Kalleback Property Invest AB (OSTO:KAPIAB) Beneish M-Score: 18.57 (As of Jun. 27, 2026)


OSTO:KAPIAB Kalleback Property Invest AB OSTO:KAPIAB
72 GF Score
Price kr205.00
GF Value kr203.08
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Kalleback Property Invest AB Beneish M-Score?

Kalleback Property Invest AB OSTO:KAPIAB +0.49% 72 Beneish M-Score is 18.57 as of Jun. 27, 2026. GuruFocus rates OSTO:KAPIAB with a GF Score™ of 72/100 and a GF Value™ of kr203.08 (Fairly Valued). The stock has 6 warning signs investors should review. Among 1,682 Real Estate companies, Kalleback Property Invest AB ranks worse than 98.51% 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.

Warning Sign:

Beneish M-Score 18.57 higher than -1.78, which implies that the company might have manipulated its financial results.

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

OSTO:KAPIAB' s Beneish M-Score Range Over the Past 10 Years
Min: -3.27   Med: -2.57   Max: 18.57
Current: 18.57

During the past 12 years, the highest Beneish M-Score of Kalleback Property Invest AB was 18.57. The lowest was -3.27. And the median was -2.57.


Kalleback Property Invest AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Kalleback Property Invest 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.

Kalleback Property Invest AB Beneish M-Score Chart

Kalleback Property Invest 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 -2.91 -1.90 -3.27 -2.43 18.57

Kalleback Property Invest AB 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 -3.27 0.00 -2.43 0.00 18.57

OSTO:KAPIAB vs CBRE, BEKE: Beneish M-Score Comparison

For the Real Estate Services subindustry, Kalleback Property Invest 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.


Kalleback Property Invest AB Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Kalleback Property Invest AB's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Kalleback Property Invest AB's Beneish M-Score falls into.


OSTO:KAPIAB
72GF Score
Kalleback Property Invest AB OSTO:KAPIAB
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kalleback Property Invest 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 Kalleback Property Invest 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 * 23.809+0.528 * 1.0072+0.404 * 0.9882+0.892 * 1.0222+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0367+4.679 * 0.011251-0.327 * 1.004
=18.57

* 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 kr0.78 Mil.
Revenue was kr91.90 Mil.
Gross Profit was kr85.83 Mil.
Total Current Assets was kr67.09 Mil.
Total Assets was kr1,277.82 Mil.
Property, Plant and Equipment(Net PPE) was kr0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0.00 Mil.
Selling, General, & Admin. Expense(SGA) was kr3.41 Mil.
Total Current Liabilities was kr52.53 Mil.
Long-Term Debt & Capital Lease Obligation was kr493.45 Mil.
Net Income was kr75.33 Mil.
Gross Profit was kr0.00 Mil.
Cash Flow from Operations was kr60.95 Mil.
Total Receivables was kr0.03 Mil.
Revenue was kr89.91 Mil.
Gross Profit was kr84.57 Mil.
Total Current Assets was kr49.41 Mil.
Total Assets was kr1,199.41 Mil.
Property, Plant and Equipment(Net PPE) was kr0.00 Mil.
Depreciation, Depletion and Amortization(DDA) was kr0.00 Mil.
Selling, General, & Admin. Expense(SGA) was kr3.21 Mil.
Total Current Liabilities was kr39.87 Mil.
Long-Term Debt & Capital Lease Obligation was kr470.57 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)
=(0.779 / 91.903) / (0.032 / 89.907)
=0.008476 / 0.000356
=23.809

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)
=(84.573 / 89.907) / (85.829 / 91.903)
=0.940672 / 0.933909
=1.0072

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 - (67.092 + 0) / 1277.818) / (1 - (49.408 + 0) / 1199.408)
=0.947495 / 0.958806
=0.9882

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
=91.903 / 89.907
=1.0222

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))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=1

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)
=(3.406 / 91.903) / (3.214 / 89.907)
=0.037061 / 0.035748
=1.0367

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)
=((493.448 + 52.53) / 1277.818) / ((470.566 + 39.871) / 1199.408)
=0.427274 / 0.425574
=1.004

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
=(75.325 - 0 - 60.948) / 1277.818
=0.011251

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.

Kalleback Property Invest AB has a M-score of 18.57 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 18.57 mean?
Kalleback Property Invest AB (OSTO:KAPIAB) has a Beneish M-Score of 18.57 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Kalleback Property Invest AB and its competitors. According to the industry distribution chart, Kalleback Property Invest AB ranks #1657 out of 1682 companies in the Real Estate industry, placing it in the top 98.5%.
Is Kalleback Property Invest AB's Beneish M-Score too high?
Kalleback Property Invest AB's current Beneish M-Score is 18.57. Based on the distribution chart, Kalleback Property Invest AB ranks #1657 out of 1682 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, Kalleback Property Invest AB has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Kalleback Property Invest AB's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Kalleback Property Invest AB ranks #1657 out of 1682 companies for Beneish M-Score. This places Kalleback Property Invest AB in the lower 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Kalleback Property Invest AB and its competitors. Kalleback Property Invest AB's current Beneish M-Score is 18.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kalleback Property Invest AB stock overvalued right now?
Based on GuruFocus' analysis, Kalleback Property Invest AB (OSTO:KAPIAB) is currently considered Fairly Valued. The stock's GF Value™ is kr203.08, compared to a current price of kr205.00 — trading 0.9% above its estimated fair value. The current Beneish M-Score is 18.57. Kalleback Property Invest AB's overall GF Score™ is 72/100 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 Kalleback Property Invest AB (OSTO:KAPIAB), the current Beneish M-Score is 18.57 as of Jun. 27, 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 Kalleback Property Invest AB (OSTO:KAPIAB) Overvalued in 2026?

Based on GuruFocus' analysis, Kalleback Property Invest AB stock appears to be overvalued. The current stock price of kr205.00 is trading 0.9% above its estimated GF Value™ of kr203.08. GuruFocus considers Kalleback Property Invest AB to be Fairly Valued.

Key valuation signals for OSTO:KAPIAB:

  • Beneish M-Score: 18.57
  • GF Value™: kr203.08 vs. price of kr205.00 (0.9% above fair value)
  • GF Score™: 72/100 with 6 warning signs

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


Kalleback Property Invest AB Business Description

Address Box 239, Vasteras, SWE, 721 06
Kalleback Property Invest AB is a real estate company in Sweden. The Company indirectly owns, manages and lets the property Kallebzck 17:2 in Gothenburg.
72GF Score

Get the complete analysis for OSTO:KAPIAB

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

kr205.00
Price
kr203.08
GF Value