ELLKF (Ellaktor) Beneish M-Score: -4.81 (As of Jun. 26, 2026)


ELLKF Ellaktor SA ELLKF
41 GF Score
Price $1.85
GF Value $0.20
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is Ellaktor Beneish M-Score?

Ellaktor ELLKF 41 Beneish M-Score is -4.81 as of Jun. 26, 2026. GuruFocus rates ELLKF with a GF Score™ of 41/100 and a GF Value™ of $0.20 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 1,704 Construction companies, Ellaktor ranks better than 97.12% 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 -4.81 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ELLKF' s Beneish M-Score Range Over the Past 10 Years
Min: -4.81   Med: -2.9   Max: 10.91
Current: -4.81

During the past 13 years, the highest Beneish M-Score of Ellaktor was 10.91. The lowest was -4.81. And the median was -2.90.


Ellaktor Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Ellaktor'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.

Ellaktor Beneish M-Score Chart

Ellaktor 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 -3.18 -1.62 -2.95 -2.99 -4.81

Ellaktor 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 -2.95 0.00 -2.99 0.00 -4.81

ELLKF vs PWR, FIX, EME: Beneish M-Score Comparison

For the Engineering & Construction subindustry, Ellaktor'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.


Ellaktor Beneish M-Score vs Construction Industry

For the Construction industry and Industrials sector, Ellaktor's Beneish M-Score distribution charts can be found below:

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


ELLKF
41GF Score
Ellaktor SA ELLKF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ellaktor 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 Ellaktor 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 * 1.9626+0.528 * -1.0728+0.404 * 0.3876+0.892 * 0.109+0.115 * 3.5027
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 17.8642+4.679 * 0.295227-0.327 * 0.4966
=-4.80

* 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 $37.46 Mil.
Revenue was $21.82 Mil.
Gross Profit was $-10.73 Mil.
Total Current Assets was $458.31 Mil.
Total Assets was $724.67 Mil.
Property, Plant and Equipment(Net PPE) was $122.95 Mil.
Depreciation, Depletion and Amortization(DDA) was $11.15 Mil.
Selling, General, & Admin. Expense(SGA) was $24.85 Mil.
Total Current Liabilities was $44.18 Mil.
Long-Term Debt & Capital Lease Obligation was $106.05 Mil.
Net Income was $182.98 Mil.
Gross Profit was $0.00 Mil.
Cash Flow from Operations was $-30.97 Mil.
Total Receivables was $175.11 Mil.
Revenue was $200.16 Mil.
Gross Profit was $105.65 Mil.
Total Current Assets was $656.26 Mil.
Total Assets was $1,574.08 Mil.
Property, Plant and Equipment(Net PPE) was $114.22 Mil.
Depreciation, Depletion and Amortization(DDA) was $46.92 Mil.
Selling, General, & Admin. Expense(SGA) was $12.76 Mil.
Total Current Liabilities was $168.70 Mil.
Long-Term Debt & Capital Lease Obligation was $488.42 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)
=(37.456 / 21.816) / (175.109 / 200.163)
=1.716905 / 0.874832
=1.9626

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)
=(105.654 / 200.163) / (-10.734 / 21.816)
=0.52784 / -0.492024
=-1.0728

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 - (458.314 + 122.95) / 724.67) / (1 - (656.262 + 114.217) / 1574.082)
=0.197891 / 0.510522
=0.3876

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
=21.816 / 200.163
=0.109

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))
=(46.923 / (46.923 + 114.217)) / (11.148 / (11.148 + 122.95))
=0.291194 / 0.083133
=3.5027

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)
=(24.852 / 21.816) / (12.764 / 200.163)
=1.139164 / 0.063768
=17.8642

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)
=((106.049 + 44.18) / 724.67) / ((488.418 + 168.704) / 1574.082)
=0.207307 / 0.417464
=0.4966

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
=(182.977 - 0 - -30.965) / 724.67
=0.295227

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.

Ellaktor has a M-score of -4.80 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 -4.81 mean?
Ellaktor (ELLKF) has a Beneish M-Score of -4.81 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Ellaktor and its competitors. According to the industry distribution chart, Ellaktor ranks #49 out of 1704 companies in the Construction industry, placing it in the top 2.9%.
Is Ellaktor's Beneish M-Score too high?
Ellaktor's current Beneish M-Score is -4.81. Based on the distribution chart, Ellaktor ranks #49 out of 1704 companies in the Construction industry, which is in the top quartile — a strong position relative to peers. Overall, Ellaktor has a GF Score™ of 41/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Ellaktor's Beneish M-Score compare to PWR and FIX?
According to the Construction industry distribution chart, Ellaktor ranks #49 out of 1704 companies for Beneish M-Score. This places Ellaktor in the top 3% 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 a Construction company?
A good Beneish M-Score depends on the Construction 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 Ellaktor and its competitors. Ellaktor's current Beneish M-Score is -4.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ellaktor stock overvalued right now?
Based on GuruFocus' analysis, Ellaktor (ELLKF) is currently considered Significantly Overvalued. The stock's GF Value™ is $0.20, compared to a current price of $1.85 — trading 825% above its estimated fair value. The current Beneish M-Score is -4.81. Ellaktor's overall GF Score™ is 41/100 with 5 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 Ellaktor (ELLKF), the current Beneish M-Score is -4.81 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 Ellaktor (ELLKF) Overvalued in 2026?

Based on GuruFocus' analysis, Ellaktor stock appears to be overvalued. The current stock price of $1.85 is trading 825% above its estimated GF Value™ of $0.20. GuruFocus considers Ellaktor to be Significantly Overvalued.

Key valuation signals for ELLKF:

  • Beneish M-Score: -4.81
  • GF Value™: $0.20 vs. price of $1.85 (825% above fair value)
  • GF Score™: 41/100 with 5 warning signs

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


Ellaktor Business Description

Other Exchanges ELLAKTOR:Greece
Address 25 Ermou Street, Lamia National Road, Kifissia, Attica, Olympic Village Interchange, Athens, GRC, 14564
Ellaktor SA operates infrastructure businesses in Greece with a diversified portfolio focused on Concessions, Real Estate Development and Management, and Hospitality. Its core business is the Concessions segment, which contributes the majority of the Group's revenue, supported by Real Estate Development and Hospitality. The Concessions segment covers infrastructure and motorway operations, while Real Estate activities, conducted through REDS S.A., include property development, marinas, and tourism-related projects. The Group's operations are based in Greece, which accounts for the majority of its revenue, with limited presence in other European countries.
41GF Score

Get the complete analysis for ELLKF

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

$1.85
Price
$0.20
GF Value