MAG Interactive AB (OSTO:MAGI) Beneish M-Score: -3.60 (As of Jul. 26, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

OSTO:MAGI MAG Interactive AB OSTO:MAGI
67 GF Score
Price kr7.50
GF Value kr8.39
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is MAG Interactive AB Beneish M-Score?

MAG Interactive AB OSTO:MAGI +1.35% 67 Beneish M-Score is -3.60 as of Jul. 26, 2026. GuruFocus rates OSTO:MAGI with a GF Score™ of 67/100 and a GF Value™ of kr8.39 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 532 Interactive Media companies, MAG Interactive AB ranks better than 82.33% 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 -3.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:MAGI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.71   Med: -3.2   Max: -1.97
Current: -3.6

During the past 11 years, the highest Beneish M-Score of MAG Interactive AB was -1.97. The lowest was -3.71. And the median was -3.20.


MAG Interactive AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for MAG Interactive 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.

MAG Interactive AB Beneish M-Score Chart

MAG Interactive AB Annual Data
Trend Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.35 -3.36 -3.29 -3.39 -3.28

MAG Interactive AB Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 -3.43 -3.28 -3.56 -3.63 -3.60

OSTO:MAGI vs NTES, EA, TTWO: Beneish M-Score Comparison

For the Electronic Gaming & Multimedia subindustry, MAG Interactive 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.


MAG Interactive AB Beneish M-Score vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, MAG Interactive AB's Beneish M-Score distribution charts can be found below:

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


OSTO:MAGI
67GF Score
MAG Interactive AB OSTO:MAGI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

MAG Interactive 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 MAG Interactive 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 * 0.9413+0.528 * 0.9551+0.404 * 0.9831+0.892 * 1.0439+0.115 * 1.2697
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.7589+4.679 * -0.173367-0.327 * 1.4942
=-3.60

* 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 (May26) TTM:Last Year (May25) TTM:
Total Receivables was kr35.7 Mil.
Revenue was 65.302 + 64.27 + 70.749 + 76.817 = kr277.1 Mil.
Gross Profit was 66.576 + 64.913 + 70.675 + 69.251 = kr271.4 Mil.
Total Current Assets was kr122.1 Mil.
Total Assets was kr380.7 Mil.
Property, Plant and Equipment(Net PPE) was kr30.6 Mil.
Depreciation, Depletion and Amortization(DDA) was kr60.4 Mil.
Selling, General, & Admin. Expense(SGA) was kr85.8 Mil.
Total Current Liabilities was kr42.4 Mil.
Long-Term Debt & Capital Lease Obligation was kr23.3 Mil.
Net Income was -1.593 + 0.459 + -0.63 + -8.145 = kr-9.9 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = kr0.0 Mil.
Cash Flow from Operations was 17.531 + 23.232 + 9.198 + 6.129 = kr56.1 Mil.
Total Receivables was kr36.3 Mil.
Revenue was 62.968 + 67.035 + 68.995 + 66.484 = kr265.5 Mil.
Gross Profit was 59.857 + 62.147 + 66.823 + 59.501 = kr248.3 Mil.
Total Current Assets was kr131.9 Mil.
Total Assets was kr367.3 Mil.
Property, Plant and Equipment(Net PPE) was kr11.7 Mil.
Depreciation, Depletion and Amortization(DDA) was kr62.5 Mil.
Selling, General, & Admin. Expense(SGA) was kr46.7 Mil.
Total Current Liabilities was kr38.2 Mil.
Long-Term Debt & Capital Lease Obligation was kr4.2 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)
=(35.685 / 277.138) / (36.315 / 265.482)
=0.128763 / 0.136789
=0.9413

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)
=(248.328 / 265.482) / (271.415 / 277.138)
=0.935385 / 0.97935
=0.9551

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 - (122.092 + 30.646) / 380.69) / (1 - (131.895 + 11.713) / 367.332)
=0.598786 / 0.609051
=0.9831

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
=277.138 / 265.482
=1.0439

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))
=(62.516 / (62.516 + 11.713)) / (60.369 / (60.369 + 30.646))
=0.842205 / 0.663286
=1.2697

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)
=(85.793 / 277.138) / (46.724 / 265.482)
=0.309568 / 0.175997
=1.7589

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)
=((23.344 + 42.357) / 380.69) / ((4.184 + 38.244) / 367.332)
=0.172584 / 0.115503
=1.4942

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
=(-9.909 - 0 - 56.09) / 380.69
=-0.173367

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.

MAG Interactive AB has a M-score of -3.60 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 -3.60 mean?
MAG Interactive AB (OSTO:MAGI) has a Beneish M-Score of -3.60 as of Jul. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on MAG Interactive AB and its competitors. According to the industry distribution chart, MAG Interactive AB ranks #94 out of 532 companies in the Interactive Media industry, placing it in the top 17.7%.
Is MAG Interactive AB's Beneish M-Score too high?
MAG Interactive AB's current Beneish M-Score is -3.60. Based on the distribution chart, MAG Interactive AB ranks #94 out of 532 companies in the Interactive Media industry, which is in the top quartile — a strong position relative to peers. Overall, MAG Interactive AB has a GF Score™ of 67/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does MAG Interactive AB's Beneish M-Score compare to NTES and EA?
According to the Interactive Media industry distribution chart, MAG Interactive AB ranks #94 out of 532 companies for Beneish M-Score. This places MAG Interactive AB in the top 18% 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 Interactive Media company?
A good Beneish M-Score depends on the Interactive Media 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 MAG Interactive AB and its competitors. MAG Interactive AB's current Beneish M-Score is -3.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is MAG Interactive AB stock overvalued right now?
Based on GuruFocus' analysis, MAG Interactive AB (OSTO:MAGI) is currently considered Modestly Undervalued. The stock's GF Value™ is kr8.39, compared to a current price of kr7.50 — trading 10.6% below its estimated fair value. The current Beneish M-Score is -3.60. MAG Interactive AB's overall GF Score™ is 67/100 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 MAG Interactive AB (OSTO:MAGI), the current Beneish M-Score is -3.60 as of Jul. 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 MAG Interactive AB (OSTO:MAGI) Overvalued in 2026?

Based on GuruFocus' analysis, MAG Interactive AB stock appears to be undervalued. The current stock price of kr7.50 is trading 10.6% below its estimated GF Value™ of kr8.39. GuruFocus considers MAG Interactive AB to be Modestly Undervalued.

Key valuation signals for OSTO:MAGI:

  • Beneish M-Score: -3.60
  • GF Value™: kr8.39 vs. price of kr7.50 (10.6% below fair value)
  • GF Score™: 67/100 with 2 warning signs

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


MAG Interactive AB Business Description

Address Drottninggatan 95A, Stockholm, SWE, SE-113 60
MAG Interactive AB is a Sweden based company that operates in the international games market as a developer and publisher of casual mobile games. The company's portfolio of games contains word games, puzzle game, and trivia games. The games of the company include ruzzle, word domination, wordbrain, wordbrain2, paint hit, quiz duel, qordalot, and ruzzle adventure. It generates revenue from In-app purchases and Advertising sales. Geographically, it derives a majority of revenue from Sweden.
67GF Score

Get the complete analysis for OSTO:MAGI

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

kr7.50
Price
kr8.39
GF Value