Hedera Group AB (OSTO:HEGR) Beneish M-Score: -2.60 (As of Jul. 04, 2026)


OSTO:HEGR Hedera Group AB OSTO:HEGR
51 GF Score
Price kr0.48
GF Value kr1.57
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is Hedera Group AB Beneish M-Score?

Hedera Group AB OSTO:HEGR -0.42% 51 Beneish M-Score is -2.60 as of Jul. 04, 2026. GuruFocus rates OSTO:HEGR with a GF Score™ of 51/100 and a GF Value™ of kr1.57 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 1,021 Business Services companies, Hedera Group AB ranks better than 54.26% 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:HEGR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.53   Med: -2.4   Max: 89.19
Current: -2.6

During the past 13 years, the highest Beneish M-Score of Hedera Group AB was 89.19. The lowest was -3.53. And the median was -2.40.


Hedera Group AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hedera 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.

Hedera Group AB Beneish M-Score Chart

Hedera 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 -2.17 -1.68 -2.26 -3.00 -2.60

Hedera 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 -2.60 0.00

OSTO:HEGR vs KFY, RHI, TNET: Beneish M-Score Comparison

For the Staffing & Employment Services subindustry, Hedera 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.


Hedera Group AB Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, Hedera Group AB's Beneish M-Score distribution charts can be found below:

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


OSTO:HEGR
51GF Score
Hedera Group AB OSTO:HEGR
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hedera 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 Hedera 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 * 1.1254+0.528 * 1.1663+0.404 * 0.9728+0.892 * 0.9328+0.115 * 0.8409
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5261+4.679 * -0.033221-0.327 * 0.9514
=-2.60

* 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 kr70.8 Mil.
Revenue was kr516.3 Mil.
Gross Profit was kr95.2 Mil.
Total Current Assets was kr83.5 Mil.
Total Assets was kr229.7 Mil.
Property, Plant and Equipment(Net PPE) was kr9.3 Mil.
Depreciation, Depletion and Amortization(DDA) was kr6.1 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.7 Mil.
Total Current Liabilities was kr124.6 Mil.
Long-Term Debt & Capital Lease Obligation was kr4.4 Mil.
Net Income was kr-9.4 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr-1.7 Mil.
Total Receivables was kr67.4 Mil.
Revenue was kr553.5 Mil.
Gross Profit was kr119.1 Mil.
Total Current Assets was kr75.8 Mil.
Total Assets was kr223.3 Mil.
Property, Plant and Equipment(Net PPE) was kr10.7 Mil.
Depreciation, Depletion and Amortization(DDA) was kr5.3 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.5 Mil.
Total Current Liabilities was kr126.6 Mil.
Long-Term Debt & Capital Lease Obligation was kr5.2 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)
=(70.773 / 516.319) / (67.417 / 553.499)
=0.137072 / 0.121801
=1.1254

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)
=(119.071 / 553.499) / (95.233 / 516.319)
=0.215124 / 0.184446
=1.1663

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 - (83.516 + 9.283) / 229.702) / (1 - (75.789 + 10.699) / 223.299)
=0.596003 / 0.612681
=0.9728

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
=516.319 / 553.499
=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))
=(5.348 / (5.348 + 10.699)) / (6.094 / (6.094 + 9.283))
=0.333271 / 0.396306
=0.8409

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)
=(0.74 / 516.319) / (0.52 / 553.499)
=0.001433 / 0.000939
=1.5261

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)
=((4.433 + 124.571) / 229.702) / ((5.231 + 126.587) / 223.299)
=0.561615 / 0.590321
=0.9514

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
=(-9.358 - 0 - -1.727) / 229.702
=-0.033221

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.

Hedera Group AB has a M-score of -2.60 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 -2.60 mean?
Hedera Group AB (OSTO:HEGR) has a Beneish M-Score of -2.60 as of Jul. 04, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hedera Group AB and its competitors. According to the industry distribution chart, Hedera Group AB ranks #467 out of 1021 companies in the Business Services industry, placing it in the top 45.7%.
Is Hedera Group AB's Beneish M-Score too high?
Hedera Group AB's current Beneish M-Score is -2.60. Based on the distribution chart, Hedera Group AB ranks #467 out of 1021 companies in the Business Services industry, which is above the industry midpoint. Overall, Hedera Group AB has a GF Score™ of 51/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Hedera Group AB's Beneish M-Score compare to KFY and RHI?
According to the Business Services industry distribution chart, Hedera Group AB ranks #467 out of 1021 companies for Beneish M-Score. This puts Hedera 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 Business Services company?
A good Beneish M-Score depends on the Business 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 Hedera Group AB and its competitors. Hedera Group AB's current Beneish M-Score is -2.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hedera Group AB stock overvalued right now?
Based on GuruFocus' analysis, Hedera Group AB (OSTO:HEGR) is currently considered Possible Value Trap. The stock's GF Value™ is kr1.57, compared to a current price of kr0.48 — trading 69.6% below its estimated fair value. The current Beneish M-Score is -2.60. Hedera Group AB's overall GF Score™ is 51/100 with 3 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 Hedera Group AB (OSTO:HEGR), the current Beneish M-Score is -2.60 as of Jul. 04, 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 Hedera Group AB (OSTO:HEGR) Overvalued in 2026?

Based on GuruFocus' analysis, Hedera Group AB stock appears to be undervalued. The current stock price of kr0.48 is trading 69.6% below its estimated GF Value™ of kr1.57. GuruFocus considers Hedera Group AB to be Possible Value Trap.

Key valuation signals for OSTO:HEGR:

  • Beneish M-Score: -2.60
  • GF Value™: kr1.57 vs. price of kr0.48 (69.6% below fair value)
  • GF Score™: 51/100 with 3 warning signs

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


Hedera Group AB Business Description

Other Exchanges 0HD:Germany
Address Vasagatan 15-17, Stockholm, SWE, SE 111 20
Hedera Group AB offers personal assistance, staffing and recruitment, as well as services within healthcare and social care. Hedera operates in two business areas, Hedera Assistance and Hedera Staffing. Within staffing there are two business areas, Hedera Life Science and Hedera Doctor & Nurse.
51GF Score

Get the complete analysis for OSTO:HEGR

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

kr0.48
Price
kr1.57
GF Value