) has a current Beneish M-Score of -2.66. The stock's GF Value™ is kr75.53, compared to a current price of kr104.50 — trading 38.4% above its estimated fair value. The current Beneish M-Score is -2.66. Ependion AB's overall GF Score™ is 84/100 with 8 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 Ependion AB (CHIX:EPENS), the current Beneish M-Score is -2.66 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 Ependion AB (CHIX:EPENS) Overvalued in 2026?

Based on GuruFocus' analysis, Ependion AB stock appears to be overvalued. The current stock price of kr104.50 is trading 38.4% above its estimated GF Value™ of kr75.53.

Key valuation signals for CHIX:EPENS:

  • Beneish M-Score: -2.66
  • GF Value™: kr75.53 vs. price of kr104.50 (38.4% above fair value)
  • GF Score™: 84/100 with 8 warning signs

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


Ependion AB Business Description

Address Stora Varvsgatan 13A, Box 426, Malmo, SWE, SE-201 24
Ependion AB is technology group delivering digital solutions for secure control, visualization and data communication for industrial applications in environments where reliability and high quality are critical factors. The operating segments are divided between the Beijer Electronics and Westermo business entities. Beijer; and Westermo. It generates majority of revenue from Westermo which develops robust and secure communication solutions for harsh environments, with its focus on rail networks, with the business entity being the world'wide market leader in its niche for trackside and for the energy sector. The company has presence in Nordics, Rest of Europe, North America, Asia, and Rest of world.
84GF Score

Get the complete analysis for CHIX:EPENS

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

kr104.50
Price
kr75.53
GF Value