Boyaa Interactive International (FRA:1BY) Beneish M-Score: -3.74 (As of Jun. 26, 2026)


FRA:1BY Boyaa Interactive International Ltd FRA:1BY
75 GF Score
Price €0.22
GF Value €0.28
! 1 Warning Sign
View Full Analysis

What is Boyaa Interactive International Beneish M-Score?

Boyaa Interactive International FRA:1BY -0.88% 75 Beneish M-Score is -3.74 as of Jun. 26, 2026. GuruFocus rates FRA:1BY with a GF Score™ of 75/100 and a GF Value™ of €0.28. The stock has 1 warning sign investors should review. Among 532 Interactive Media companies, Boyaa Interactive International ranks better than 84.77% 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 -3.74 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:1BY' s Beneish M-Score Range Over the Past 10 Years
Min: -3.74   Med: -2.22   Max: -0.19
Current: -3.74

During the past 13 years, the highest Beneish M-Score of Boyaa Interactive International was -0.19. The lowest was -3.74. And the median was -2.22.


Boyaa Interactive International Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Boyaa Interactive International'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.

Boyaa Interactive International Beneish M-Score Chart

Boyaa Interactive International 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 -2.49 -1.98 -2.13 -1.77 -3.38

Boyaa Interactive International Quarterly Data
Jun20 Dec20 Jun21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 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 -1.56 -1.47 0.00 -3.38 -3.74

FRA:1BY vs NTES, EA, TTWO: Beneish M-Score Comparison

For the Electronic Gaming & Multimedia subindustry, Boyaa Interactive International'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.


Boyaa Interactive International Beneish M-Score vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, Boyaa Interactive International's Beneish M-Score distribution charts can be found below:

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


FRA:1BY
75GF Score
Boyaa Interactive International Ltd FRA:1BY
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Boyaa Interactive International 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 Boyaa Interactive International 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 * 0.9433+0.528 * 1.021+0.404 * 0.4596+0.892 * 0.9175+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1906+4.679 * -0.197623-0.327 * 1.0771
=-3.80

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was €9.88 Mil.
Revenue was 14.731 + 12.796 + 14.061 + 12.23 = €53.82 Mil.
Gross Profit was 10.581 + 9.024 + 10.324 + 8.218 = €38.15 Mil.
Total Current Assets was €282.23 Mil.
Total Assets was €308.17 Mil.
Property, Plant and Equipment(Net PPE) was €7.38 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €22.08 Mil.
Total Current Liabilities was €41.19 Mil.
Long-Term Debt & Capital Lease Obligation was €0.45 Mil.
Net Income was -53.052 + -79.614 + 28.535 + 49.663 = €-54.47 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0.00 Mil.
Cash Flow from Operations was 2.998 + 2.187 + 1.806 + -0.558 = €6.43 Mil.
Total Receivables was €11.42 Mil.
Revenue was 13.316 + 18.198 + 13.439 + 13.704 = €58.66 Mil.
Gross Profit was 9.219 + 13.994 + 9.492 + 9.743 = €42.45 Mil.
Total Current Assets was €296.40 Mil.
Total Assets was €350.99 Mil.
Property, Plant and Equipment(Net PPE) was €8.61 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.00 Mil.
Selling, General, & Admin. Expense(SGA) was €20.21 Mil.
Total Current Liabilities was €43.35 Mil.
Long-Term Debt & Capital Lease Obligation was €0.69 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)
=(9.883 / 53.818) / (11.419 / 58.657)
=0.183637 / 0.194674
=0.9433

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)
=(42.448 / 58.657) / (38.147 / 53.818)
=0.723665 / 0.708815
=1.021

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 - (282.23 + 7.382) / 308.168) / (1 - (296.396 + 8.607) / 350.993)
=0.060214 / 0.131028
=0.4596

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
=53.818 / 58.657
=0.9175

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))
=(0 / (0 + 8.607)) / (0 / (0 + 7.382))
=0 / 0
=1

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)
=(22.081 / 53.818) / (20.213 / 58.657)
=0.41029 / 0.344597
=1.1906

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)
=((0.453 + 41.193) / 308.168) / ((0.69 + 43.35) / 350.993)
=0.135141 / 0.125473
=1.0771

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
=(-54.468 - 0 - 6.433) / 308.168
=-0.197623

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.

Boyaa Interactive International has a M-score of -3.80 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 -3.74 mean?
Boyaa Interactive International (FRA:1BY) has a Beneish M-Score of -3.74 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Boyaa Interactive International and its competitors. According to the industry distribution chart, Boyaa Interactive International ranks #81 out of 532 companies in the Interactive Media industry, placing it in the top 15.2%.
Is Boyaa Interactive International's Beneish M-Score too high?
Boyaa Interactive International's current Beneish M-Score is -3.74. Based on the distribution chart, Boyaa Interactive International ranks #81 out of 532 companies in the Interactive Media industry, which is in the top quartile — a strong position relative to peers. Overall, Boyaa Interactive International has a GF Score™ of 75/100, reflecting its overall financial health beyond just this single metric.
How does Boyaa Interactive International's Beneish M-Score compare to NTES and EA?
According to the Interactive Media industry distribution chart, Boyaa Interactive International ranks #81 out of 532 companies for Beneish M-Score. This places Boyaa Interactive International in the top 15% 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 an Interactive Media company?
A good Beneish M-Score depends on the Interactive Media 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 Boyaa Interactive International and its competitors. Boyaa Interactive International's current Beneish M-Score is -3.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Boyaa Interactive International stock overvalued right now?
Boyaa Interactive International (FRA:1BY) has a current Beneish M-Score of -3.74. The stock's GF Value™ is €0.28, compared to a current price of €0.22 — trading 20% below its estimated fair value. The current Beneish M-Score is -3.74. Boyaa Interactive International's overall GF Score™ is 75/100 with 1 warning sign 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 Boyaa Interactive International (FRA:1BY), the current Beneish M-Score is -3.74 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 Boyaa Interactive International (FRA:1BY) Overvalued in 2026?

Based on GuruFocus' analysis, Boyaa Interactive International stock appears to be undervalued. The current stock price of €0.22 is trading 20% below its estimated GF Value™ of €0.28.

Key valuation signals for FRA:1BY:

  • Beneish M-Score: -3.74
  • GF Value™: €0.28 vs. price of €0.22 (20% below fair value)
  • GF Score™: 75/100 with 1 warning sign

No single metric tells the full story. See the FRA:1BY stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Boyaa Interactive International Business Description

Other Exchanges 00434:Hong Kong
Address 188 Des Voeux Road Central, 19th Floor, Golden Centre, Hong Kong, HKG
Boyaa Interactive International Ltd is an investment holding company. Along with its subsidiaries, the company is engaged in the development and operation of online card and board games, and is committed to promoting and developing Web3 game-related business. The group's reportable segments are the Online game related business, the Web3 related business, and the Property investment business. A majority of its revenue is generated from the Online game related business segment, which is engaged in mobile and computer games development, operations, and related advisory services. Geographically, the group's operations are substantially located in Hong Kong.
75GF Score

Get the complete analysis for FRA:1BY

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

€0.22
Price
€0.28
GF Value