HKBN (HKBNF) Beneish M-Score: -2.94 (As of Jun. 26, 2026)


HKBNF HKBN Ltd HKBNF
47 GF Score
Price $0.91
GF Value $0.80
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is HKBN Beneish M-Score?

HKBN HKBNF 47 Beneish M-Score is -2.94 as of Jun. 26, 2026. GuruFocus rates HKBNF with a GF Score™ of 47/100 and a GF Value™ of $0.80 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 355 Telecommunication Services companies, HKBN ranks better than 63.1% 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 -2.94 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

HKBNF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.22   Med: -2.8   Max: -1.66
Current: -2.94

During the past 12 years, the highest Beneish M-Score of HKBN was -1.66. The lowest was -3.22. And the median was -2.80.


HKBN Beneish M-Score Historical Data

* Premium members only.

The historical data trend for HKBN'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.

HKBN Beneish M-Score Chart

HKBN Annual Data
Trend Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.93 -2.74 -3.22 -3.00 -2.94

HKBN Semi-Annual Data
Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24 Aug24 Feb25 Aug25 Feb26
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 -3.00 0.00 -2.94 0.00

HKBNF vs TMUS, VZ, T: Beneish M-Score Comparison

For the Telecom Services subindustry, HKBN'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.


HKBN Beneish M-Score vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, HKBN's Beneish M-Score distribution charts can be found below:

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


HKBNF
47GF Score
HKBN Ltd HKBNF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

HKBN 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 HKBN 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 * 0.9794+0.528 * 1.031+0.404 * 0.9915+0.892 * 1.0409+0.115 * 1.0191
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1386+4.679 * -0.098765-0.327 * 1.02
=-2.94

* 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 (Aug25) TTM:Last Year (Aug24) TTM:
Total Receivables was $228 Mil.
Revenue was $1,422 Mil.
Gross Profit was $517 Mil.
Total Current Assets was $392 Mil.
Total Assets was $2,205 Mil.
Property, Plant and Equipment(Net PPE) was $471 Mil.
Depreciation, Depletion and Amortization(DDA) was $153 Mil.
Selling, General, & Admin. Expense(SGA) was $15 Mil.
Total Current Liabilities was $938 Mil.
Long-Term Debt & Capital Lease Obligation was $881 Mil.
Net Income was $26 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $244 Mil.
Total Receivables was $223 Mil.
Revenue was $1,366 Mil.
Gross Profit was $512 Mil.
Total Current Assets was $393 Mil.
Total Assets was $2,266 Mil.
Property, Plant and Equipment(Net PPE) was $482 Mil.
Depreciation, Depletion and Amortization(DDA) was $160 Mil.
Selling, General, & Admin. Expense(SGA) was $12 Mil.
Total Current Liabilities was $415 Mil.
Long-Term Debt & Capital Lease Obligation was $1,418 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)
=(227.639 / 1421.996) / (223.297 / 1366.168)
=0.160084 / 0.163448
=0.9794

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)
=(511.691 / 1366.168) / (516.602 / 1421.996)
=0.374545 / 0.363294
=1.031

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 - (391.838 + 471.322) / 2204.542) / (1 - (393.073 + 482.466) / 2266.339)
=0.608463 / 0.613677
=0.9915

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
=1421.996 / 1366.168
=1.0409

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))
=(160.228 / (160.228 + 482.466)) / (152.643 / (152.643 + 471.322))
=0.249307 / 0.244634
=1.0191

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)
=(14.789 / 1421.996) / (12.478 / 1366.168)
=0.0104 / 0.009134
=1.1386

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)
=((880.759 + 937.667) / 2204.542) / ((1417.812 + 414.988) / 2266.339)
=0.824854 / 0.808705
=1.02

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
=(26.433 - 0 - 244.165) / 2204.542
=-0.098765

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.

HKBN has a M-score of -2.94 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 -2.94 mean?
HKBN (HKBNF) has a Beneish M-Score of -2.94 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on HKBN and its competitors. According to the industry distribution chart, HKBN ranks #131 out of 355 companies in the Telecommunication Services industry, placing it in the top 36.9%.
Is HKBN's Beneish M-Score too high?
HKBN's current Beneish M-Score is -2.94. Based on the distribution chart, HKBN ranks #131 out of 355 companies in the Telecommunication Services industry, which is above the industry midpoint. Overall, HKBN has a GF Score™ of 47/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does HKBN's Beneish M-Score compare to TMUS and VZ?
According to the Telecommunication Services industry distribution chart, HKBN ranks #131 out of 355 companies for Beneish M-Score. This puts HKBN in the upper 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 Telecommunication Services company?
A good Beneish M-Score depends on the Telecommunication Services 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 HKBN and its competitors. HKBN's current Beneish M-Score is -2.94. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is HKBN stock overvalued right now?
Based on GuruFocus' analysis, HKBN (HKBNF) is currently considered Modestly Overvalued. The stock's GF Value™ is $0.80, compared to a current price of $0.91 — trading 14.2% above its estimated fair value. The current Beneish M-Score is -2.94. HKBN's overall GF Score™ is 47/100 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 HKBN (HKBNF), the current Beneish M-Score is -2.94 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 HKBN (HKBNF) Overvalued in 2026?

Based on GuruFocus' analysis, HKBN stock appears to be overvalued. The current stock price of $0.91 is trading 14.2% above its estimated GF Value™ of $0.80. GuruFocus considers HKBN to be Modestly Overvalued.

Key valuation signals for HKBNF:

  • Beneish M-Score: -2.94
  • GF Value™: $0.80 vs. price of $0.91 (14.2% above fair value)
  • GF Score™: 47/100 with 6 warning signs

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


HKBN Business Description

Other Exchanges 01310:Hong Kong2HK:Germany
Address 77 Hoi Bun Road, 19th Floor, Tower 1, The Quayside, Kwun Tong, Kowloon, HKG
HKBN Ltd is a telecommunications company. The company derives revenue from broadband Internet services and voice services to both residential and enterprise customers. The principal activities of the Group are: provision of fixed telecommunications network services, international telecommunications services, and mobile services to residential and enterprise customers in Hong Kong; system integration services; product sales; and marketing and distribution of computer hardware and software, telecommunication products, office automation products and the provision of related services. The company has two segments Telecom and technology solutions (Hong Kong) and Telecom and technology solutions (Hong Kong) and the majority of the company's revenue is generated from Hong Kong.
47GF Score

Get the complete analysis for HKBNF

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

$0.91
Price
$0.80
GF Value