Nilorngruppen AB (CHIX:NILBS) Beneish M-Score: -2.76 (As of Jun. 26, 2026)


CHIX:NILBS Nilorngruppen AB CHIX:NILBS
85 GF Score
Price kr68.20
GF Value kr57.64
! 6 Warning Signs
View Full Analysis

What is Nilorngruppen AB Beneish M-Score?

Nilorngruppen AB CHIX:NILBS 85 Beneish M-Score is -2.76 as of Jun. 26, 2026. GuruFocus rates CHIX:NILBS with a GF Score™ of 85/100 and a GF Value™ of kr57.64. The stock has 6 warning signs investors should review. Among 373 Packaging & Containers companies, Nilorngruppen AB ranks better than 70.24% 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 -2.76 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

CHIX:NILBs' s Beneish M-Score Range Over the Past 10 Years
Min: -2.9   Med: -2.32   Max: 28.21
Current: -2.76

During the past 13 years, the highest Beneish M-Score of Nilorngruppen AB was 28.21. The lowest was -2.90. And the median was -2.32.


Nilorngruppen AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Nilorngruppen 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.

Nilorngruppen AB Beneish M-Score Chart

Nilorngruppen 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 -2.06 -2.00 -2.74 -2.74 -2.76

Nilorngruppen 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 0.00 0.00 0.00 -2.76 0.00

CHIX:NILBS vs SW, PKG, AMCR: Beneish M-Score Comparison

For the Packaging & Containers subindustry, Nilorngruppen 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.


Nilorngruppen AB Beneish M-Score vs Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, Nilorngruppen AB's Beneish M-Score distribution charts can be found below:

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


CHIX:NILBS
85GF Score
Nilorngruppen AB CHIX:NILBS
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Nilorngruppen 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 Nilorngruppen 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 * 1.03+0.528 * 0.9848+0.404 * 1.0635+0.892 * 1.0005+0.115 * 1.0136
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.070904-0.327 * 0.9789
=-2.76

* 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 kr117.9 Mil.
Revenue was kr945.1 Mil.
Gross Profit was kr434.3 Mil.
Total Current Assets was kr382.5 Mil.
Total Assets was kr575.8 Mil.
Property, Plant and Equipment(Net PPE) was kr127.9 Mil.
Depreciation, Depletion and Amortization(DDA) was kr32.1 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr213.2 Mil.
Long-Term Debt & Capital Lease Obligation was kr13.7 Mil.
Net Income was kr49.9 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr90.8 Mil.
Total Receivables was kr114.4 Mil.
Revenue was kr944.7 Mil.
Gross Profit was kr427.5 Mil.
Total Current Assets was kr398.2 Mil.
Total Assets was kr597.5 Mil.
Property, Plant and Equipment(Net PPE) was kr135.5 Mil.
Depreciation, Depletion and Amortization(DDA) was kr34.6 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr217.3 Mil.
Long-Term Debt & Capital Lease Obligation was kr23.2 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)
=(117.921 / 945.114) / (114.43 / 944.67)
=0.124769 / 0.121132
=1.03

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)
=(427.518 / 944.67) / (434.337 / 945.114)
=0.452558 / 0.45956
=0.9848

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 - (382.529 + 127.851) / 575.751) / (1 - (398.183 + 135.522) / 597.492)
=0.11354 / 0.106758
=1.0635

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
=945.114 / 944.67
=1.0005

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))
=(34.566 / (34.566 + 135.522)) / (32.061 / (32.061 + 127.851))
=0.203224 / 0.200492
=1.0136

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)
=(0 / 945.114) / (0 / 944.67)
=0 / 0
=1

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)
=((13.656 + 213.161) / 575.751) / ((23.156 + 217.294) / 597.492)
=0.39395 / 0.402432
=0.9789

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
=(49.942 - 0 - 90.765) / 575.751
=-0.070904

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.

Nilorngruppen AB has a M-score of -2.76 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 -2.76 mean?
Nilorngruppen AB (CHIX:NILBS) has a Beneish M-Score of -2.76 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Nilorngruppen AB and its competitors. According to the industry distribution chart, Nilorngruppen AB ranks #111 out of 373 companies in the Packaging & Containers industry, placing it in the top 29.8%.
Is Nilorngruppen AB's Beneish M-Score too high?
Nilorngruppen AB's current Beneish M-Score is -2.76. Based on the distribution chart, Nilorngruppen AB ranks #111 out of 373 companies in the Packaging & Containers industry, which is above the industry midpoint. Overall, Nilorngruppen AB has a GF Score™ of 85/100, reflecting its overall financial health beyond just this single metric.
How does Nilorngruppen AB's Beneish M-Score compare to SW and PKG?
According to the Packaging & Containers industry distribution chart, Nilorngruppen AB ranks #111 out of 373 companies for Beneish M-Score. This puts Nilorngruppen 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 Packaging & Containers company?
A good Beneish M-Score depends on the Packaging & Containers 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 Nilorngruppen AB and its competitors. Nilorngruppen AB's current Beneish M-Score is -2.76. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nilorngruppen AB stock overvalued right now?
Nilorngruppen AB (CHIX:NILBS) has a current Beneish M-Score of -2.76. The stock's GF Value™ is kr57.64, compared to a current price of kr68.20 — trading 18.3% above its estimated fair value. The current Beneish M-Score is -2.76. Nilorngruppen AB's overall GF Score™ is 85/100 with 6 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 Nilorngruppen AB (CHIX:NILBS), the current Beneish M-Score is -2.76 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 Nilorngruppen AB (CHIX:NILBS) Overvalued in 2026?

Based on GuruFocus' analysis, Nilorngruppen AB stock appears to be overvalued. The current stock price of kr68.20 is trading 18.3% above its estimated GF Value™ of kr57.64.

Key valuation signals for CHIX:NILBS:

  • Beneish M-Score: -2.76
  • GF Value™: kr57.64 vs. price of kr68.20 (18.3% above fair value)
  • GF Score™: 85/100 with 6 warning signs

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


Nilorngruppen AB Business Description

Address Wieslanders vag 3, Box 499, Boras, SWE, 501 13
Nilorngruppen AB is a Sweden-based company engaged in the branding, designing, manufacturing, and sale of labels, packaging products, and accessories for clients in the fashion and apparel sector. Its product portfolio consists of Trims, Packaging, and Information labels. Its revenue comes from the information Labels labels product range includes woven labels, printed textile labels, printed hanging labels, and flossed labels. Geographically, the segments of the company are the Sweden, Other Europe, and Asia, of which key revenue is derived from the operations in the Asian countries.
85GF Score

Get the complete analysis for CHIX:NILBS

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

kr68.20
Price
kr57.64
GF Value