Embracer Group AB (STU:TH93) Beneish M-Score: -4.14 (As of Jun. 25, 2026)


STU:TH93 Embracer Group AB STU:TH93
67 GF Score
Price €6.85
GF Value €4.67
! 2 Warning Signs
View Full Analysis

What is Embracer Group AB Beneish M-Score?

Embracer Group AB STU:TH93 67 Beneish M-Score is -4.14 as of Jun. 25, 2026. GuruFocus rates STU:TH93 with a GF Score™ of 67/100 and a GF Value™ of €4.67. The stock has 2 warning signs investors should review. Among 532 Interactive Media companies, Embracer Group AB ranks better than 89.1% 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 -4.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

STU:TH93' s Beneish M-Score Range Over the Past 10 Years
Min: -4.14   Med: -2.3   Max: 5.76
Current: -4.14

During the past 11 years, the highest Beneish M-Score of Embracer Group AB was 5.76. The lowest was -4.14. And the median was -2.30.


Embracer Group AB Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Embracer Group 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.

Embracer Group AB Beneish M-Score Chart

Embracer Group AB Annual Data
Trend Dec15 Dec16 Dec17 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.52 -1.80 -3.51 -2.56 -4.14

Embracer Group AB Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 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 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 -2.56 0.00 0.00 0.00 -4.14

STU:TH93 vs NTES, EA, TTWO: Beneish M-Score Comparison

For the Electronic Gaming & Multimedia subindustry, Embracer Group 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.


Embracer Group AB Beneish M-Score vs Interactive Media Industry

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

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


STU:TH93
67GF Score
Embracer Group AB STU:TH93
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Embracer Group 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 Embracer Group 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 * 1.0949+0.528 * 1.0824+0.404 * 0.9094+0.892 * 0.759+0.115 * 0.9549
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.309127-0.327 * 1.2254
=-4.13

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was €241 Mil.
Revenue was €1,477 Mil.
Gross Profit was €1,107 Mil.
Total Current Assets was €844 Mil.
Total Assets was €2,488 Mil.
Property, Plant and Equipment(Net PPE) was €85 Mil.
Depreciation, Depletion and Amortization(DDA) was €1,015 Mil.
Selling, General, & Admin. Expense(SGA) was €0 Mil.
Total Current Liabilities was €509 Mil.
Long-Term Debt & Capital Lease Obligation was €64 Mil.
Net Income was €-540 Mil.
Gross Profit was €0 Mil.
Cash Flow from Operations was €229 Mil.
Total Receivables was €290 Mil.
Revenue was €1,946 Mil.
Gross Profit was €1,579 Mil.
Total Current Assets was €1,088 Mil.
Total Assets was €3,846 Mil.
Property, Plant and Equipment(Net PPE) was €107 Mil.
Depreciation, Depletion and Amortization(DDA) was €796 Mil.
Selling, General, & Admin. Expense(SGA) was €0 Mil.
Total Current Liabilities was €581 Mil.
Long-Term Debt & Capital Lease Obligation was €142 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)
=(240.917 / 1476.698) / (289.93 / 1945.706)
=0.163146 / 0.14901
=1.0949

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)
=(1579.003 / 1945.706) / (1107.199 / 1476.698)
=0.811532 / 0.74978
=1.0824

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 - (843.721 + 84.576) / 2487.901) / (1 - (1087.967 + 106.989) / 3846.316)
=0.626875 / 0.689325
=0.9094

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
=1476.698 / 1945.706
=0.759

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))
=(795.937 / (795.937 + 106.989)) / (1015.288 / (1015.288 + 84.576))
=0.881509 / 0.923103
=0.9549

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 / 1476.698) / (0 / 1945.706)
=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)
=((63.873 + 509.037) / 2487.901) / ((142.135 + 580.681) / 3846.316)
=0.230278 / 0.187924
=1.2254

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
=(-540.23 - 0 - 228.848) / 2487.901
=-0.309127

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.

Embracer Group AB has a M-score of -4.13 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 -4.14 mean?
Embracer Group AB (STU:TH93) has a Beneish M-Score of -4.14 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Embracer Group AB and its competitors. According to the industry distribution chart, Embracer Group AB ranks #58 out of 532 companies in the Interactive Media industry, placing it in the top 10.9%.
Is Embracer Group AB's Beneish M-Score too high?
Embracer Group AB's current Beneish M-Score is -4.14. Based on the distribution chart, Embracer Group AB ranks #58 out of 532 companies in the Interactive Media industry, which is in the top quartile — a strong position relative to peers. Overall, Embracer Group AB has a GF Score™ of 67/100, reflecting its overall financial health beyond just this single metric.
How does Embracer Group AB's Beneish M-Score compare to NTES and EA?
According to the Interactive Media industry distribution chart, Embracer Group AB ranks #58 out of 532 companies for Beneish M-Score. This places Embracer Group AB in the top 11% 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 Embracer Group AB and its competitors. Embracer Group AB's current Beneish M-Score is -4.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Embracer Group AB stock overvalued right now?
Embracer Group AB (STU:TH93) has a current Beneish M-Score of -4.14. The stock's GF Value™ is €4.67, compared to a current price of €6.85 — trading 46.7% above its estimated fair value. The current Beneish M-Score is -4.14. Embracer Group 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 Embracer Group AB (STU:TH93), the current Beneish M-Score is -4.14 as of Jun. 25, 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 Embracer Group AB (STU:TH93) Overvalued in 2026?

Based on GuruFocus' analysis, Embracer Group AB stock appears to be overvalued. The current stock price of €6.85 is trading 46.7% above its estimated GF Value™ of €4.67.

Key valuation signals for STU:TH93:

  • Beneish M-Score: -4.14
  • GF Value™: €4.67 vs. price of €6.85 (46.7% above fair value)
  • GF Score™: 67/100 with 2 warning signs

No single metric tells the full story. See the STU:TH93 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Embracer Group AB Business Description

Address Tullhusgatan 1B, Karlstad, SWE, 652 09
Embracer Group AB is a parent company of businesses led by entrepreneurs in PC, console, mobile, and board games and other related media. The Group has an extensive catalog of several owned or controlled franchises and has a presence in various regions through its operative groups, namely THQ Nordic, Plaion, Coffee Stain, Amplifier Game Invest, and others. Its operating segments are: PC/Console Games, Mobile Games, and Entertainment & Services. Maximum revenue is derived from the Entertainment & Services segment, which is engaged in the development, publishing, and distribution of comic books, wholesale of publishing titles of games for console and PC, as well as films, and externally distributes films and TV series. Geographically, the Group generates maximum revenue from the USA.
67GF Score

Get the complete analysis for STU:TH93

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

€6.85
Price
€4.67
GF Value