Komehyo Holdings Co (NGO:2780) Beneish M-Score: -1.89 (As of Jun. 27, 2026)


NGO:2780 Komehyo Holdings Co Ltd NGO:2780
81 GF Score
Price 円5,800.00
GF Value 円7,894.24
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Komehyo Holdings Co Beneish M-Score?

Komehyo Holdings Co NGO:2780 81 Beneish M-Score is -1.89 as of Jun. 27, 2026. GuruFocus rates NGO:2780 with a GF Score™ of 81/100 and a GF Value™ of 円7,894.24 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 1,682 Real Estate companies, Komehyo Holdings Co ranks worse than 71.17% 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 -1.89 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NGO:2780' s Beneish M-Score Range Over the Past 10 Years
Min: -3.07   Med: -2.1   Max: -1.55
Current: -1.89

During the past 13 years, the highest Beneish M-Score of Komehyo Holdings Co was -1.55. The lowest was -3.07. And the median was -2.10.


Komehyo Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Komehyo Holdings 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.

Komehyo Holdings Co Beneish M-Score Chart

Komehyo Holdings 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 -2.18 -2.02 -1.55 -1.65 -1.89

Komehyo Holdings 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 -1.65 0.00 0.00 0.00 -1.89

NGO:2780 vs CBRE, BEKE: Beneish M-Score Comparison

For the Real Estate Services subindustry, Komehyo Holdings 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.


Komehyo Holdings Co Beneish M-Score vs Real Estate Industry

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

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


NGO:2780
81GF Score
Komehyo Holdings Co Ltd NGO:2780
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Komehyo Holdings 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 Komehyo Holdings 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 * 0.9834+0.528 * 1.0425+0.404 * 0.9584+0.892 * 1.3944+0.115 * 0.8582
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.059849-0.327 * 1.0493
=-1.89

* 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 円6,583 Mil.
Revenue was 円221,707 Mil.
Gross Profit was 円47,151 Mil.
Total Current Assets was 円85,697 Mil.
Total Assets was 円109,181 Mil.
Property, Plant and Equipment(Net PPE) was 円10,536 Mil.
Depreciation, Depletion and Amortization(DDA) was 円3,566 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円59,289 Mil.
Long-Term Debt & Capital Lease Obligation was 円9,454 Mil.
Net Income was 円5,489 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-1,046 Mil.
Total Receivables was 円4,801 Mil.
Revenue was 円158,995 Mil.
Gross Profit was 円35,249 Mil.
Total Current Assets was 円68,457 Mil.
Total Assets was 円88,626 Mil.
Property, Plant and Equipment(Net PPE) was 円9,202 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,550 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円43,006 Mil.
Long-Term Debt & Capital Lease Obligation was 円10,175 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)
=(6583.466 / 221707.231) / (4800.648 / 158994.692)
=0.029694 / 0.030194
=0.9834

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)
=(35248.886 / 158994.692) / (47150.627 / 221707.231)
=0.221699 / 0.212671
=1.0425

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 - (85697.081 + 10535.904) / 109181.012) / (1 - (68457.419 + 9201.672) / 88625.747)
=0.118592 / 0.123741
=0.9584

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
=221707.231 / 158994.692
=1.3944

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))
=(2550.29 / (2550.29 + 9201.672)) / (3565.615 / (3565.615 + 10535.904))
=0.21701 / 0.252853
=0.8582

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 / 221707.231) / (0 / 158994.692)
=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)
=((9454.493 + 59289.162) / 109181.012) / ((10175.332 + 43005.893) / 88625.747)
=0.62963 / 0.600065
=1.0493

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
=(5488.581 - 0 - -1045.795) / 109181.012
=0.059849

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.

Komehyo Holdings Co has a M-score of -1.89 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 -1.89 mean?
Komehyo Holdings Co (NGO:2780) has a Beneish M-Score of -1.89 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Komehyo Holdings Co and its competitors. According to the industry distribution chart, Komehyo Holdings Co ranks #1197 out of 1682 companies in the Real Estate industry, placing it in the top 71.2%.
Is Komehyo Holdings Co's Beneish M-Score too high?
Komehyo Holdings Co's current Beneish M-Score is -1.89. Based on the distribution chart, Komehyo Holdings Co ranks #1197 out of 1682 companies in the Real Estate industry, which is below the industry midpoint. Overall, Komehyo Holdings Co has a GF Score™ of 81/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Komehyo Holdings Co's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Komehyo Holdings Co ranks #1197 out of 1682 companies for Beneish M-Score. This places Komehyo Holdings 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 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 Komehyo Holdings Co and its competitors. Komehyo Holdings Co's current Beneish M-Score is -1.89. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Komehyo Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Komehyo Holdings Co (NGO:2780) is currently considered Modestly Undervalued. The stock's GF Value™ is 円7,894.24, compared to a current price of 円5,800.00 — trading 26.5% below its estimated fair value. The current Beneish M-Score is -1.89. Komehyo Holdings Co's overall GF Score™ is 81/100 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 Komehyo Holdings Co (NGO:2780), the current Beneish M-Score is -1.89 as of Jun. 27, 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 Komehyo Holdings Co (NGO:2780) Overvalued in 2026?

Based on GuruFocus' analysis, Komehyo Holdings Co stock appears to be undervalued. The current stock price of 円5,800.00 is trading 26.5% below its estimated GF Value™ of 円7,894.24. GuruFocus considers Komehyo Holdings Co to be Modestly Undervalued.

Key valuation signals for NGO:2780:

  • Beneish M-Score: -1.89
  • GF Value™: 円7,894.24 vs. price of 円5,800.00 (26.5% below fair value)
  • GF Score™: 81/100 with 2 warning signs

No single metric tells the full story. See the NGO:2780 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Komehyo Holdings Co Business Description

Other Exchanges 2780:Japan
Address Naka Ward, Osu 3-25-31, Nagoya, JPN
Komehyo Holdings Co Ltd is engaged in business planning, management, marketing and real estate business. The reportable segments are the Brand and Fashion Business; Tire and Wheel Business; and Real Estate Rental Business.
81GF Score

Get the complete analysis for NGO:2780

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

円5,800.00
Price
円7,894.24
GF Value