Golan Renewable Industries (XTAE:GRIN) Beneish M-Score: -2.63 (As of Aug. 25, 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.

XTAE:GRIN Golan Renewable Industries Ltd XTAE:GRIN
59 GF Score
Price ₪6.99
GF Value ₪10.38
Valuation Significantly Undervalued
! 7 Warning Signs
View Full Analysis

What is Golan Renewable Industries Beneish M-Score?

Golan Renewable Industries XTAE:GRIN 59 Beneish M-Score is -2.63 as of Aug. 25, 2026. GuruFocus rates XTAE:GRIN with a GF Score™ of 59/100 and a GF Value™ of ₪10.38 (Significantly Undervalued). The stock has 7 warning signs investors should review. Among 1,707 Construction companies, Golan Renewable Industries ranks better than 62.16% 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 -2.63 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XTAE:GRIN' s Beneish M-Score Range Over the Past 10 Years
Min: -2.93   Med: -2.49   Max: -2.17
Current: -2.63

During the past 10 years, the highest Beneish M-Score of Golan Renewable Industries was -2.17. The lowest was -2.93. And the median was -2.49.


Golan Renewable Industries Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Golan Renewable Industries'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.

Golan Renewable Industries Beneish M-Score Chart

Golan Renewable Industries 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 -2.42 -2.22 -2.62 -2.78 -2.38

Golan Renewable Industries 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 -2.46 -2.46 -2.64 -2.38 -2.63

XTAE:GRIN vs TT, JCI, CARR: Beneish M-Score Comparison

For the Building Products & Equipment subindustry, Golan Renewable Industries'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.


Golan Renewable Industries Beneish M-Score vs Construction Industry

For the Construction industry and Industrials sector, Golan Renewable Industries's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Golan Renewable Industries's Beneish M-Score falls into.


XTAE:GRIN
59GF Score
Golan Renewable Industries Ltd XTAE:GRIN
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Golan Renewable Industries 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 Golan Renewable Industries 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 * 0.9966+0.528 * 1.1156+0.404 * 0.7391+0.892 * 1.0234+0.115 * 1.1361
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0708+4.679 * -0.015882-0.327 * 1.1684
=-2.63

* 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 ₪164.3 Mil.
Revenue was 94.721 + 106.883 + 114.558 + 107.173 = ₪423.3 Mil.
Gross Profit was 21.72 + 25.692 + 27.421 + 29.603 = ₪104.4 Mil.
Total Current Assets was ₪313.1 Mil.
Total Assets was ₪614.8 Mil.
Property, Plant and Equipment(Net PPE) was ₪274.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪29.7 Mil.
Selling, General, & Admin. Expense(SGA) was ₪45.8 Mil.
Total Current Liabilities was ₪139.6 Mil.
Long-Term Debt & Capital Lease Obligation was ₪162.8 Mil.
Net Income was -1.491 + 2.182 + 2.833 + 5.746 = ₪9.3 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₪0.0 Mil.
Cash Flow from Operations was 22.264 + -4.884 + 6.085 + -4.431 = ₪19.0 Mil.
Total Receivables was ₪161.1 Mil.
Revenue was 98.603 + 106.76 + 110.719 + 97.593 = ₪413.7 Mil.
Gross Profit was 27.122 + 27.215 + 30.529 + 28.983 = ₪113.8 Mil.
Total Current Assets was ₪304.0 Mil.
Total Assets was ₪554.4 Mil.
Property, Plant and Equipment(Net PPE) was ₪216.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪27.1 Mil.
Selling, General, & Admin. Expense(SGA) was ₪41.8 Mil.
Total Current Liabilities was ₪133.5 Mil.
Long-Term Debt & Capital Lease Obligation was ₪99.9 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)
=(164.329 / 423.335) / (161.133 / 413.675)
=0.388177 / 0.389516
=0.9966

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)
=(113.849 / 413.675) / (104.436 / 423.335)
=0.275214 / 0.246698
=1.1156

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 - (313.115 + 274.189) / 614.802) / (1 - (304.019 + 216.827) / 554.396)
=0.044727 / 0.060516
=0.7391

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
=423.335 / 413.675
=1.0234

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))
=(27.116 / (27.116 + 216.827)) / (29.737 / (29.737 + 274.189))
=0.111157 / 0.097843
=1.1361

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)
=(45.762 / 423.335) / (41.762 / 413.675)
=0.108099 / 0.100954
=1.0708

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)
=((162.791 + 139.57) / 614.802) / ((99.853 + 133.508) / 554.396)
=0.491802 / 0.420928
=1.1684

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
=(9.27 - 0 - 19.034) / 614.802
=-0.015882

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.

Golan Renewable Industries has a M-score of -2.63 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 -2.63 mean?
Golan Renewable Industries (XTAE:GRIN) has a Beneish M-Score of -2.63 as of Aug. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Golan Renewable Industries and its competitors. According to the industry distribution chart, Golan Renewable Industries ranks #646 out of 1707 companies in the Construction industry, placing it in the top 37.8%.
Is Golan Renewable Industries' Beneish M-Score too high?
Golan Renewable Industries' current Beneish M-Score is -2.63. Based on the distribution chart, Golan Renewable Industries ranks #646 out of 1707 companies in the Construction industry, which is above the industry midpoint. Overall, Golan Renewable Industries has a GF Score™ of 59/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Golan Renewable Industries' Beneish M-Score compare to TT and JCI?
According to the Construction industry distribution chart, Golan Renewable Industries ranks #646 out of 1707 companies for Beneish M-Score. This puts Golan Renewable Industries in the upper 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 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 Golan Renewable Industries and its competitors. Golan Renewable Industries's current Beneish M-Score is -2.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Golan Renewable Industries stock overvalued right now?
Based on GuruFocus' analysis, Golan Renewable Industries (XTAE:GRIN) is currently considered Significantly Undervalued. The stock's GF Value™ is ₪10.38, compared to a current price of ₪6.99 — trading 32.7% below its estimated fair value. The current Beneish M-Score is -2.63. Golan Renewable Industries' overall GF Score™ is 59/100 with 7 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 Golan Renewable Industries (XTAE:GRIN), the current Beneish M-Score is -2.63 as of Aug. 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 Golan Renewable Industries (XTAE:GRIN) Overvalued in 2026?

Based on GuruFocus' analysis, Golan Renewable Industries stock appears to be undervalued. The current stock price of ₪6.99 is trading 32.7% below its estimated GF Value™ of ₪10.38. GuruFocus considers Golan Renewable Industries to be Significantly Undervalued.

Key valuation signals for XTAE:GRIN:

  • Beneish M-Score: -2.63
  • GF Value™: ₪10.38 vs. price of ₪6.99 (32.7% below fair value)
  • GF Score™: 59/100 with 7 warning signs

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


Golan Renewable Industries Business Description

Address Kibbutz Shaar-Ha Golan, DN Emek Ha\'Yarden, ISR, 1514500
Golan Renewable Industries Ltd is a manufacturer of a broad line of PE-X pipe systems and solutions, and works in the field of e-beam radiation, solar boilers and pre-manufactured walls for sanitary installations.
59GF Score

Get the complete analysis for XTAE:GRIN

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

₪6.99
Price
₪10.38
GF Value