Intracom Holdings (STU:INTA) Beneish M-Score: 22.86 (As of Jun. 27, 2026)


STU:INTA Intracom Holdings SA STU:INTA
54 GF Score
Price €3.29
GF Value €25.87
Valuation Possible Value Trap
! 9 Warning Signs
View Full Analysis

What is Intracom Holdings Beneish M-Score?

Intracom Holdings STU:INTA +0.30% 54 Beneish M-Score is 22.86 as of Jun. 27, 2026. GuruFocus rates STU:INTA with a GF Score™ of 54/100 and a GF Value™ of €25.87 (Possible Value Trap). The stock has 9 warning signs investors should review. Among 2,404 Hardware companies, Intracom Holdings ranks worse than 99.5% 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 22.86 higher than -1.78, which implies that the company might have manipulated its financial results.

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

STU:INTA' s Beneish M-Score Range Over the Past 10 Years
Min: -3.15   Med: -2.14   Max: 45.65
Current: 22.86

During the past 13 years, the highest Beneish M-Score of Intracom Holdings was 45.65. The lowest was -3.15. And the median was -2.14.


Intracom Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Intracom Holdings'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.

Intracom Holdings Beneish M-Score Chart

Intracom Holdings 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 45.65 -3.15 -1.19 1.68 22.86

Intracom Holdings 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 -1.19 0.00 1.68 0.00 22.86

STU:INTA vs CSCO, CIEN, MSI: Beneish M-Score Comparison

For the Communication Equipment subindustry, Intracom Holdings'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.


Intracom Holdings Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, Intracom Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Intracom Holdings's Beneish M-Score falls into.


STU:INTA
54GF Score
Intracom Holdings SA STU:INTA
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Intracom Holdings 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 Intracom Holdings 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 * 0.0307+0.528 * 0.2668+0.404 * 1.0009+0.892 * 30.7372+0.115 * 1.6545
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.0353+4.679 * -0.031222-0.327 * 1.0195
=22.86

* 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 €36.82 Mil.
Revenue was €29.48 Mil.
Gross Profit was €12.68 Mil.
Total Current Assets was €216.11 Mil.
Total Assets was €597.49 Mil.
Property, Plant and Equipment(Net PPE) was €9.64 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.15 Mil.
Selling, General, & Admin. Expense(SGA) was €15.90 Mil.
Total Current Liabilities was €95.07 Mil.
Long-Term Debt & Capital Lease Obligation was €3.13 Mil.
Net Income was €13.58 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €32.23 Mil.
Total Receivables was €39.07 Mil.
Revenue was €0.96 Mil.
Gross Profit was €0.11 Mil.
Total Current Assets was €185.94 Mil.
Total Assets was €504.44 Mil.
Property, Plant and Equipment(Net PPE) was €4.95 Mil.
Depreciation, Depletion and Amortization(DDA) was €2.14 Mil.
Selling, General, & Admin. Expense(SGA) was €14.67 Mil.
Total Current Liabilities was €70.45 Mil.
Long-Term Debt & Capital Lease Obligation was €10.87 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)
=(36.819 / 29.477) / (39.074 / 0.959)
=1.249076 / 40.744526
=0.0307

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)
=(0.11 / 0.959) / (12.675 / 29.477)
=0.114703 / 0.429996
=0.2668

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 - (216.105 + 9.639) / 597.491) / (1 - (185.935 + 4.95) / 504.44)
=0.62218 / 0.62159
=1.0009

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
=29.477 / 0.959
=30.7372

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))
=(2.139 / (2.139 + 4.95)) / (2.15 / (2.15 + 9.639))
=0.301735 / 0.182373
=1.6545

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)
=(15.897 / 29.477) / (14.672 / 0.959)
=0.539302 / 15.29927
=0.0353

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)
=((3.127 + 95.073) / 597.491) / ((10.871 + 70.448) / 504.44)
=0.164354 / 0.161206
=1.0195

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
=(13.577 - 0 - 32.232) / 597.491
=-0.031222

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.

Intracom Holdings has a M-score of 22.86 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 22.86 mean?
Intracom Holdings (STU:INTA) has a Beneish M-Score of 22.86 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Intracom Holdings and its competitors. According to the industry distribution chart, Intracom Holdings ranks #2392 out of 2404 companies in the Hardware industry, placing it in the top 99.5%.
Is Intracom Holdings' Beneish M-Score too high?
Intracom Holdings' current Beneish M-Score is 22.86. Based on the distribution chart, Intracom Holdings ranks #2392 out of 2404 companies in the Hardware industry, which is in the bottom quartile relative to peers. Overall, Intracom Holdings has a GF Score™ of 54/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Intracom Holdings' Beneish M-Score compare to CSCO and CIEN?
According to the Hardware industry distribution chart, Intracom Holdings ranks #2392 out of 2404 companies for Beneish M-Score. This places Intracom Holdings 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 Intracom Holdings and its competitors. Intracom Holdings's current Beneish M-Score is 22.86. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Intracom Holdings stock overvalued right now?
Based on GuruFocus' analysis, Intracom Holdings (STU:INTA) is currently considered Possible Value Trap. The stock's GF Value™ is €25.87, compared to a current price of €3.29 — trading 87.3% below its estimated fair value. The current Beneish M-Score is 22.86. Intracom Holdings' overall GF Score™ is 54/100 with 9 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 Intracom Holdings (STU:INTA), the current Beneish M-Score is 22.86 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 Intracom Holdings (STU:INTA) Overvalued in 2026?

Based on GuruFocus' analysis, Intracom Holdings stock appears to be undervalued. The current stock price of €3.29 is trading 87.3% below its estimated GF Value™ of €25.87. GuruFocus considers Intracom Holdings to be Possible Value Trap.

Key valuation signals for STU:INTA:

  • Beneish M-Score: 22.86
  • GF Value™: €25.87 vs. price of €3.29 (87.3% below fair value)
  • GF Score™: 54/100 with 9 warning signs

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


Intracom Holdings Business Description

Other Exchanges INTRK:Greece
Address 19 km, Markopoulou Avenue, Peania, Athens, GRC, 19002
Intracom Holdings SA is a Greece based company. It provides information and technology solutions, construction projects, defense electronics, advanced communication systems, and defense applications software. The company's services are used by the public sector, banks, telecommunication sector, healthcare sector, environmental sector, and others.
54GF Score

Get the complete analysis for STU:INTA

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

€3.29
Price
€25.87
GF Value