SAMCO (FRA:SMU) Beneish M-Score: -1.82 (As of Jun. 27, 2026)


FRA:SMU SAMCO Inc FRA:SMU
63 GF Score
Price €74.00
GF Value €28.01
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is SAMCO Beneish M-Score?

SAMCO FRA:SMU -5.13% 63 Beneish M-Score is -1.82 as of Jun. 27, 2026. GuruFocus rates FRA:SMU with a GF Score™ of 63/100 and a GF Value™ of €28.01 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 987 Semiconductors companies, SAMCO ranks worse than 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 -1.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:SMU' s Beneish M-Score Range Over the Past 10 Years
Min: -3.31   Med: -2.54   Max: -1.28
Current: -1.82

During the past 13 years, the highest Beneish M-Score of SAMCO was -1.28. The lowest was -3.31. And the median was -2.54.


SAMCO Beneish M-Score Historical Data

* Premium members only.

The historical data trend for SAMCO'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.

SAMCO Beneish M-Score Chart

SAMCO Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.15 -2.81 -1.28 -2.85 -1.82

SAMCO Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 -1.82 0.00 0.00 0.00

FRA:SMU vs LRCX, AMAT, KLAC: Beneish M-Score Comparison

For the Semiconductor Equipment & Materials subindustry, SAMCO'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.


SAMCO Beneish M-Score vs Semiconductors Industry

For the Semiconductors industry and Technology sector, SAMCO's Beneish M-Score distribution charts can be found below:

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


FRA:SMU
63GF Score
SAMCO Inc FRA:SMU
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SAMCO 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 SAMCO 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 * 1.481+0.528 * 1.023+0.404 * 0.8698+0.892 * 1.1328+0.115 * 1.1022
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.027648-0.327 * 1.0137
=-1.82

* 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 (Jul25) TTM:Last Year (Jul24) TTM:
Total Receivables was €16.59 Mil.
Revenue was €54.39 Mil.
Gross Profit was €27.18 Mil.
Total Current Assets was €72.90 Mil.
Total Assets was €103.48 Mil.
Property, Plant and Equipment(Net PPE) was €25.94 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.48 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €18.72 Mil.
Long-Term Debt & Capital Lease Obligation was €0.18 Mil.
Net Income was €9.88 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €7.02 Mil.
Total Receivables was €9.89 Mil.
Revenue was €48.02 Mil.
Gross Profit was €24.55 Mil.
Total Current Assets was €65.49 Mil.
Total Assets was €94.33 Mil.
Property, Plant and Equipment(Net PPE) was €23.98 Mil.
Depreciation, Depletion and Amortization(DDA) was €0.49 Mil.
Selling, General, & Admin. Expense(SGA) was €0.00 Mil.
Total Current Liabilities was €16.59 Mil.
Long-Term Debt & Capital Lease Obligation was €0.41 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)
=(16.587 / 54.39) / (9.887 / 48.015)
=0.304964 / 0.205915
=1.481

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)
=(24.545 / 48.015) / (27.18 / 54.39)
=0.511194 / 0.499724
=1.023

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 - (72.903 + 25.937) / 103.481) / (1 - (65.489 + 23.979) / 94.332)
=0.044849 / 0.051563
=0.8698

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
=54.39 / 48.015
=1.1328

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))
=(0.487 / (0.487 + 23.979)) / (0.477 / (0.477 + 25.937))
=0.019905 / 0.018059
=1.1022

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 / 54.39) / (0 / 48.015)
=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)
=((0.179 + 18.716) / 103.481) / ((0.406 + 16.586) / 94.332)
=0.182594 / 0.18013
=1.0137

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
=(9.882 - 0 - 7.021) / 103.481
=0.027648

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.

SAMCO has a M-score of -1.82 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 -1.82 mean?
SAMCO (FRA:SMU) has a Beneish M-Score of -1.82 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on SAMCO and its competitors. According to the industry distribution chart, SAMCO ranks #760 out of 987 companies in the Semiconductors industry, placing it in the top 77%.
Is SAMCO's Beneish M-Score too high?
SAMCO's current Beneish M-Score is -1.82. Based on the distribution chart, SAMCO ranks #760 out of 987 companies in the Semiconductors industry, which is in the bottom quartile relative to peers. Overall, SAMCO has a GF Score™ of 63/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does SAMCO's Beneish M-Score compare to LRCX and AMAT?
According to the Semiconductors industry distribution chart, SAMCO ranks #760 out of 987 companies for Beneish M-Score. This places SAMCO in the lower 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 Semiconductors company?
A good Beneish M-Score depends on the Semiconductors 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 SAMCO and its competitors. SAMCO's current Beneish M-Score is -1.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SAMCO stock overvalued right now?
Based on GuruFocus' analysis, SAMCO (FRA:SMU) is currently considered Significantly Overvalued. The stock's GF Value™ is €28.01, compared to a current price of €74.00 — trading 164.2% above its estimated fair value. The current Beneish M-Score is -1.82. SAMCO's overall GF Score™ is 63/100 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 SAMCO (FRA:SMU), the current Beneish M-Score is -1.82 as of Jun. 27, 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 SAMCO (FRA:SMU) Overvalued in 2026?

Based on GuruFocus' analysis, SAMCO stock appears to be overvalued. The current stock price of €74.00 is trading 164.2% above its estimated GF Value™ of €28.01. GuruFocus considers SAMCO to be Significantly Overvalued.

Key valuation signals for FRA:SMU:

  • Beneish M-Score: -1.82
  • GF Value™: €28.01 vs. price of €74.00 (164.2% above fair value)
  • GF Score™: 63/100 with 6 warning signs

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


SAMCO Business Description

Other Exchanges 6387:Japan
Address 36 Waraya-cho, Takeda, Fushimi-ku, Kyoto, JPN, 612-8443
SAMCO Inc is engaged in the manufacturing and sales of semiconductor process equipment. It offers CVD equipment, dry etching equipment, dry cleaning equipment, and others in the field of optoelectronics such as LED and semiconductor lasers, electronic components such as MEMS and high-frequency devices, and semiconductor device fields such as 3D packages and defects analysis doing.
63GF Score

Get the complete analysis for FRA:SMU

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

€74.00
Price
€28.01
GF Value