Tellusgruppen AB (FRA:7FW) Beneish M-Score: -4.76 (As of Jul. 17, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

FRA:7FW Tellusgruppen AB FRA:7FW
57 GF Score
Price €0.49
GF Value €0.48
! 7 Warning Signs
View Full Analysis

What is Tellusgruppen AB Beneish M-Score?

Tellusgruppen AB FRA:7FW +0.62% 57 Beneish M-Score is -4.76 as of Jul. 17, 2026. GuruFocus rates FRA:7FW with a GF Score™ of 57/100 and a GF Value™ of €0.48. The stock has 7 warning signs investors should review. Among 238 Education companies, Tellusgruppen AB ranks better than 97.06% 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 -4.76 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:7FW' s Beneish M-Score Range Over the Past 10 Years
Min: -4.76   Med: -3.21   Max: -2.35
Current: -4.76

During the past 8 years, the highest Beneish M-Score of Tellusgruppen AB was -2.35. The lowest was -4.76. And the median was -3.21.


Tellusgruppen AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Tellusgruppen 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.

Tellusgruppen AB Beneish M-Score Chart

Tellusgruppen AB Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -3.31 -2.35 -3.30 -3.26 -4.76

Tellusgruppen 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 -4.76 0.00

FRA:7FW vs EDU, TAL, LAUR: Beneish M-Score Comparison

For the Education & Training Services subindustry, Tellusgruppen 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.


Tellusgruppen AB Beneish M-Score vs Education Industry

For the Education industry and Consumer Defensive sector, Tellusgruppen AB's Beneish M-Score distribution charts can be found below:

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


FRA:7FW
57GF Score
Tellusgruppen AB FRA:7FW
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tellusgruppen 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 Tellusgruppen 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 * 0.4705+0.528 * 0.8653+0.404 * 0.8811+0.892 * 1.1462+0.115 * 0.985
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.33538-0.327 * 1.549
=-4.71

* 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 €1.00 Mil.
Revenue was €44.93 Mil.
Gross Profit was €10.40 Mil.
Total Current Assets was €3.18 Mil.
Total Assets was €8.47 Mil.
Property, Plant and Equipment(Net PPE) was €0.82 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.33 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €7.01 Mil.
Long-Term Debt & Capital Lease Obligation was €0.53 Mil.
Net Income was €0.26 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €3.10 Mil.
Total Receivables was €1.85 Mil.
Revenue was €39.20 Mil.
Gross Profit was €7.85 Mil.
Total Current Assets was €2.88 Mil.
Total Assets was €9.35 Mil.
Property, Plant and Equipment(Net PPE) was €0.87 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.32 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €3.98 Mil.
Long-Term Debt & Capital Lease Obligation was €1.40 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)
=(0.996 / 44.934) / (1.847 / 39.204)
=0.022166 / 0.047113
=0.4705

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)
=(7.853 / 39.204) / (10.402 / 44.934)
=0.200311 / 0.231495
=0.8653

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 - (3.175 + 0.822) / 8.471) / (1 - (2.881 + 0.866) / 9.354)
=0.528155 / 0.599423
=0.8811

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
=44.934 / 39.204
=1.1462

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))
=(2.319 / (2.319 + 0.866)) / (2.33 / (2.33 + 0.822))
=0.7281 / 0.739213
=0.985

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 / 44.934) / (0 / 39.204)
=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)
=((0.528 + 7.012) / 8.471) / ((1.395 + 3.98) / 9.354)
=0.890096 / 0.57462
=1.549

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
=(0.258 - 0 - 3.099) / 8.471
=-0.33538

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.

Tellusgruppen AB has a M-score of -4.71 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 -4.76 mean?
Tellusgruppen AB (FRA:7FW) has a Beneish M-Score of -4.76 as of Jul. 17, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tellusgruppen AB and its competitors. According to the industry distribution chart, Tellusgruppen AB ranks #7 out of 238 companies in the Education industry, placing it in the top 2.9%.
Is Tellusgruppen AB's Beneish M-Score too high?
Tellusgruppen AB's current Beneish M-Score is -4.76. Based on the distribution chart, Tellusgruppen AB ranks #7 out of 238 companies in the Education industry, which is in the top quartile — a strong position relative to peers. Overall, Tellusgruppen AB has a GF Score™ of 57/100, reflecting its overall financial health beyond just this single metric.
How does Tellusgruppen AB's Beneish M-Score compare to EDU and TAL?
According to the Education industry distribution chart, Tellusgruppen AB ranks #7 out of 238 companies for Beneish M-Score. This places Tellusgruppen AB 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 an Education company?
A good Beneish M-Score depends on the Education 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 Tellusgruppen AB and its competitors. Tellusgruppen AB's current Beneish M-Score is -4.76. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tellusgruppen AB stock overvalued right now?
Tellusgruppen AB (FRA:7FW) has a current Beneish M-Score of -4.76. The stock's GF Value™ is €0.48, compared to a current price of €0.49 — trading 1.7% above its estimated fair value. The current Beneish M-Score is -4.76. Tellusgruppen AB's overall GF Score™ is 57/100 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 Tellusgruppen AB (FRA:7FW), the current Beneish M-Score is -4.76 as of Jul. 17, 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 Tellusgruppen AB (FRA:7FW) Overvalued in 2026?

Based on GuruFocus' analysis, Tellusgruppen AB stock appears to be overvalued. The current stock price of €0.49 is trading 1.7% above its estimated GF Value™ of €0.48.

Key valuation signals for FRA:7FW:

  • Beneish M-Score: -4.76
  • GF Value™: €0.48 vs. price of €0.49 (1.7% above fair value)
  • GF Score™: 57/100 with 7 warning signs

No single metric tells the full story. See the FRA:7FW stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tellusgruppen AB Business Description

Other Exchanges TELLUS:Sweden
Address Tegnergatan 35, Stockholm, SWE, 111 61
Tellusgruppen AB through its subsidiaries, operates in the education and childcare sectors. The group is currently the principal of 23 preschools, four primary schools and also provides childcare and homework help.
57GF Score

Get the complete analysis for FRA:7FW

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

€0.49
Price
€0.48
GF Value