Ortelius International AB (OSTO:ORTIN) Beneish M-Score: 39.70 (As of Jun. 27, 2026)


OSTO:ORTIN Ortelius International AB OSTO:ORTIN
33 GF Score
Price kr0.22
GF Value kr0.03
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Ortelius International AB Beneish M-Score?

Ortelius International AB OSTO:ORTIN -6.81% 33 Beneish M-Score is 39.70 as of Jun. 27, 2026. GuruFocus rates OSTO:ORTIN with a GF Score™ of 33/100 and a GF Value™ of kr0.03 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 2,634 Software companies, Ortelius International AB ranks worse than 99.28% 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 39.7 higher than -1.78, which implies that the company might have manipulated its financial results.

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

OSTO:ORTIN' s Beneish M-Score Range Over the Past 10 Years
Min: -4.67   Med: -2.13   Max: 39.7
Current: 39.7

During the past 7 years, the highest Beneish M-Score of Ortelius International AB was 39.70. The lowest was -4.67. And the median was -2.13.


Ortelius International AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Ortelius International 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.

Ortelius International AB Beneish M-Score Chart

Ortelius International AB Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 17.26 -2.82 -4.67 -2.13 39.70

Ortelius International AB Semi-Annual Data
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 -4.67 -2.17 -2.13 0.00 39.70

OSTO:ORTIN vs IBM, ACN, FISV: Beneish M-Score Comparison

For the Information Technology Services subindustry, Ortelius International 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.


Ortelius International AB Beneish M-Score vs Software Industry

For the Software industry and Technology sector, Ortelius International AB's Beneish M-Score distribution charts can be found below:

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


OSTO:ORTIN
33GF Score
Ortelius International AB OSTO:ORTIN
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ortelius International 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 Ortelius International 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 * 48.633+0.528 * -0.0553+0.404 * 3.6569+0.892 * 0.2023+0.115 * 0.3655
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.327735-0.327 * 0.5115
=39.70

* 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 kr49.6 Mil.
Revenue was kr51.9 Mil.
Gross Profit was kr-29.2 Mil.
Total Current Assets was kr50.6 Mil.
Total Assets was kr120.1 Mil.
Property, Plant and Equipment(Net PPE) was kr0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was kr8.6 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr54.5 Mil.
Long-Term Debt & Capital Lease Obligation was kr0.0 Mil.
Net Income was kr-43.1 Mil.
Gross Profit was kr0.0 Mil.
Cash Flow from Operations was kr-3.7 Mil.
Total Receivables was kr5.0 Mil.
Revenue was kr256.5 Mil.
Gross Profit was kr8.0 Mil.
Total Current Assets was kr49.3 Mil.
Total Assets was kr77.2 Mil.
Property, Plant and Equipment(Net PPE) was kr15.7 Mil.
Depreciation, Depletion and Amortization(DDA) was kr9.0 Mil.
Selling, General, & Admin. Expense(SGA) was kr0.0 Mil.
Total Current Liabilities was kr59.5 Mil.
Long-Term Debt & Capital Lease Obligation was kr8.9 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)
=(49.588 / 51.911) / (5.039 / 256.544)
=0.95525 / 0.019642
=48.633

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)
=(7.974 / 256.544) / (-29.194 / 51.911)
=0.031082 / -0.562386
=-0.0553

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 - (50.644 + 0.034) / 120.091) / (1 - (49.256 + 15.72) / 77.174)
=0.578003 / 0.158058
=3.6569

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
=51.911 / 256.544
=0.2023

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))
=(8.998 / (8.998 + 15.72)) / (8.634 / (8.634 + 0.034))
=0.364026 / 0.996078
=0.3655

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 / 51.911) / (0 / 256.544)
=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)
=((0 + 54.521) / 120.091) / ((8.945 + 59.547) / 77.174)
=0.453997 / 0.887501
=0.5115

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
=(-43.05 - 0 - -3.692) / 120.091
=-0.327735

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.

Ortelius International AB has a M-score of 39.70 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 39.70 mean?
Ortelius International AB (OSTO:ORTIN) has a Beneish M-Score of 39.70 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Ortelius International AB and its competitors. According to the industry distribution chart, Ortelius International AB ranks #2615 out of 2634 companies in the Software industry, placing it in the top 99.3%.
Is Ortelius International AB's Beneish M-Score too high?
Ortelius International AB's current Beneish M-Score is 39.70. Based on the distribution chart, Ortelius International AB ranks #2615 out of 2634 companies in the Software industry, which is in the bottom quartile relative to peers. Overall, Ortelius International AB has a GF Score™ of 33/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Ortelius International AB's Beneish M-Score compare to IBM and ACN?
According to the Software industry distribution chart, Ortelius International AB ranks #2615 out of 2634 companies for Beneish M-Score. This places Ortelius International 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 Software company?
A good Beneish M-Score depends on the Software 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 Ortelius International AB and its competitors. Ortelius International AB's current Beneish M-Score is 39.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ortelius International AB stock overvalued right now?
Based on GuruFocus' analysis, Ortelius International AB (OSTO:ORTIN) is currently considered Significantly Overvalued. The stock's GF Value™ is kr0.03, compared to a current price of kr0.22 — trading 630% above its estimated fair value. The current Beneish M-Score is 39.70. Ortelius International AB's overall GF Score™ is 33/100 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 Ortelius International AB (OSTO:ORTIN), the current Beneish M-Score is 39.70 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 Ortelius International AB (OSTO:ORTIN) Overvalued in 2026?

Based on GuruFocus' analysis, Ortelius International AB stock appears to be overvalued. The current stock price of kr0.22 is trading 630% above its estimated GF Value™ of kr0.03. GuruFocus considers Ortelius International AB to be Significantly Overvalued.

Key valuation signals for OSTO:ORTIN:

  • Beneish M-Score: 39.70
  • GF Value™: kr0.03 vs. price of kr0.22 (630% above fair value)
  • GF Score™: 33/100 with 6 warning signs

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


Ortelius International AB Business Description

Address Sodra Forstadsgatan 31, Malmo, SWE, 211 43
Ortelius International AB is a Swedish company at the forefront of AI- and data-driven business operations. It has supported enterprises in establishing reliable data foundations, robust governance frameworks and advanced digital capabilities for effective decision-making and sustainable competitiveness. Building on this expertise, Ortelius today enables organizations to realize the full potential of AI by ensuring data quality, governance and readiness are in place.
33GF Score

Get the complete analysis for OSTO:ORTIN

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

kr0.22
Price
kr0.03
GF Value