Terranor Group AB (publ) (OSTO:TERNOR) Beneish M-Score: -3.41 (As of Jun. 27, 2026)


OSTO:TERNOR Terranor Group AB (publ) OSTO:TERNOR
12 GF Score
Price kr32.60
! 3 Warning Signs
View Full Analysis

What is Terranor Group AB (publ) Beneish M-Score?

Terranor Group AB (publ) OSTO:TERNOR -1.51% 12 Beneish M-Score is -3.41 as of Jun. 27, 2026. GuruFocus rates OSTO:TERNOR with a GF Score™ of 12/100. The stock has 3 warning signs investors should review. Among 1,704 Construction companies, Terranor Group AB (publ) ranks better than 91.67% 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 -3.41 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

OSTO:TERNOR' s Beneish M-Score Range Over the Past 10 Years
Min: -3.41   Med: -2.94   Max: -2.47
Current: -3.41

During the past 4 years, the highest Beneish M-Score of Terranor Group AB (publ) was -2.47. The lowest was -3.41. And the median was -2.94.


Terranor Group AB (publ) Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Terranor Group AB (publ)'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.

Terranor Group AB (publ) Beneish M-Score Chart

Terranor Group AB (publ) Annual Data
Trend Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 -2.47 -3.41

Terranor Group AB (publ) Quarterly Data
Dec22 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 0.00 0.00 0.00 -3.41 0.00

OSTO:TERNOR vs PWR, FIX, EME: Beneish M-Score Comparison

For the Engineering & Construction subindustry, Terranor Group AB (publ)'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.


Terranor Group AB (publ) Beneish M-Score vs Construction Industry

For the Construction industry and Industrials sector, Terranor Group AB (publ)'s Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Terranor Group AB (publ)'s Beneish M-Score falls into.


OSTO:TERNOR
12GF Score
Terranor Group AB (publ) OSTO:TERNOR
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Terranor Group AB (publ) 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 Terranor Group AB (publ) 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 * 1.0353+0.528 * 0.9456+0.404 * 0.5395+0.892 * 1.1448+0.115 * 0.9707
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.064+4.679 * -0.180514-0.327 * 1.0659
=-3.41

* 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 kr604 Mil.
Revenue was kr3,603 Mil.
Gross Profit was kr1,074 Mil.
Total Current Assets was kr761 Mil.
Total Assets was kr1,313 Mil.
Property, Plant and Equipment(Net PPE) was kr499 Mil.
Depreciation, Depletion and Amortization(DDA) was kr161 Mil.
Selling, General, & Admin. Expense(SGA) was kr42 Mil.
Total Current Liabilities was kr820 Mil.
Long-Term Debt & Capital Lease Obligation was kr286 Mil.
Net Income was kr-23 Mil.
Gross Profit was kr0 Mil.
Cash Flow from Operations was kr214 Mil.
Total Receivables was kr509 Mil.
Revenue was kr3,147 Mil.
Gross Profit was kr887 Mil.
Total Current Assets was kr602 Mil.
Total Assets was kr1,090 Mil.
Property, Plant and Equipment(Net PPE) was kr406 Mil.
Depreciation, Depletion and Amortization(DDA) was kr126 Mil.
Selling, General, & Admin. Expense(SGA) was kr35 Mil.
Total Current Liabilities was kr652 Mil.
Long-Term Debt & Capital Lease Obligation was kr210 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)
=(603.549 / 3602.622) / (509.207 / 3146.928)
=0.16753 / 0.161811
=1.0353

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)
=(887.414 / 3146.928) / (1074.416 / 3602.622)
=0.281994 / 0.298232
=0.9456

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 - (760.53 + 498.992) / 1312.853) / (1 - (602.226 + 405.703) / 1089.994)
=0.040622 / 0.075289
=0.5395

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
=3602.622 / 3146.928
=1.1448

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))
=(126.007 / (126.007 + 405.703)) / (161.18 / (161.18 + 498.992))
=0.236984 / 0.244148
=0.9707

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)
=(42.327 / 3602.622) / (34.747 / 3146.928)
=0.011749 / 0.011042
=1.064

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)
=((286.15 + 820.444) / 1312.853) / ((209.987 + 651.925) / 1089.994)
=0.842893 / 0.790749
=1.0659

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
=(-23.13 - 0 - 213.858) / 1312.853
=-0.180514

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.

Terranor Group AB (publ) has a M-score of -3.41 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 -3.41 mean?
Terranor Group AB (publ) (OSTO:TERNOR) has a Beneish M-Score of -3.41 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Terranor Group AB (publ) and its competitors. According to the industry distribution chart, Terranor Group AB (publ) ranks #142 out of 1704 companies in the Construction industry, placing it in the top 8.3%.
Is Terranor Group AB (publ)'s Beneish M-Score too high?
Terranor Group AB (publ)'s current Beneish M-Score is -3.41. Based on the distribution chart, Terranor Group AB (publ) ranks #142 out of 1704 companies in the Construction industry, which is in the top quartile — a strong position relative to peers. Overall, Terranor Group AB (publ) has a GF Score™ of 12/100, reflecting its overall financial health beyond just this single metric.
How does Terranor Group AB (publ)'s Beneish M-Score compare to PWR and FIX?
According to the Construction industry distribution chart, Terranor Group AB (publ) ranks #142 out of 1704 companies for Beneish M-Score. This places Terranor Group AB (publ) in the top 8% 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 a Construction company?
A good Beneish M-Score depends on the Construction 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 Terranor Group AB (publ) and its competitors. Terranor Group AB (publ)'s current Beneish M-Score is -3.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Terranor Group AB (publ) stock overvalued right now?
Terranor Group AB (publ) (OSTO:TERNOR) has a current Beneish M-Score of -3.41. The current Beneish M-Score is -3.41. Terranor Group AB (publ)'s overall GF Score™ is 12/100 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 Terranor Group AB (publ) (OSTO:TERNOR), the current Beneish M-Score is -3.41 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.

Terranor Group AB (publ) Business Description

Address Bjornstigen 85, 4th floor, Solna, SWE, 170 73
Terranor Group AB (publ) is engaged in infrastructure and road maintenance. It operates businesses focused on summer and winter road services to green construction and maintenance, construction and road safety. The Company operates in three countries: Sweden, Denmark and Finland. Its operations can be devided in to four areas; Road operations and maintenance, Light construction, Green construction and maintenance, and Temporary road safety services.
12GF Score

Get the complete analysis for OSTO:TERNOR

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

kr32.60
Price