Land Development of Nimrodi Group (XTAE:ILDC) Beneish M-Score: -2.68 (As of Jul. 19, 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:ILDC Land Development of Nimrodi Group Ltd XTAE:ILDC
81 GF Score
Price ₪38.26
GF Value ₪37.09
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Land Development of Nimrodi Group Beneish M-Score?

Land Development of Nimrodi Group XTAE:ILDC +2.71% 81 Beneish M-Score is -2.68 as of Jul. 19, 2026. GuruFocus rates XTAE:ILDC with a GF Score™ of 81/100 and a GF Value™ of ₪37.09 (Fairly Valued). The stock has 6 warning signs investors should review. Among 1,686 Real Estate companies, Land Development of Nimrodi Group ranks better than 71.41% 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 -2.68 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Land Development of Nimrodi Group's Beneish M-Score or its related term are showing as below:

XTAE:ILDC' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.28   Max: -1.6
Current: -2.68

During the past 13 years, the highest Beneish M-Score of Land Development of Nimrodi Group was -1.60. The lowest was -2.95. And the median was -2.28.


Land Development of Nimrodi Group Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Land Development of Nimrodi Group'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.

Land Development of Nimrodi Group Beneish M-Score Chart

Land Development of Nimrodi Group 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 -2.30 -2.48 -1.93 -1.62 -2.64

Land Development of Nimrodi Group 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 -1.74 -2.22 -2.24 -2.64 -2.68

XTAE:ILDC vs CBRE, BEKE, JLL: Beneish M-Score Comparison

For the Real Estate Services subindustry, Land Development of Nimrodi Group'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.


Land Development of Nimrodi Group Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Land Development of Nimrodi Group's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Land Development of Nimrodi Group's Beneish M-Score falls into.


XTAE:ILDC
81GF Score
Land Development of Nimrodi Group Ltd XTAE:ILDC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Land Development of Nimrodi Group 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 Land Development of Nimrodi Group 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 * 0.6253+0.528 * 0.8789+0.404 * 1.0178+0.892 * 1.1088+0.115 * 2.2529
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4635+4.679 * 0.008878-0.327 * 0.9957
=-2.68

* 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 ₪257.2 Mil.
Revenue was 247.066 + 232.365 + 320.044 + 197.716 = ₪997.2 Mil.
Gross Profit was 125.091 + 137.28 + 161.752 + 107.159 = ₪531.3 Mil.
Total Current Assets was ₪1,381.8 Mil.
Total Assets was ₪11,441.7 Mil.
Property, Plant and Equipment(Net PPE) was ₪86.6 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪13.2 Mil.
Selling, General, & Admin. Expense(SGA) was ₪47.1 Mil.
Total Current Liabilities was ₪1,301.0 Mil.
Long-Term Debt & Capital Lease Obligation was ₪5,751.5 Mil.
Net Income was 28.119 + 171.591 + 20.51 + 24.011 = ₪244.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₪0.0 Mil.
Cash Flow from Operations was 88.566 + 10.618 + 41.929 + 1.544 = ₪142.7 Mil.
Total Receivables was ₪370.9 Mil.
Revenue was 240.826 + 208.199 + 220.584 + 229.731 = ₪899.3 Mil.
Gross Profit was 109.493 + 106.743 + 104.382 + 100.493 = ₪421.1 Mil.
Total Current Assets was ₪1,500.3 Mil.
Total Assets was ₪10,820.3 Mil.
Property, Plant and Equipment(Net PPE) was ₪53.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ₪22.5 Mil.
Selling, General, & Admin. Expense(SGA) was ₪29.0 Mil.
Total Current Liabilities was ₪1,321.8 Mil.
Long-Term Debt & Capital Lease Obligation was ₪5,376.6 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)
=(257.156 / 997.191) / (370.887 / 899.34)
=0.25788 / 0.412399
=0.6253

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)
=(421.111 / 899.34) / (531.282 / 997.191)
=0.468244 / 0.532779
=0.8789

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 - (1381.806 + 86.629) / 11441.727) / (1 - (1500.335 + 52.996) / 10820.327)
=0.87166 / 0.856443
=1.0178

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
=997.191 / 899.34
=1.1088

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))
=(22.53 / (22.53 + 52.996)) / (13.221 / (13.221 + 86.629))
=0.298308 / 0.132409
=2.2529

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)
=(47.065 / 997.191) / (29.005 / 899.34)
=0.047198 / 0.032251
=1.4635

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)
=((5751.485 + 1300.983) / 11441.727) / ((5376.584 + 1321.837) / 10820.327)
=0.616381 / 0.619059
=0.9957

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
=(244.231 - 0 - 142.657) / 11441.727
=0.008878

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.

Land Development of Nimrodi Group has a M-score of -2.68 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 -2.68 mean?
Land Development of Nimrodi Group (XTAE:ILDC) has a Beneish M-Score of -2.68 as of Jul. 19, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Land Development of Nimrodi Group and its competitors. According to the industry distribution chart, Land Development of Nimrodi Group ranks #482 out of 1686 companies in the Real Estate industry, placing it in the top 28.6%.
Is Land Development of Nimrodi Group's Beneish M-Score too high?
Land Development of Nimrodi Group's current Beneish M-Score is -2.68. Based on the distribution chart, Land Development of Nimrodi Group ranks #482 out of 1686 companies in the Real Estate industry, which is above the industry midpoint. Overall, Land Development of Nimrodi Group has a GF Score™ of 81/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Land Development of Nimrodi Group's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Land Development of Nimrodi Group ranks #482 out of 1686 companies for Beneish M-Score. This puts Land Development of Nimrodi Group 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Land Development of Nimrodi Group and its competitors. Land Development of Nimrodi Group's current Beneish M-Score is -2.68. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Land Development of Nimrodi Group stock overvalued right now?
Based on GuruFocus' analysis, Land Development of Nimrodi Group (XTAE:ILDC) is currently considered Fairly Valued. The stock's GF Value™ is ₪37.09, compared to a current price of ₪38.26 — trading 3.2% above its estimated fair value. The current Beneish M-Score is -2.68. Land Development of Nimrodi Group's overall GF Score™ is 81/100 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 Land Development of Nimrodi Group (XTAE:ILDC), the current Beneish M-Score is -2.68 as of Jul. 19, 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 Land Development of Nimrodi Group (XTAE:ILDC) Overvalued in 2026?

Based on GuruFocus' analysis, Land Development of Nimrodi Group stock appears to be overvalued. The current stock price of ₪38.26 is trading 3.2% above its estimated GF Value™ of ₪37.09. GuruFocus considers Land Development of Nimrodi Group to be Fairly Valued.

Key valuation signals for XTAE:ILDC:

  • Beneish M-Score: -2.68
  • GF Value™: ₪37.09 vs. price of ₪38.26 (3.2% above fair value)
  • GF Score™: 81/100 with 6 warning signs

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


Land Development of Nimrodi Group Business Description

Address 30 Sheshet Hayamim Street, Champion Tower, Bnei Brak, ISR, 5120261
Land Development of Nimrodi Group Ltd owns and manages a chain of hotels in Israel. The company's area of activity includes Urban renewal, department stores, residential towers, commercial towers, and other properties.
81GF Score

Get the complete analysis for XTAE:ILDC

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

₪38.26
Price
₪37.09
GF Value