Kyoritsu Maintenance Co (FRA:648) Beneish M-Score: -2.79 (As of Jul. 04, 2026)


FRA:648 Kyoritsu Maintenance Co Ltd FRA:648
65 GF Score
Price €16.20
GF Value €20.70
! 2 Warning Signs
View Full Analysis

What is Kyoritsu Maintenance Co Beneish M-Score?

Kyoritsu Maintenance Co FRA:648 +3.18% 65 Beneish M-Score is -2.79 as of Jul. 04, 2026. GuruFocus rates FRA:648 with a GF Score™ of 65/100 and a GF Value™ of €20.70. The stock has 2 warning signs investors should review. Among 820 Travel & Leisure companies, Kyoritsu Maintenance Co ranks better than 65.49% 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 -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FRA:648' s Beneish M-Score Range Over the Past 10 Years
Min: -2.9   Med: -2.64   Max: -1.68
Current: -2.79

During the past 13 years, the highest Beneish M-Score of Kyoritsu Maintenance Co was -1.68. The lowest was -2.90. And the median was -2.64.


Kyoritsu Maintenance Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Kyoritsu Maintenance Co'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.

Kyoritsu Maintenance Co Beneish M-Score Chart

Kyoritsu Maintenance Co Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.90 -2.57 -2.58 -2.70 -2.79

Kyoritsu Maintenance Co 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 -2.70 0.00 0.00 0.00 -2.79

FRA:648 vs MAR, HLT, H: Beneish M-Score Comparison

For the Lodging subindustry, Kyoritsu Maintenance Co'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.


Kyoritsu Maintenance Co Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Kyoritsu Maintenance Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Kyoritsu Maintenance Co's Beneish M-Score falls into.


FRA:648
65GF Score
Kyoritsu Maintenance Co Ltd FRA:648
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kyoritsu Maintenance Co 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 Kyoritsu Maintenance Co 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 * 0.9086+0.528 * 1.0361+0.404 * 0.9755+0.892 * 1.0561+0.115 * 0.8988
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9405+4.679 * -0.101726-0.327 * 0.8007
=-2.92

* 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 €109 Mil.
Revenue was €1,500 Mil.
Gross Profit was €354 Mil.
Total Current Assets was €409 Mil.
Total Assets was €1,726 Mil.
Property, Plant and Equipment(Net PPE) was €1,007 Mil.
Depreciation, Depletion and Amortization(DDA) was €49 Mil.
Selling, General, & Admin. Expense(SGA) was €129 Mil.
Total Current Liabilities was €430 Mil.
Long-Term Debt & Capital Lease Obligation was €467 Mil.
Net Income was €102 Mil.
Gross Profit was €0 Mil.
Cash Flow from Operations was €278 Mil.
Total Receivables was €114 Mil.
Revenue was €1,421 Mil.
Gross Profit was €347 Mil.
Total Current Assets was €432 Mil.
Total Assets was €1,871 Mil.
Property, Plant and Equipment(Net PPE) was €1,094 Mil.
Depreciation, Depletion and Amortization(DDA) was €48 Mil.
Selling, General, & Admin. Expense(SGA) was €130 Mil.
Total Current Liabilities was €671 Mil.
Long-Term Debt & Capital Lease Obligation was €545 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)
=(108.984 / 1500.407) / (113.57 / 1420.679)
=0.072636 / 0.079941
=0.9086

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)
=(347.002 / 1420.679) / (353.702 / 1500.407)
=0.244251 / 0.235737
=1.0361

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 - (408.993 + 1006.791) / 1726.128) / (1 - (431.765 + 1094.249) / 1870.819)
=0.179792 / 0.184307
=0.9755

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
=1500.407 / 1420.679
=1.0561

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))
=(47.883 / (47.883 + 1094.249)) / (49.256 / (49.256 + 1006.791))
=0.041924 / 0.046642
=0.8988

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)
=(129.328 / 1500.407) / (130.207 / 1420.679)
=0.086195 / 0.091651
=0.9405

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)
=((467.467 + 430.421) / 1726.128) / ((544.664 + 670.788) / 1870.819)
=0.520175 / 0.64969
=0.8007

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
=(101.985 - 0 - 277.577) / 1726.128
=-0.101726

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.

Kyoritsu Maintenance Co has a M-score of -2.92 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 -2.79 mean?
Kyoritsu Maintenance Co (FRA:648) has a Beneish M-Score of -2.79 as of Jul. 04, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Kyoritsu Maintenance Co and its competitors. According to the industry distribution chart, Kyoritsu Maintenance Co ranks #283 out of 820 companies in the Travel & Leisure industry, placing it in the top 34.5%.
Is Kyoritsu Maintenance Co's Beneish M-Score too high?
Kyoritsu Maintenance Co's current Beneish M-Score is -2.79. Based on the distribution chart, Kyoritsu Maintenance Co ranks #283 out of 820 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, Kyoritsu Maintenance Co has a GF Score™ of 65/100, reflecting its overall financial health beyond just this single metric.
How does Kyoritsu Maintenance Co's Beneish M-Score compare to MAR and HLT?
According to the Travel & Leisure industry distribution chart, Kyoritsu Maintenance Co ranks #283 out of 820 companies for Beneish M-Score. This puts Kyoritsu Maintenance Co 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Kyoritsu Maintenance Co and its competitors. Kyoritsu Maintenance Co's current Beneish M-Score is -2.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kyoritsu Maintenance Co stock overvalued right now?
Kyoritsu Maintenance Co (FRA:648) has a current Beneish M-Score of -2.79. The stock's GF Value™ is €20.70, compared to a current price of €16.20 — trading 21.7% below its estimated fair value. The current Beneish M-Score is -2.79. Kyoritsu Maintenance Co's overall GF Score™ is 65/100 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 Kyoritsu Maintenance Co (FRA:648), the current Beneish M-Score is -2.79 as of Jul. 04, 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 Kyoritsu Maintenance Co (FRA:648) Overvalued in 2026?

Based on GuruFocus' analysis, Kyoritsu Maintenance Co stock appears to be undervalued. The current stock price of €16.20 is trading 21.7% below its estimated GF Value™ of €20.70.

Key valuation signals for FRA:648:

  • Beneish M-Score: -2.79
  • GF Value™: €20.70 vs. price of €16.20 (21.7% below fair value)
  • GF Score™: 65/100 with 2 warning signs

No single metric tells the full story. See the FRA:648 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kyoritsu Maintenance Co Business Description

Other Exchanges 9616:Japan
Address 2-18-8 Soto-Kanda, Chiyoda-ku, Tokyo, JPN, 101-8621
Kyoritsu Maintenance Co Ltd operates six business segments: dormitory business, hotel business, Contracted Services Business, Food Services Business, Construction Business, and Other Business in Japan. The Dormitory business offers student dormitories, corporate dormitories, Domeal, and consigned dormitories. The hotel business includes a Resort Hotel named Dormy Inn. Contracted Services Business offers services including building management and building construction work. Other business segment includes the senior life business which manages houses for the elderly and the Public Kyoritsu Partnership business (PKP) which includes consigned services businesses provided to regional government bodies. The Company generates maximum revenue from the dormitory business.
65GF Score

Get the complete analysis for FRA:648

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

€16.20
Price
€20.70
GF Value