ICHIF (Ichigo) Beneish M-Score: -2.19 (As of Jul. 23, 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.

ICHIF Ichigo Inc ICHIF
74 GF Score
Price $2.40
GF Value $2.57
! 4 Warning Signs
View Full Analysis

What is Ichigo Beneish M-Score?

Ichigo ICHIF 74 Beneish M-Score is -2.19 as of Jul. 23, 2026. GuruFocus rates ICHIF with a GF Score™ of 74/100 and a GF Value™ of $2.57. The stock has 4 warning signs investors should review. Among 1,683 Real Estate companies, Ichigo ranks worse than 60.72% 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 -2.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ICHIF' s Beneish M-Score Range Over the Past 10 Years
Min: -2.52   Med: -2.06   Max: -1.5
Current: -2.19

During the past 13 years, the highest Beneish M-Score of Ichigo was -1.50. The lowest was -2.52. And the median was -2.06.


Ichigo Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Ichigo'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.

Ichigo Beneish M-Score Chart

Ichigo Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.42 -1.82 -1.94 -1.50 -2.19

Ichigo Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 -2.19 0.00

ICHIF vs CBRE, BEKE, JLL: Beneish M-Score Comparison

For the Real Estate Services subindustry, Ichigo'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.


Ichigo Beneish M-Score vs Real Estate Industry

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

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


ICHIF
74GF Score
Ichigo Inc ICHIF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ichigo 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 Ichigo 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 * 0.8704+0.528 * 0.94+0.404 * 0.8762+0.892 * 1.084+0.115 * 0.9805
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.088309-0.327 * 1.0587
=-2.21

* 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 (Feb26) TTM:Last Year (Feb25) TTM:
Total Receivables was $34.8 Mil.
Revenue was $597.7 Mil.
Gross Profit was $194.2 Mil.
Total Current Assets was $1,520.2 Mil.
Total Assets was $2,809.9 Mil.
Property, Plant and Equipment(Net PPE) was $1,070.5 Mil.
Depreciation, Depletion and Amortization(DDA) was $31.0 Mil.
Selling, General, & Admin. Expense(SGA) was $0.0 Mil.
Total Current Liabilities was $405.2 Mil.
Long-Term Debt & Capital Lease Obligation was $1,589.3 Mil.
Net Income was $107.2 Mil.
Gross Profit was $0.0 Mil.
Cash Flow from Operations was $-140.9 Mil.
Total Receivables was $36.9 Mil.
Revenue was $551.4 Mil.
Gross Profit was $168.4 Mil.
Total Current Assets was $1,293.1 Mil.
Total Assets was $2,683.3 Mil.
Property, Plant and Equipment(Net PPE) was $1,151.3 Mil.
Depreciation, Depletion and Amortization(DDA) was $32.7 Mil.
Selling, General, & Admin. Expense(SGA) was $0.0 Mil.
Total Current Liabilities was $192.3 Mil.
Long-Term Debt & Capital Lease Obligation was $1,606.8 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)
=(34.835 / 597.705) / (36.92 / 551.396)
=0.058281 / 0.066957
=0.8704

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)
=(168.396 / 551.396) / (194.189 / 597.705)
=0.305399 / 0.324891
=0.94

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 - (1520.242 + 1070.492) / 2809.9) / (1 - (1293.105 + 1151.344) / 2683.319)
=0.077998 / 0.08902
=0.8762

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
=597.705 / 551.396
=1.084

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))
=(32.664 / (32.664 + 1151.344)) / (30.993 / (30.993 + 1070.492))
=0.027588 / 0.028137
=0.9805

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 / 597.705) / (0 / 551.396)
=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)
=((1589.268 + 405.205) / 2809.9) / ((1606.779 + 192.272) / 2683.319)
=0.709802 / 0.670457
=1.0587

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
=(107.207 - 0 - -140.933) / 2809.9
=0.088309

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.

Ichigo has a M-score of -2.21 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 -2.19 mean?
Ichigo (ICHIF) has a Beneish M-Score of -2.19 as of Jul. 23, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Ichigo and its competitors. According to the industry distribution chart, Ichigo ranks #1022 out of 1683 companies in the Real Estate industry, placing it in the top 60.7%.
Is Ichigo's Beneish M-Score too high?
Ichigo's current Beneish M-Score is -2.19. Based on the distribution chart, Ichigo ranks #1022 out of 1683 companies in the Real Estate industry, which is below the industry midpoint. Overall, Ichigo has a GF Score™ of 74/100, reflecting its overall financial health beyond just this single metric.
How does Ichigo's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Ichigo ranks #1022 out of 1683 companies for Beneish M-Score. This places Ichigo in the lower 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 Ichigo and its competitors. Ichigo's current Beneish M-Score is -2.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ichigo stock overvalued right now?
Ichigo (ICHIF) has a current Beneish M-Score of -2.19. The stock's GF Value™ is $2.57, compared to a current price of $2.40 — trading 6.6% below its estimated fair value. The current Beneish M-Score is -2.19. Ichigo's overall GF Score™ is 74/100 with 4 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 Ichigo (ICHIF), the current Beneish M-Score is -2.19 as of Jul. 23, 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 Ichigo (ICHIF) Overvalued in 2026?

Based on GuruFocus' analysis, Ichigo stock appears to be undervalued. The current stock price of $2.40 is trading 6.6% below its estimated GF Value™ of $2.57.

Key valuation signals for ICHIF:

  • Beneish M-Score: -2.19
  • GF Value™: $2.57 vs. price of $2.40 (6.6% below fair value)
  • GF Score™: 74/100 with 4 warning signs

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


Ichigo Business Description

Other Exchanges 2337:Japan
Address 2-6-1 Marunouchi, 17th Floor, The Imperial Hotel Tower, Chiyoda-ku, Tokyo, JPN, 100-0011
Ichigo Inc is a Japanese real estate owner and operator, and clean energy producer. It manages several real estate investment trusts and operates solar plants across Japan. REIT opportunities include midsize hotel and office properties. Revenue is generated through fees via the management of the Ichigo REIT and private funds, and other fee-generating real estate services related to sourcing, financing, operation, property management, facility management, and disposition of real estate assets. Additional income is generated through the sale of properties and rental income. Clean Energy services involve the production of mega solar power.
74GF Score

Get the complete analysis for ICHIF

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

$2.40
Price
$2.57
GF Value