KMRIF (Komeri Co) Beneish M-Score: -2.31 (As of Jun. 25, 2026)


KMRIF Komeri Co Ltd KMRIF
69 GF Score
Price $20.29
GF Value $19.61
! 3 Warning Signs
View Full Analysis

What is Komeri Co Beneish M-Score?

Komeri Co KMRIF 69 Beneish M-Score is -2.31 as of Jun. 25, 2026. GuruFocus rates KMRIF with a GF Score™ of 69/100 and a GF Value™ of $19.61. The stock has 3 warning signs investors should review. Among 1,087 Retail - Cyclical companies, Komeri Co ranks worse than 67.99% 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 -2.31 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

KMRIF' s Beneish M-Score Range Over the Past 10 Years
Min: -2.65   Med: -2.53   Max: -2.31
Current: -2.31

During the past 13 years, the highest Beneish M-Score of Komeri Co was -2.31. The lowest was -2.65. And the median was -2.53.


Komeri Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Komeri 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.

Komeri Co Beneish M-Score Chart

Komeri 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 -2.43 -2.44 -2.49 -2.52 -2.31

Komeri 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 -2.52 0.00 0.00 0.00 -2.31

KMRIF vs HD, LOW, FND: Beneish M-Score Comparison

For the Home Improvement Retail subindustry, Komeri 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.


Komeri Co Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Komeri Co's Beneish M-Score distribution charts can be found below:

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


KMRIF
69GF Score
Komeri Co Ltd KMRIF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Komeri 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 Komeri 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 * 1.0845+0.528 * 0.9938+0.404 * 1.0153+0.892 * 0.9547+0.115 * 0.9762
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0+4.679 * -0.023288-0.327 * 0.9517
=-2.36

* 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 $205 Mil.
Revenue was $2,429 Mil.
Gross Profit was $839 Mil.
Total Current Assets was $1,155 Mil.
Total Assets was $2,484 Mil.
Property, Plant and Equipment(Net PPE) was $1,154 Mil.
Depreciation, Depletion and Amortization(DDA) was $84 Mil.
Selling, General, & Admin. Expense(SGA) was $0 Mil.
Total Current Liabilities was $621 Mil.
Long-Term Debt & Capital Lease Obligation was $101 Mil.
Net Income was $92 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $150 Mil.
Total Receivables was $198 Mil.
Revenue was $2,544 Mil.
Gross Profit was $873 Mil.
Total Current Assets was $1,218 Mil.
Total Assets was $2,594 Mil.
Property, Plant and Equipment(Net PPE) was $1,196 Mil.
Depreciation, Depletion and Amortization(DDA) was $85 Mil.
Selling, General, & Admin. Expense(SGA) was $59 Mil.
Total Current Liabilities was $709 Mil.
Long-Term Debt & Capital Lease Obligation was $83 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)
=(205.429 / 2428.639) / (198.407 / 2543.923)
=0.084586 / 0.077993
=1.0845

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)
=(873.36 / 2543.923) / (838.964 / 2428.639)
=0.343312 / 0.345446
=0.9938

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 - (1154.505 + 1154.064) / 2484.165) / (1 - (1217.543 + 1195.9) / 2594.037)
=0.070686 / 0.069619
=1.0153

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
=2428.639 / 2543.923
=0.9547

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))
=(84.853 / (84.853 + 1195.9)) / (84.029 / (84.029 + 1154.064))
=0.066252 / 0.06787
=0.9762

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 / 2428.639) / (58.816 / 2543.923)
=0 / 0.02312
=0

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)
=((100.616 + 621.208) / 2484.165) / ((82.639 + 709.39) / 2594.037)
=0.29057 / 0.305327
=0.9517

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
=(92.291 - 0 - 150.142) / 2484.165
=-0.023288

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.

Komeri Co has a M-score of -2.36 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 -2.31 mean?
Komeri Co (KMRIF) has a Beneish M-Score of -2.31 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Komeri Co and its competitors. According to the industry distribution chart, Komeri Co ranks #739 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 68%.
Is Komeri Co's Beneish M-Score too high?
Komeri Co's current Beneish M-Score is -2.31. Based on the distribution chart, Komeri Co ranks #739 out of 1087 companies in the Retail - Cyclical industry, which is below the industry midpoint. Overall, Komeri Co has a GF Score™ of 69/100, reflecting its overall financial health beyond just this single metric.
How does Komeri Co's Beneish M-Score compare to HD and LOW?
According to the Retail - Cyclical industry distribution chart, Komeri Co ranks #739 out of 1087 companies for Beneish M-Score. This places Komeri Co 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Komeri Co and its competitors. Komeri Co's current Beneish M-Score is -2.31. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Komeri Co stock overvalued right now?
Komeri Co (KMRIF) has a current Beneish M-Score of -2.31. The stock's GF Value™ is $19.61, compared to a current price of $20.29 — trading 3.5% above its estimated fair value. The current Beneish M-Score is -2.31. Komeri Co's overall GF Score™ is 69/100 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 Komeri Co (KMRIF), the current Beneish M-Score is -2.31 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 Komeri Co (KMRIF) Overvalued in 2026?

Based on GuruFocus' analysis, Komeri Co stock appears to be overvalued. The current stock price of $20.29 is trading 3.5% above its estimated GF Value™ of $19.61.

Key valuation signals for KMRIF:

  • Beneish M-Score: -2.31
  • GF Value™: $19.61 vs. price of $20.29 (3.5% above fair value)
  • GF Score™: 69/100 with 3 warning signs

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


Komeri Co Business Description

Other Exchanges 8218:Japan
Address Shimizu 4501-1, Minami-ku, Niigata city, JPN, 950-1492
Komeri Co Ltd is a Japanese company operating a chain of home improvement stores. The firm organizes its activities into a home center unit and an other unit. The home center unit is composed of the Hard & Green, or the H&G, store brand. The hard merchandise includes hardware, general materials, and business materials, while the green merchandise includes gardening and agricultural goods. Home center also provides household goods, office and leisure goods, and kerosene. The other unit is further divided into logistics, information technology, credit cards, and other businesses. The majority of the company's revenue is derived from the hardware, general materials, and building materials product line, followed by gardening and agricultural goods and household goods product lines.
69GF Score

Get the complete analysis for KMRIF

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

$20.29
Price
$19.61
GF Value