Brockhaus Technologies AG (XTER:BKHT) Beneish M-Score: -3.82 (As of Jun. 25, 2026)


XTER:BKHT Brockhaus Technologies AG XTER:BKHT
58 GF Score
Price €19.15
GF Value €38.87
Valuation Possible Value Trap
! 2 Warning Signs
View Full Analysis

What is Brockhaus Technologies AG Beneish M-Score?

Brockhaus Technologies AG XTER:BKHT +0.26% 58 Beneish M-Score is -3.82 as of Jun. 25, 2026. GuruFocus rates XTER:BKHT with a GF Score™ of 58/100 and a GF Value™ of €38.87 (Possible Value Trap). The stock has 2 warning signs investors should review. Among 2,403 Hardware companies, Brockhaus Technologies AG ranks better than 94.84% 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 -3.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XTER:BKHT' s Beneish M-Score Range Over the Past 10 Years
Min: -3.82   Med: -1.97   Max: 0.48
Current: -3.82

During the past 7 years, the highest Beneish M-Score of Brockhaus Technologies AG was 0.48. The lowest was -3.82. And the median was -1.97.


Brockhaus Technologies AG Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Brockhaus Technologies AG'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.

Brockhaus Technologies AG Beneish M-Score Chart

Brockhaus Technologies AG Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -1.97 -0.47 -2.58 0.48 -3.82

Brockhaus Technologies AG 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 0.00 0.00 0.00 -3.82 0.00

XTER:BKHT vs DELL, SNDK, ANET: Beneish M-Score Comparison

For the Computer Hardware subindustry, Brockhaus Technologies AG'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.


Brockhaus Technologies AG Beneish M-Score vs Hardware Industry

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

* The bar in red indicates where Brockhaus Technologies AG's Beneish M-Score falls into.


XTER:BKHT
58GF Score
Brockhaus Technologies AG XTER:BKHT
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Brockhaus Technologies AG 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 Brockhaus Technologies AG 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 * 0.2424+0.528 * 0.9758+0.404 * 0.1531+0.892 * 0.9533+0.115 * 1.2392
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2648+4.679 * -0.030403-0.327 * 1.2508
=-3.82

* 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 €4.25 Mil.
Revenue was €30.29 Mil.
Gross Profit was €23.01 Mil.
Total Current Assets was €491.39 Mil.
Total Assets was €563.24 Mil.
Property, Plant and Equipment(Net PPE) was €5.87 Mil.
Depreciation, Depletion and Amortization(DDA) was €9.88 Mil.
Selling, General, & Admin. Expense(SGA) was €8.91 Mil.
Total Current Liabilities was €347.73 Mil.
Long-Term Debt & Capital Lease Obligation was €5.85 Mil.
Net Income was €-24.73 Mil.
Gross Profit was €0.00 Mil.
Cash Flow from Operations was €-7.61 Mil.
Total Receivables was €18.40 Mil.
Revenue was €31.77 Mil.
Gross Profit was €23.55 Mil.
Total Current Assets was €124.70 Mil.
Total Assets was €598.99 Mil.
Property, Plant and Equipment(Net PPE) was €15.83 Mil.
Depreciation, Depletion and Amortization(DDA) was €55.26 Mil.
Selling, General, & Admin. Expense(SGA) was €7.39 Mil.
Total Current Liabilities was €98.19 Mil.
Long-Term Debt & Capital Lease Obligation was €202.43 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)
=(4.251 / 30.287) / (18.397 / 31.77)
=0.140357 / 0.579068
=0.2424

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)
=(23.554 / 31.77) / (23.012 / 30.287)
=0.741391 / 0.759798
=0.9758

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 - (491.389 + 5.868) / 563.239) / (1 - (124.696 + 15.829) / 598.99)
=0.117147 / 0.765397
=0.1531

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
=30.287 / 31.77
=0.9533

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))
=(55.261 / (55.261 + 15.829)) / (9.877 / (9.877 + 5.868))
=0.777339 / 0.62731
=1.2392

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)
=(8.908 / 30.287) / (7.388 / 31.77)
=0.29412 / 0.232546
=1.2648

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)
=((5.848 + 347.733) / 563.239) / ((202.432 + 98.188) / 598.99)
=0.627764 / 0.501878
=1.2508

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
=(-24.734 - 0 - -7.61) / 563.239
=-0.030403

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.

Brockhaus Technologies AG has a M-score of -3.82 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 -3.82 mean?
Brockhaus Technologies AG (XTER:BKHT) has a Beneish M-Score of -3.82 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Brockhaus Technologies AG and its competitors. According to the industry distribution chart, Brockhaus Technologies AG ranks #124 out of 2403 companies in the Hardware industry, placing it in the top 5.2%.
Is Brockhaus Technologies AG's Beneish M-Score too high?
Brockhaus Technologies AG's current Beneish M-Score is -3.82. Based on the distribution chart, Brockhaus Technologies AG ranks #124 out of 2403 companies in the Hardware industry, which is in the top quartile — a strong position relative to peers. Overall, Brockhaus Technologies AG has a GF Score™ of 58/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Brockhaus Technologies AG's Beneish M-Score compare to DELL and SNDK?
According to the Hardware industry distribution chart, Brockhaus Technologies AG ranks #124 out of 2403 companies for Beneish M-Score. This places Brockhaus Technologies AG in the top 5% 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 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 Brockhaus Technologies AG and its competitors. Brockhaus Technologies AG's current Beneish M-Score is -3.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Brockhaus Technologies AG stock overvalued right now?
Based on GuruFocus' analysis, Brockhaus Technologies AG (XTER:BKHT) is currently considered Possible Value Trap. The stock's GF Value™ is €38.87, compared to a current price of €19.15 — trading 50.7% below its estimated fair value. The current Beneish M-Score is -3.82. Brockhaus Technologies AG's overall GF Score™ is 58/100 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 Brockhaus Technologies AG (XTER:BKHT), the current Beneish M-Score is -3.82 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 Brockhaus Technologies AG (XTER:BKHT) Overvalued in 2026?

Based on GuruFocus' analysis, Brockhaus Technologies AG stock appears to be undervalued. The current stock price of €19.15 is trading 50.7% below its estimated GF Value™ of €38.87. GuruFocus considers Brockhaus Technologies AG to be Possible Value Trap.

Key valuation signals for XTER:BKHT:

  • Beneish M-Score: -3.82
  • GF Value™: €38.87 vs. price of €19.15 (50.7% below fair value)
  • GF Score™: 58/100 with 2 warning signs

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


Brockhaus Technologies AG Business Description

Other Exchanges 0AAW:UK
Address Nextower, Thurn-und-Taxis-Platz 6, Frankfurt, HE, DEU, 60313
Brockhaus Technologies AG is a technology holding company engaged in acquiring high-margin, fast-growing technology companies. The firm provides active, strategic support to make them more valuable and more successful. It offers the companies its expertise and gives them access to its network across sectors and international borders. The company offers its investors an opportunity to participate in the growth of these acquired technology companies. Its business activities consist of its two operating segments of Security Technologies and Central Functions. The Security Technologies segment includes companies that develop, produce, and distribute KVM (keyboard, video, and mouse) technology for high-security, reduced-latency, and loss-free data transmission in mission-critical applications.
58GF Score

Get the complete analysis for XTER:BKHT

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

€19.15
Price
€38.87
GF Value