Actic Group AB (OSTO:ATIC) Beneish M-Score: -2.79 (As of Jun. 24, 2026)


OSTO:ATIC Actic Group AB OSTO:ATIC
48 GF Score
Price kr30.60
GF Value kr5.88
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Actic Group AB Beneish M-Score?

Actic Group AB OSTO:ATIC +2.00% 48 Beneish M-Score is -2.79 as of Jun. 24, 2026. GuruFocus rates OSTO:ATIC with a GF Score™ of 48/100 and a GF Value™ of kr5.88 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 823 Travel & Leisure companies, Actic Group AB ranks better than 65.37% 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 -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:ATIC' s Beneish M-Score Range Over the Past 10 Years
Min: -4.38   Med: -3.19   Max: -2.4
Current: -2.79

During the past 12 years, the highest Beneish M-Score of Actic Group AB was -2.40. The lowest was -4.38. And the median was -3.19.


Actic Group AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Actic Group 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.

Actic Group AB Beneish M-Score Chart

Actic Group AB 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 -2.51 -2.98 -3.31 -3.22 -2.79

Actic Group 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 -2.79 0.00

OSTO:ATIC vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, Actic Group 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.


Actic Group AB Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Actic Group AB's Beneish M-Score distribution charts can be found below:

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


OSTO:ATIC
48GF Score
Actic Group AB OSTO:ATIC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Actic Group 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 Actic Group 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 * 1.0434+0.528 * 1.0024+0.404 * 0.9611+0.892 * 1.0019+0.115 * 1.1086
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.079475-0.327 * 0.935
=-2.79

* 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 kr45.2 Mil.
Revenue was kr695.1 Mil.
Gross Profit was kr688.1 Mil.
Total Current Assets was kr160.7 Mil.
Total Assets was kr1,321.4 Mil.
Property, Plant and Equipment(Net PPE) was kr628.3 Mil.
Depreciation, Depletion and Amortization(DDA) was kr148.3 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr396.7 Mil.
Long-Term Debt & Capital Lease Obligation was kr672.2 Mil.
Net Income was kr78.4 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr183.4 Mil.
Total Receivables was kr43.2 Mil.
Revenue was kr693.8 Mil.
Gross Profit was kr688.4 Mil.
Total Current Assets was kr109.2 Mil.
Total Assets was kr1,301.6 Mil.
Property, Plant and Equipment(Net PPE) was kr646.8 Mil.
Depreciation, Depletion and Amortization(DDA) was kr173.7 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr397.5 Mil.
Long-Term Debt & Capital Lease Obligation was kr728.6 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)
=(45.188 / 695.14) / (43.224 / 693.793)
=0.065006 / 0.062301
=1.0434

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)
=(688.405 / 693.793) / (688.074 / 695.14)
=0.992234 / 0.989835
=1.0024

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 - (160.72 + 628.349) / 1321.428) / (1 - (109.213 + 646.763) / 1301.572)
=0.402866 / 0.419182
=0.9611

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
=695.14 / 693.793
=1.0019

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))
=(173.725 / (173.725 + 646.763)) / (148.347 / (148.347 + 628.349))
=0.211734 / 0.190998
=1.1086

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 / 695.14) / (0 / 693.793)
=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)
=((672.169 + 396.68) / 1321.428) / ((728.564 + 397.471) / 1301.572)
=0.808859 / 0.865135
=0.935

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
=(78.38 - 0 - 183.4) / 1321.428
=-0.079475

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.

Actic Group AB has a M-score of -2.79 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 -2.79 mean?
Actic Group AB (OSTO:ATIC) has a Beneish M-Score of -2.79 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Actic Group AB and its competitors. According to the industry distribution chart, Actic Group AB ranks #285 out of 823 companies in the Travel & Leisure industry, placing it in the top 34.6%.
Is Actic Group AB's Beneish M-Score too high?
Actic Group AB's current Beneish M-Score is -2.79. Based on the distribution chart, Actic Group AB ranks #285 out of 823 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, Actic Group AB has a GF Score™ of 48/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Actic Group AB's Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, Actic Group AB ranks #285 out of 823 companies for Beneish M-Score. This puts Actic Group AB 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Actic Group AB and its competitors. Actic Group AB's current Beneish M-Score is -2.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Actic Group AB stock overvalued right now?
Based on GuruFocus' analysis, Actic Group AB (OSTO:ATIC) is currently considered Significantly Overvalued. The stock's GF Value™ is kr5.88, compared to a current price of kr30.60 — trading 420.4% above its estimated fair value. The current Beneish M-Score is -2.79. Actic Group AB's overall GF Score™ is 48/100 with 4 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 Actic Group AB (OSTO:ATIC), the current Beneish M-Score is -2.79 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 Actic Group AB (OSTO:ATIC) Overvalued in 2026?

Based on GuruFocus' analysis, Actic Group AB stock appears to be overvalued. The current stock price of kr30.60 is trading 420.4% above its estimated GF Value™ of kr5.88. GuruFocus considers Actic Group AB to be Significantly Overvalued.

Key valuation signals for OSTO:ATIC:

  • Beneish M-Score: -2.79
  • GF Value™: kr5.88 vs. price of kr30.60 (420.4% above fair value)
  • GF Score™: 48/100 with 4 warning signs

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


Actic Group AB Business Description

Other Exchanges 0ROI:UK8XA:Germany
Address Smidesvagen 12, Solna, SWE, SE-171 41
Actic Group AB is a health and fitness club operator with a focus on Sweden, Norway and Germany, and presence in Finland and Austria. The company provides access to fitness clubs, personal trainers, group training and swimming. It also offers energy bars and drinks, training clothes, and other training products through online web shops.
48GF Score

Get the complete analysis for OSTO:ATIC

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

kr30.60
Price
kr5.88
GF Value