MRHLF (MIRAIT One) Beneish M-Score: -2.47 (As of Jun. 26, 2026)


MRHLF MIRAIT One Corp MRHLF
84 GF Score
Price $13.02
GF Value $8.62
! 4 Warning Signs
View Full Analysis

What is MIRAIT One Beneish M-Score?

MIRAIT One MRHLF 84 Beneish M-Score is -2.47 as of Jun. 26, 2026. GuruFocus rates MRHLF with a GF Score™ of 84/100 and a GF Value™ of $8.62. The stock has 4 warning signs investors should review. Among 1,704 Construction companies, MIRAIT One ranks worse than 51.23% 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 -2.47 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

MRHLF' s Beneish M-Score Range Over the Past 10 Years
Min: -2.8   Med: -2.48   Max: -1.88
Current: -2.47

During the past 13 years, the highest Beneish M-Score of MIRAIT One was -1.88. The lowest was -2.80. And the median was -2.48.


MIRAIT One Beneish M-Score Historical Data

* Premium members only.

The historical data trend for MIRAIT One'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.

MIRAIT One Beneish M-Score Chart

MIRAIT One 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 -2.07 -2.26 -2.50 -2.55 -2.47

MIRAIT One 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 -2.55 0.00 0.00 0.00 -2.47

MRHLF vs PWR, FIX, EME: Beneish M-Score Comparison

For the Engineering & Construction subindustry, MIRAIT One'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.


MIRAIT One Beneish M-Score vs Construction Industry

For the Construction industry and Industrials sector, MIRAIT One's Beneish M-Score distribution charts can be found below:

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


MRHLF
84GF Score
MIRAIT One Corp MRHLF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

MIRAIT One 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 MIRAIT One 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 * 1.015+0.528 * 0.9498+0.404 * 0.9909+0.892 * 0.9779+0.115 * 1.0012
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.001394-0.327 * 0.9988
=-2.52

* 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 $1,507 Mil.
Revenue was $3,796 Mil.
Gross Profit was $586 Mil.
Total Current Assets was $2,187 Mil.
Total Assets was $3,613 Mil.
Property, Plant and Equipment(Net PPE) was $679 Mil.
Depreciation, Depletion and Amortization(DDA) was $89 Mil.
Selling, General, & Admin. Expense(SGA) was $0 Mil.
Total Current Liabilities was $1,111 Mil.
Long-Term Debt & Capital Lease Obligation was $509 Mil.
Net Income was $147 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $152 Mil.
Total Receivables was $1,519 Mil.
Revenue was $3,882 Mil.
Gross Profit was $569 Mil.
Total Current Assets was $2,155 Mil.
Total Assets was $3,608 Mil.
Property, Plant and Equipment(Net PPE) was $700 Mil.
Depreciation, Depletion and Amortization(DDA) was $92 Mil.
Selling, General, & Admin. Expense(SGA) was $0 Mil.
Total Current Liabilities was $1,080 Mil.
Long-Term Debt & Capital Lease Obligation was $540 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)
=(1507.241 / 3796.11) / (1518.5 / 3881.714)
=0.397049 / 0.391193
=1.015

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)
=(569.25 / 3881.714) / (586.126 / 3796.11)
=0.146649 / 0.154402
=0.9498

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 - (2187.22 + 679.406) / 3613.456) / (1 - (2154.831 + 700.259) / 3607.592)
=0.20668 / 0.208588
=0.9909

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
=3796.11 / 3881.714
=0.9779

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))
=(92.26 / (92.26 + 700.259)) / (89.392 / (89.392 + 679.406))
=0.116414 / 0.116275
=1.0012

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 / 3796.11) / (0 / 3881.714)
=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)
=((509.407 + 1110.871) / 3613.456) / ((539.603 + 1080.005) / 3607.592)
=0.448401 / 0.448944
=0.9988

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
=(146.72 - 0 - 151.756) / 3613.456
=-0.001394

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.

MIRAIT One has a M-score of -2.52 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 -2.47 mean?
MIRAIT One (MRHLF) has a Beneish M-Score of -2.47 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on MIRAIT One and its competitors. According to the industry distribution chart, MIRAIT One ranks #873 out of 1704 companies in the Construction industry, placing it in the top 51.2%.
Is MIRAIT One's Beneish M-Score too high?
MIRAIT One's current Beneish M-Score is -2.47. Based on the distribution chart, MIRAIT One ranks #873 out of 1704 companies in the Construction industry, which is below the industry midpoint. Overall, MIRAIT One has a GF Score™ of 84/100, reflecting its overall financial health beyond just this single metric.
How does MIRAIT One's Beneish M-Score compare to PWR and FIX?
According to the Construction industry distribution chart, MIRAIT One ranks #873 out of 1704 companies for Beneish M-Score. This places MIRAIT One 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 Construction company?
A good Beneish M-Score depends on the Construction 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 MIRAIT One and its competitors. MIRAIT One's current Beneish M-Score is -2.47. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is MIRAIT One stock overvalued right now?
MIRAIT One (MRHLF) has a current Beneish M-Score of -2.47. The stock's GF Value™ is $8.62, compared to a current price of $13.02 — trading 51% above its estimated fair value. The current Beneish M-Score is -2.47. MIRAIT One's overall GF Score™ is 84/100 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 MIRAIT One (MRHLF), the current Beneish M-Score is -2.47 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 MIRAIT One (MRHLF) Overvalued in 2026?

Based on GuruFocus' analysis, MIRAIT One stock appears to be overvalued. The current stock price of $13.02 is trading 51% above its estimated GF Value™ of $8.62.

Key valuation signals for MRHLF:

  • Beneish M-Score: -2.47
  • GF Value™: $8.62 vs. price of $13.02 (51% above fair value)
  • GF Score™: 84/100 with 4 warning signs

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


MIRAIT One Business Description

Other Exchanges 1417:Japan
Address 5-6-36 Toyosu, Koto-ku, Tokyo, JPN, 135-8111
MIRAIT One Corp is engaged in building and maintaining various social infrastructures including communication infrastructures. It is also involved in projects that contribute to local town and community development, as well as corporate DX and GX. It also engages in the construction and sales of solar power generation facilities; provides high-quality software and DX through virtualization; construction of broadband networks and ICT systems among others.
84GF Score

Get the complete analysis for MRHLF

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

$13.02
Price
$8.62
GF Value