Incap Oyj (LTS:0ERY) Beneish M-Score: -2.94 (As of Jun. 26, 2026)


LTS:0ERY Incap Oyj LTS:0ERY
90 GF Score
Price €8.74
GF Value €10.74
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Incap Oyj Beneish M-Score?

Incap Oyj LTS:0ERY +0.46% 90 Beneish M-Score is -2.94 as of Jun. 26, 2026. GuruFocus rates LTS:0ERY with a GF Score™ of 90/100 and a GF Value™ of €10.74 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 2,404 Hardware companies, Incap Oyj ranks better than 80.32% 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 Incap Oyj's Beneish M-Score or its related term are showing as below:

LTS:0ERY' s Beneish M-Score Range Over the Past 10 Years
Min: -3.4   Med: -2.23   Max: -0.08
Current: -2.94

During the past 13 years, the highest Beneish M-Score of Incap Oyj was -0.08. The lowest was -3.40. And the median was -2.23.


Incap Oyj Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Incap Oyj'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.

Incap Oyj Beneish M-Score Chart

Incap Oyj 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 -1.84 -1.45 -3.40 -2.57 -2.94

Incap Oyj Quarterly Data
Jun20 Dec20 Jun21 Dec21 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 -2.94 0.00

LTS:0ERY vs APH, GLW, TEL: Beneish M-Score Comparison

For the Electronic Components subindustry, Incap Oyj'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.


Incap Oyj Beneish M-Score vs Hardware Industry

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

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


LTS:0ERY
90GF Score
Incap Oyj LTS:0ERY
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Incap Oyj 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 Incap Oyj 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 * 0.9064+0.528 * 0.9743+0.404 * 1.0399+0.892 * 0.9328+0.115 * 0.9443
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2507+4.679 * -0.062816-0.327 * 0.9112
=-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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was €24.1 Mil.
Revenue was €214.6 Mil.
Gross Profit was €74.1 Mil.
Total Current Assets was €162.4 Mil.
Total Assets was €207.6 Mil.
Property, Plant and Equipment(Net PPE) was €27.6 Mil.
Depreciation, Depletion and Amortization(DDA) was €5.8 Mil.
Selling, General, & Admin. Expense(SGA) was €0.5 Mil.
Total Current Liabilities was €44.4 Mil.
Long-Term Debt & Capital Lease Obligation was €23.4 Mil.
Net Income was €14.0 Mil.
Gross Profit was €0.0 Mil.
Cash Flow from Operations was €27.0 Mil.
Total Receivables was €28.6 Mil.
Revenue was €230.1 Mil.
Gross Profit was €77.4 Mil.
Total Current Assets was €168.3 Mil.
Total Assets was €214.8 Mil.
Property, Plant and Equipment(Net PPE) was €29.1 Mil.
Depreciation, Depletion and Amortization(DDA) was €5.7 Mil.
Selling, General, & Admin. Expense(SGA) was €0.5 Mil.
Total Current Liabilities was €50.0 Mil.
Long-Term Debt & Capital Lease Obligation was €27.0 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)
=(24.145 / 214.592) / (28.558 / 230.056)
=0.112516 / 0.124135
=0.9064

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)
=(77.394 / 230.056) / (74.098 / 214.592)
=0.336414 / 0.345297
=0.9743

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 - (162.403 + 27.649) / 207.557) / (1 - (168.325 + 29.073) / 214.82)
=0.084338 / 0.0811
=1.0399

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
=214.592 / 230.056
=0.9328

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))
=(5.712 / (5.712 + 29.073)) / (5.82 / (5.82 + 27.649))
=0.164209 / 0.173892
=0.9443

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)
=(0.546 / 214.592) / (0.468 / 230.056)
=0.002544 / 0.002034
=1.2507

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)
=((23.36 + 44.446) / 207.557) / ((27.035 + 49.983) / 214.82)
=0.326686 / 0.358523
=0.9112

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
=(13.969 - 0 - 27.007) / 207.557
=-0.062816

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.

Incap Oyj 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?
Incap Oyj (LTS:0ERY) 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 Incap Oyj and its competitors. According to the industry distribution chart, Incap Oyj ranks #473 out of 2404 companies in the Hardware industry, placing it in the top 19.7%.
Is Incap Oyj's Beneish M-Score too high?
Incap Oyj's current Beneish M-Score is -2.94. Based on the distribution chart, Incap Oyj ranks #473 out of 2404 companies in the Hardware industry, which is in the top quartile — a strong position relative to peers. Overall, Incap Oyj has a GF Score™ of 90/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Incap Oyj's Beneish M-Score compare to APH and GLW?
According to the Hardware industry distribution chart, Incap Oyj ranks #473 out of 2404 companies for Beneish M-Score. This places Incap Oyj 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 a Hardware company?
A good Beneish M-Score depends on the Hardware 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 Incap Oyj and its competitors. Incap Oyj'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 Incap Oyj stock overvalued right now?
Based on GuruFocus' analysis, Incap Oyj (LTS:0ERY) is currently considered Modestly Undervalued. The stock's GF Value™ is €10.74, compared to a current price of €8.74 — trading 18.6% below its estimated fair value. The current Beneish M-Score is -2.94. Incap Oyj's overall GF Score™ is 90/100 with 2 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 Incap Oyj (LTS:0ERY), 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 Incap Oyj (LTS:0ERY) Overvalued in 2026?

Based on GuruFocus' analysis, Incap Oyj stock appears to be undervalued. The current stock price of €8.74 is trading 18.6% below its estimated GF Value™ of €10.74. GuruFocus considers Incap Oyj to be Modestly Undervalued.

Key valuation signals for LTS:0ERY:

  • Beneish M-Score: -2.94
  • GF Value™: €10.74 vs. price of €8.74 (18.6% below fair value)
  • GF Score™: 90/100 with 2 warning signs

No single metric tells the full story. See the LTS:0ERY stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Incap Oyj Business Description

Other Exchanges ICP1V:FinlandI8J:Germany
Address Bulevardi 21, Helsinki, FIN, 00180
Incap Oyj operates as a full-service provider in Electronics Manufacturing Services (EMS), supporting customers ranging from large multinational corporations, mid-sized companies, and small start-ups across the complete manufacturing value chain. Its services include material procurement, prototyping and engineering, production ramp-up, serial production, design, project management, final assembly, testing, and logistics, along with key offerings such as prototyping and engineering, PCB assembly manufacturing, box-build assembly, and customised solutions. The Company operates across Europe, North America, Asia, Africa, and Australia, with Europe generating the majority of its revenue.
90GF Score

Get the complete analysis for LTS:0ERY

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

€8.74
Price
€10.74
GF Value