IDPUF (IDP Education) Beneish M-Score: -3.06 (As of Jun. 24, 2026)


IDPUF IDP Education Ltd IDPUF
60 GF Score
Price $2.03
GF Value $5.67
Valuation Significantly Undervalued
! 8 Warning Signs
View Full Analysis

What is IDP Education Beneish M-Score?

IDP Education IDPUF 60 Beneish M-Score is -3.06 as of Jun. 24, 2026. GuruFocus rates IDPUF with a GF Score™ of 60/100 and a GF Value™ of $5.67 (Significantly Undervalued). The stock has 8 warning signs investors should review. Among 243 Education companies, IDP Education ranks better than 80.25% 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 -3.06 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

IDPUF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Med: -2.48   Max: -1.82
Current: -3.06

During the past 10 years, the highest Beneish M-Score of IDP Education was -1.82. The lowest was -3.23. And the median was -2.48.


IDP Education Beneish M-Score Historical Data

* Premium members only.

The historical data trend for IDP Education'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.

IDP Education Beneish M-Score Chart

IDP Education Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.23 -1.82 -1.99 -2.32 -3.06

IDP Education 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 0.00 -2.32 0.00 -3.06 0.00

IDPUF vs EDU, TAL, GHC: Beneish M-Score Comparison

For the Education & Training Services subindustry, IDP Education'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.


IDP Education Beneish M-Score vs Education Industry

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

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


IDPUF
60GF Score
IDP Education Ltd IDPUF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

IDP Education 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 IDP Education 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 * 0.855+0.528 * 1+0.404 * 1.1422+0.892 * 0.8339+0.115 * 0.7765
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1065+4.679 * -0.069183-0.327 * 0.9954
=-3.07

* 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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was $81.2 Mil.
Revenue was $574.4 Mil.
Gross Profit was $574.4 Mil.
Total Current Assets was $280.7 Mil.
Total Assets was $833.0 Mil.
Property, Plant and Equipment(Net PPE) was $79.6 Mil.
Depreciation, Depletion and Amortization(DDA) was $39.8 Mil.
Selling, General, & Admin. Expense(SGA) was $230.0 Mil.
Total Current Liabilities was $201.5 Mil.
Long-Term Debt & Capital Lease Obligation was $241.1 Mil.
Net Income was $29.0 Mil.
Gross Profit was $0.3 Mil.
Cash Flow from Operations was $86.3 Mil.
Total Receivables was $113.9 Mil.
Revenue was $688.7 Mil.
Gross Profit was $688.7 Mil.
Total Current Assets was $314.4 Mil.
Total Assets was $834.2 Mil.
Property, Plant and Equipment(Net PPE) was $105.4 Mil.
Depreciation, Depletion and Amortization(DDA) was $36.8 Mil.
Selling, General, & Admin. Expense(SGA) was $249.2 Mil.
Total Current Liabilities was $198.3 Mil.
Long-Term Debt & Capital Lease Obligation was $246.9 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)
=(81.207 / 574.35) / (113.89 / 688.742)
=0.141389 / 0.165359
=0.855

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)
=(688.742 / 688.742) / (574.35 / 574.35)
=1 / 1
=1

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 - (280.738 + 79.645) / 832.974) / (1 - (314.447 + 105.414) / 834.214)
=0.567354 / 0.496699
=1.1422

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
=574.35 / 688.742
=0.8339

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))
=(36.815 / (36.815 + 105.414)) / (39.822 / (39.822 + 79.645))
=0.258843 / 0.333331
=0.7765

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)
=(229.95 / 574.35) / (249.211 / 688.742)
=0.400366 / 0.361835
=1.1065

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)
=((241.055 + 201.487) / 832.974) / ((246.921 + 198.331) / 834.214)
=0.531279 / 0.533738
=0.9954

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
=(28.977 - 0.257 - 86.348) / 832.974
=-0.069183

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.

IDP Education has a M-score of -3.07 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 -3.06 mean?
IDP Education (IDPUF) has a Beneish M-Score of -3.06 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on IDP Education and its competitors. According to the industry distribution chart, IDP Education ranks #48 out of 243 companies in the Education industry, placing it in the top 19.8%.
Is IDP Education's Beneish M-Score too high?
IDP Education's current Beneish M-Score is -3.06. Based on the distribution chart, IDP Education ranks #48 out of 243 companies in the Education industry, which is in the top quartile — a strong position relative to peers. Overall, IDP Education has a GF Score™ of 60/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does IDP Education's Beneish M-Score compare to EDU and TAL?
According to the Education industry distribution chart, IDP Education ranks #48 out of 243 companies for Beneish M-Score. This places IDP Education in the top 20% 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 IDP Education and its competitors. IDP Education's current Beneish M-Score is -3.06. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is IDP Education stock overvalued right now?
Based on GuruFocus' analysis, IDP Education (IDPUF) is currently considered Significantly Undervalued. The stock's GF Value™ is $5.67, compared to a current price of $2.03 — trading 64.2% below its estimated fair value. The current Beneish M-Score is -3.06. IDP Education's overall GF Score™ is 60/100 with 8 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 IDP Education (IDPUF), the current Beneish M-Score is -3.06 as of Jun. 24, 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 IDP Education (IDPUF) Overvalued in 2026?

Based on GuruFocus' analysis, IDP Education stock appears to be undervalued. The current stock price of $2.03 is trading 64.2% below its estimated GF Value™ of $5.67. GuruFocus considers IDP Education to be Significantly Undervalued.

Key valuation signals for IDPUF:

  • Beneish M-Score: -3.06
  • GF Value™: $5.67 vs. price of $2.03 (64.2% below fair value)
  • GF Score™: 60/100 with 8 warning signs

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


IDP Education Business Description

Other Exchanges 03F:GermanyIEL:Australia
Address 697 Collins Street, Level 10, Docklands, VIC, AUS, 3008
IDP Education performs English language testing and student placement services globally, constituting 31% and 57% of fiscal 2025 group gross profit, respectively. Additionally, IDP operates English language schools, organizes education events, and delivers consultancy services to education institutions, which constitutes the remainder of group gross profit. Originally established in Australia as an aid body for Southeast Asia, today IDP operates one of the world's most widely accepted English language tests and one of the world's largest student placement services businesses, predominantly connecting prospective migrants from India and China to Australia, Canada, and the United Kingdom.
60GF Score

Get the complete analysis for IDPUF

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

$2.03
Price
$5.67
GF Value