Tokai Soft Co (NGO:4430) Beneish M-Score: -1.65 (As of Jun. 26, 2026)


NGO:4430 Tokai Soft Co Ltd NGO:4430
87 GF Score
Price 円943.00
GF Value 円1,034.83
! 5 Warning Signs
View Full Analysis

What is Tokai Soft Co Beneish M-Score?

Tokai Soft Co NGO:4430 87 Beneish M-Score is -1.65 as of Jun. 26, 2026. GuruFocus rates NGO:4430 with a GF Score™ of 87/100 and a GF Value™ of 円1,034.83. The stock has 5 warning signs investors should review. Among 2,634 Software companies, Tokai Soft Co ranks worse than 82.92% 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.

Warning Sign:

Beneish M-Score -1.65 higher than -1.78, which implies that the company might have manipulated its financial results.

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

NGO:4430' s Beneish M-Score Range Over the Past 10 Years
Min: -2.64   Med: -2.27   Max: -1.65
Current: -1.65

During the past 9 years, the highest Beneish M-Score of Tokai Soft Co was -1.65. The lowest was -2.64. And the median was -2.27.


Tokai Soft Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Tokai Soft 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.

Tokai Soft Co Beneish M-Score Chart

Tokai Soft Co Annual Data
Trend May17 May18 May19 May20 May21 May22 May23 May24 May25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -1.98 -2.64 -1.90 -2.27 -1.65

Tokai Soft Co Quarterly Data
Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Nov24 May25 Nov25 Feb26
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 -2.27 0.00 -1.65 0.00 0.00

NGO:4430 vs MSFT, ORCL, PLTR: Beneish M-Score Comparison

For the Software - Infrastructure subindustry, Tokai Soft 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.


Tokai Soft Co Beneish M-Score vs Software Industry

For the Software industry and Technology sector, Tokai Soft Co's Beneish M-Score distribution charts can be found below:

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


NGO:4430
87GF Score
Tokai Soft Co Ltd NGO:4430
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tokai Soft 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 Tokai Soft 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 * 0.9894+0.528 * 1.0386+0.404 * 2.8646+0.892 * 1.2222+0.115 * 0.5771
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.005527-0.327 * 1.343
=-1.65

* 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 (May25) TTM:Last Year (May24) TTM:
Total Receivables was 円2,592 Mil.
Revenue was 円10,680 Mil.
Gross Profit was 円2,547 Mil.
Total Current Assets was 円5,227 Mil.
Total Assets was 円11,239 Mil.
Property, Plant and Equipment(Net PPE) was 円3,482 Mil.
Depreciation, Depletion and Amortization(DDA) was 円215 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,821 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,794 Mil.
Net Income was 円813 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円751 Mil.
Total Receivables was 円2,144 Mil.
Revenue was 円8,739 Mil.
Gross Profit was 円2,165 Mil.
Total Current Assets was 円4,196 Mil.
Total Assets was 円8,392 Mil.
Property, Plant and Equipment(Net PPE) was 円3,536 Mil.
Depreciation, Depletion and Amortization(DDA) was 円123 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,821 Mil.
Long-Term Debt & Capital Lease Obligation was 円745 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)
=(2592.421 / 10680.09) / (2143.946 / 8738.542)
=0.242734 / 0.245344
=0.9894

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)
=(2164.714 / 8738.542) / (2547.443 / 10680.09)
=0.24772 / 0.238523
=1.0386

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 - (5227.063 + 3481.871) / 11239.477) / (1 - (4196.332 + 3536.04) / 8391.959)
=0.225148 / 0.078598
=2.8646

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
=10680.09 / 8738.542
=1.2222

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))
=(122.774 / (122.774 + 3536.04)) / (214.968 / (214.968 + 3481.871))
=0.033556 / 0.058149
=0.5771

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 / 10680.09) / (0 / 8738.542)
=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)
=((1794.092 + 2821.401) / 11239.477) / ((744.8 + 1821.228) / 8391.959)
=0.41065 / 0.305772
=1.343

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
=(813.368 - 0 - 751.251) / 11239.477
=0.005527

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.

Tokai Soft Co has a M-score of -1.65 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.65 mean?
Tokai Soft Co (NGO:4430) has a Beneish M-Score of -1.65 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tokai Soft Co and its competitors. According to the industry distribution chart, Tokai Soft Co ranks #2184 out of 2634 companies in the Software industry, placing it in the top 82.9%.
Is Tokai Soft Co's Beneish M-Score too high?
Tokai Soft Co's current Beneish M-Score is -1.65. Based on the distribution chart, Tokai Soft Co ranks #2184 out of 2634 companies in the Software industry, which is in the bottom quartile relative to peers. Overall, Tokai Soft Co has a GF Score™ of 87/100, reflecting its overall financial health beyond just this single metric.
How does Tokai Soft Co's Beneish M-Score compare to MSFT and ORCL?
According to the Software industry distribution chart, Tokai Soft Co ranks #2184 out of 2634 companies for Beneish M-Score. This places Tokai Soft 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 Software company?
A good Beneish M-Score depends on the Software 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 Tokai Soft Co and its competitors. Tokai Soft Co's current Beneish M-Score is -1.65. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tokai Soft Co stock overvalued right now?
Tokai Soft Co (NGO:4430) has a current Beneish M-Score of -1.65. The stock's GF Value™ is 円1,034.83, compared to a current price of 円943.00 — trading 8.9% below its estimated fair value. The current Beneish M-Score is -1.65. Tokai Soft Co's overall GF Score™ is 87/100 with 5 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 Tokai Soft Co (NGO:4430), the current Beneish M-Score is -1.65 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 Tokai Soft Co (NGO:4430) Overvalued in 2026?

Based on GuruFocus' analysis, Tokai Soft Co stock appears to be undervalued. The current stock price of 円943.00 is trading 8.9% below its estimated GF Value™ of 円1,034.83.

Key valuation signals for NGO:4430:

  • Beneish M-Score: -1.65
  • GF Value™: 円1,034.83 vs. price of 円943.00 (8.9% below fair value)
  • GF Score™: 87/100 with 5 warning signs

No single metric tells the full story. See the NGO:4430 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tokai Soft Co Business Description

Other Exchanges 4430:Japan
Address 2-16-1 Noritake, Nakamura-ku, Nagoya, JPN, 451-0043
Tokai Soft Co Ltd provides software solutions. The company is engaged in a wide range of businesses as an engineering company that combines technologies for total system construction, network and solution solutions, and support technologies that provide stable operation.
87GF Score

Get the complete analysis for NGO:4430

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

円943.00
Price
円1,034.83
GF Value