Mullion Co (FSE:3494) Beneish M-Score: -2.49 (As of Jun. 26, 2026)


FSE:3494 Mullion Co Ltd FSE:3494
68 GF Score
Price 円338.00
GF Value 円431.49
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Mullion Co Beneish M-Score?

Mullion Co FSE:3494 +1.20% 68 Beneish M-Score is -2.49 as of Jun. 26, 2026. GuruFocus rates FSE:3494 with a GF Score™ of 68/100 and a GF Value™ of 円431.49 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,682 Real Estate companies, Mullion Co ranks better than 58.86% 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 -2.49 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FSE:3494' s Beneish M-Score Range Over the Past 10 Years
Min: -3.52   Med: -2.57   Max: -0.45
Current: -2.49

During the past 10 years, the highest Beneish M-Score of Mullion Co was -0.45. The lowest was -3.52. And the median was -2.57.


Mullion Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Mullion 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.

Mullion Co Beneish M-Score Chart

Mullion Co Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.15 -2.50 -2.55 -2.91 -2.49

Mullion Co Semi-Annual Data
Sep16 Sep17 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 0.00 -2.91 0.00 -2.49 0.00

FSE:3494 vs CBRE, BEKE: Beneish M-Score Comparison

For the Real Estate Services subindustry, Mullion 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.


Mullion Co Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Mullion Co's Beneish M-Score distribution charts can be found below:

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


FSE:3494
68GF Score
Mullion Co Ltd FSE:3494
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mullion 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 Mullion 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 * 1+0.528 * 0.9723+0.404 * 1.344+0.892 * 1.1314+0.115 * 1.1537
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.060412-0.327 * 0.9524
=-2.49

* 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 (Sep25) TTM:Last Year (Sep24) TTM:
Total Receivables was 円0 Mil.
Revenue was 円3,254 Mil.
Gross Profit was 円1,379 Mil.
Total Current Assets was 円2,668 Mil.
Total Assets was 円18,797 Mil.
Property, Plant and Equipment(Net PPE) was 円15,759 Mil.
Depreciation, Depletion and Amortization(DDA) was 円212 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,005 Mil.
Long-Term Debt & Capital Lease Obligation was 円6,849 Mil.
Net Income was 円460 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,595 Mil.
Total Receivables was 円0 Mil.
Revenue was 円2,877 Mil.
Gross Profit was 円1,185 Mil.
Total Current Assets was 円3,274 Mil.
Total Assets was 円18,823 Mil.
Property, Plant and Equipment(Net PPE) was 円15,273 Mil.
Depreciation, Depletion and Amortization(DDA) was 円237 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,670 Mil.
Long-Term Debt & Capital Lease Obligation was 円7,639 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)
=(0 / 3254.456) / (0 / 2876.595)
=0 / 0
=1

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)
=(1185.3 / 2876.595) / (1379.22 / 3254.456)
=0.41205 / 0.423794
=0.9723

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 - (2667.921 + 15758.684) / 18797.442) / (1 - (3273.708 + 15272.965) / 18822.977)
=0.019728 / 0.014679
=1.344

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
=3254.456 / 2876.595
=1.1314

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))
=(237.167 / (237.167 + 15272.965)) / (211.667 / (211.667 + 15758.684))
=0.015291 / 0.013254
=1.1537

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 / 3254.456) / (0 / 2876.595)
=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)
=((6849.357 + 2004.961) / 18797.442) / ((7639.439 + 1669.605) / 18822.977)
=0.471038 / 0.494557
=0.9524

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
=(459.537 - 0 - 1595.134) / 18797.442
=-0.060412

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.

Mullion Co has a M-score of -2.49 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 -2.49 mean?
Mullion Co (FSE:3494) has a Beneish M-Score of -2.49 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Mullion Co and its competitors. According to the industry distribution chart, Mullion Co ranks #692 out of 1682 companies in the Real Estate industry, placing it in the top 41.1%.
Is Mullion Co's Beneish M-Score too high?
Mullion Co's current Beneish M-Score is -2.49. Based on the distribution chart, Mullion Co ranks #692 out of 1682 companies in the Real Estate industry, which is above the industry midpoint. Overall, Mullion Co has a GF Score™ of 68/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Mullion Co's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Mullion Co ranks #692 out of 1682 companies for Beneish M-Score. This puts Mullion 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 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 Mullion Co and its competitors. Mullion Co's current Beneish M-Score is -2.49. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mullion Co stock overvalued right now?
Based on GuruFocus' analysis, Mullion Co (FSE:3494) is currently considered Modestly Undervalued. The stock's GF Value™ is 円431.49, compared to a current price of 円338.00 — trading 21.7% below its estimated fair value. The current Beneish M-Score is -2.49. Mullion Co's overall GF Score™ is 68/100 with 3 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 Mullion Co (FSE:3494), the current Beneish M-Score is -2.49 as of Jun. 26, 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 Mullion Co (FSE:3494) Overvalued in 2026?

Based on GuruFocus' analysis, Mullion Co stock appears to be undervalued. The current stock price of 円338.00 is trading 21.7% below its estimated GF Value™ of 円431.49. GuruFocus considers Mullion Co to be Modestly Undervalued.

Key valuation signals for FSE:3494:

  • Beneish M-Score: -2.49
  • GF Value™: 円431.49 vs. price of 円338.00 (21.7% below fair value)
  • GF Score™: 68/100 with 3 warning signs

No single metric tells the full story. See the FSE:3494 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mullion Co Business Description

Other Exchanges 3494:Japan
Address 9-11 Tomihisacho, Shinjuku-ku, Tokyo, JPN, 162-0067
Mullion Co Ltd is a Japanese real estate company. The company is engaged in leasing and managing a real estate rental property, and also engaged in the origination and placement of securitization products derived from real estate rental cash flow.
68GF Score

Get the complete analysis for FSE:3494

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

円338.00
Price
円431.49
GF Value