ERMAY (Eramet) Beneish M-Score: -2.92 (As of Jun. 26, 2026)


ERMAY Eramet SA ERMAY
71 GF Score
Price $5.30
GF Value $6.00
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Eramet Beneish M-Score?

Eramet ERMAY 71 Beneish M-Score is -2.92 as of Jun. 26, 2026. GuruFocus rates ERMAY with a GF Score™ of 71/100 and a GF Value™ of $6.00 (Modestly Undervalued). The stock has 7 warning signs investors should review. Among 685 Metals & Mining companies, Eramet ranks better than 78.69% 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 -2.92 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ERMAY' s Beneish M-Score Range Over the Past 10 Years
Min: -3.98   Med: -2.73   Max: -2.11
Current: -2.92

During the past 13 years, the highest Beneish M-Score of Eramet was -2.11. The lowest was -3.98. And the median was -2.73.


Eramet Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Eramet'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.

Eramet Beneish M-Score Chart

Eramet 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 -2.41 -2.35 -2.11 -2.17 -2.92

Eramet 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 -2.11 0.00 -2.17 0.00 -2.92

Eramet Beneish M-Score Competitor Comparison

For the Other Industrial Metals & Mining subindustry, Eramet'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.


Eramet Beneish M-Score vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, Eramet's Beneish M-Score distribution charts can be found below:

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


ERMAY
71GF Score
Eramet SA ERMAY
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Eramet 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 Eramet 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 * 0.8976+0.528 * 1.0952+0.404 * 0.7585+0.892 * 1.0496+0.115 * 0.3748
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.027886-0.327 * 1.1371
=-2.82

* 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 $539 Mil.
Revenue was $3,224 Mil.
Gross Profit was $1,720 Mil.
Total Current Assets was $2,314 Mil.
Total Assets was $6,886 Mil.
Property, Plant and Equipment(Net PPE) was $3,722 Mil.
Depreciation, Depletion and Amortization(DDA) was $546 Mil.
Selling, General, & Admin. Expense(SGA) was $0 Mil.
Total Current Liabilities was $1,686 Mil.
Long-Term Debt & Capital Lease Obligation was $2,377 Mil.
Net Income was $-559 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $-367 Mil.
Total Receivables was $572 Mil.
Revenue was $3,071 Mil.
Gross Profit was $1,795 Mil.
Total Current Assets was $2,526 Mil.
Total Assets was $6,769 Mil.
Property, Plant and Equipment(Net PPE) was $3,141 Mil.
Depreciation, Depletion and Amortization(DDA) was $158 Mil.
Selling, General, & Admin. Expense(SGA) was $0 Mil.
Total Current Liabilities was $1,540 Mil.
Long-Term Debt & Capital Lease Obligation was $1,972 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)
=(538.642 / 3223.653) / (571.728 / 3071.204)
=0.167091 / 0.186158
=0.8976

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)
=(1794.764 / 3071.204) / (1720.141 / 3223.653)
=0.584384 / 0.5336
=1.0952

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 - (2313.817 + 3722.482) / 6886.417) / (1 - (2525.654 + 3141.361) / 6768.586)
=0.123449 / 0.162748
=0.7585

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
=3223.653 / 3071.204
=1.0496

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))
=(158.115 / (158.115 + 3141.361)) / (545.667 / (545.667 + 3722.482))
=0.047921 / 0.127846
=0.3748

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 / 3223.653) / (0 / 3071.204)
=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)
=((2377.049 + 1686.183) / 6886.417) / ((1971.728 + 1540.314) / 6768.586)
=0.590036 / 0.518874
=1.1371

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
=(-558.548 - 0 - -366.511) / 6886.417
=-0.027886

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.

Eramet has a M-score of -2.82 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 -2.92 mean?
Eramet (ERMAY) has a Beneish M-Score of -2.92 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Eramet and its competitors. According to the industry distribution chart, Eramet ranks #146 out of 685 companies in the Metals & Mining industry, placing it in the top 21.3%.
Is Eramet's Beneish M-Score too high?
Eramet's current Beneish M-Score is -2.92. Based on the distribution chart, Eramet ranks #146 out of 685 companies in the Metals & Mining industry, which is in the top quartile — a strong position relative to peers. Overall, Eramet has a GF Score™ of 71/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Eramet's Beneish M-Score compare to competitors?
According to the Metals & Mining industry distribution chart, Eramet ranks #146 out of 685 companies for Beneish M-Score. This places Eramet in the top 21% 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 Metals & Mining company?
A good Beneish M-Score depends on the Metals & Mining 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 Eramet and its competitors. Eramet's current Beneish M-Score is -2.92. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Eramet stock overvalued right now?
Based on GuruFocus' analysis, Eramet (ERMAY) is currently considered Modestly Undervalued. The stock's GF Value™ is $6.00, compared to a current price of $5.30 — trading 11.8% below its estimated fair value. The current Beneish M-Score is -2.92. Eramet's overall GF Score™ is 71/100 with 7 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 Eramet (ERMAY), the current Beneish M-Score is -2.92 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 Eramet (ERMAY) Overvalued in 2026?

Based on GuruFocus' analysis, Eramet stock appears to be undervalued. The current stock price of $5.30 is trading 11.8% below its estimated GF Value™ of $6.00. GuruFocus considers Eramet to be Modestly Undervalued.

Key valuation signals for ERMAY:

  • Beneish M-Score: -2.92
  • GF Value™: $6.00 vs. price of $5.30 (11.8% below fair value)
  • GF Score™: 71/100 with 7 warning signs

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


Eramet Business Description

Address 10 Boulevard de Grenelle, CS 63205, Paris, FRA, 75015
Eramet SA is a French mining and metallurgical company focused on the extraction, production, and sale of alloying metals, principally Manganese, Nickel, Mineral Sands, and Lithium. The company is also engaged in the production and transformation of alloys. Manganese constitutes nearly half of the company's revenue, followed by Nickel. Geographically, the majority of the company's revenue is generated from Asia and the rest from Europe, North America, France, China, Oceania, Africa and South America.
71GF Score

Get the complete analysis for ERMAY

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

$5.30
Price
$6.00
GF Value