Fujimi (NGO:5384) Beneish M-Score: -2.78 (As of Jun. 26, 2026)


NGO:5384 Fujimi Inc NGO:5384
91 GF Score
Price 円2,100.00
GF Value 円1,452.94
! 7 Warning Signs
View Full Analysis

What is Fujimi Beneish M-Score?

Fujimi NGO:5384 91 Beneish M-Score is -2.78 as of Jun. 26, 2026. GuruFocus rates NGO:5384 with a GF Score™ of 91/100 and a GF Value™ of 円1,452.94. The stock has 7 warning signs investors should review. Among 987 Semiconductors companies, Fujimi ranks better than 71.94% 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 -2.78 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NGO:5384' s Beneish M-Score Range Over the Past 10 Years
Min: -2.78   Med: -2.43   Max: -2.23
Current: -2.78

During the past 13 years, the highest Beneish M-Score of Fujimi was -2.23. The lowest was -2.78. And the median was -2.43.


Fujimi Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Fujimi'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.

Fujimi Beneish M-Score Chart

Fujimi 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 -2.45 -2.23 -2.31 -2.52 -2.78

Fujimi 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 -2.78

NGO:5384 vs LRCX, AMAT, KLAC: Beneish M-Score Comparison

For the Semiconductor Equipment & Materials subindustry, Fujimi'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.


Fujimi Beneish M-Score vs Semiconductors Industry

For the Semiconductors industry and Technology sector, Fujimi's Beneish M-Score distribution charts can be found below:

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


NGO:5384
91GF Score
Fujimi Inc NGO:5384
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Fujimi 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 Fujimi 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 * 0.9627+0.528 * 0.9766+0.404 * 1.1947+0.892 * 1.1104+0.115 * 1.4557
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.029183-0.327 * 2.0613
=-2.78

* 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13,681 Mil.
Revenue was 円69,404 Mil.
Gross Profit was 円31,211 Mil.
Total Current Assets was 円61,186 Mil.
Total Assets was 円121,302 Mil.
Property, Plant and Equipment(Net PPE) was 円51,189 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,363 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円18,142 Mil.
Long-Term Debt & Capital Lease Obligation was 円16,160 Mil.
Net Income was 円9,059 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円12,599 Mil.
Total Receivables was 円12,798 Mil.
Revenue was 円62,503 Mil.
Gross Profit was 円27,451 Mil.
Total Current Assets was 円56,128 Mil.
Total Assets was 円90,908 Mil.
Property, Plant and Equipment(Net PPE) was 円29,180 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,003 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円12,471 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 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)
=(13681 / 69404) / (12798 / 62503)
=0.197121 / 0.204758
=0.9627

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)
=(27451 / 62503) / (31211 / 69404)
=0.439195 / 0.4497
=0.9766

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 - (61186 + 51189) / 121302) / (1 - (56128 + 29180) / 90908)
=0.073593 / 0.061601
=1.1947

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
=69404 / 62503
=1.1104

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))
=(2003 / (2003 + 29180)) / (2363 / (2363 + 51189))
=0.064234 / 0.044125
=1.4557

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 / 69404) / (0 / 62503)
=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)
=((16160 + 18142) / 121302) / ((0 + 12471) / 90908)
=0.282782 / 0.137183
=2.0613

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
=(9059 - 0 - 12599) / 121302
=-0.029183

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.

Fujimi has a M-score of -2.78 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 -2.78 mean?
Fujimi (NGO:5384) has a Beneish M-Score of -2.78 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Fujimi and its competitors. According to the industry distribution chart, Fujimi ranks #277 out of 987 companies in the Semiconductors industry, placing it in the top 28.1%.
Is Fujimi's Beneish M-Score too high?
Fujimi's current Beneish M-Score is -2.78. Based on the distribution chart, Fujimi ranks #277 out of 987 companies in the Semiconductors industry, which is above the industry midpoint. Overall, Fujimi has a GF Score™ of 91/100, reflecting its overall financial health beyond just this single metric.
How does Fujimi's Beneish M-Score compare to LRCX and AMAT?
According to the Semiconductors industry distribution chart, Fujimi ranks #277 out of 987 companies for Beneish M-Score. This puts Fujimi in the upper 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 Semiconductors company?
A good Beneish M-Score depends on the Semiconductors 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 Fujimi and its competitors. Fujimi's current Beneish M-Score is -2.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Fujimi stock overvalued right now?
Fujimi (NGO:5384) has a current Beneish M-Score of -2.78. The stock's GF Value™ is 円1,452.94, compared to a current price of 円2,100.00 — trading 44.5% above its estimated fair value. The current Beneish M-Score is -2.78. Fujimi's overall GF Score™ is 91/100 with 7 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 Fujimi (NGO:5384), the current Beneish M-Score is -2.78 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 Fujimi (NGO:5384) Overvalued in 2026?

Based on GuruFocus' analysis, Fujimi stock appears to be overvalued. The current stock price of 円2,100.00 is trading 44.5% above its estimated GF Value™ of 円1,452.94.

Key valuation signals for NGO:5384:

  • Beneish M-Score: -2.78
  • GF Value™: 円1,452.94 vs. price of 円2,100.00 (44.5% above fair value)
  • GF Score™: 91/100 with 7 warning signs

No single metric tells the full story. See the NGO:5384 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Fujimi Business Description

Other Exchanges 5384:Japan
Address 1-1, Chiryo-2, Nishibiwajima-cho, Kiyosu, Kiyosu, JPN, 452-8502
Fujimi Inc is a Japan-based company engaged in the manufacture and sale of synthetic precision abrasives materials. The company offers abrasives for silicon wafers and other semiconductor substrates, chemical mechanical planarization products which are required for multilayered circuits on semiconductor chips, and abrasives for computer hard disks. In addition, it also provides various materials that are used in electronic components, and thermal spray material related to the engine, and many more. The company operates in four geographical regions, including Japan, North America, Asia, and Europe.
91GF Score

Get the complete analysis for NGO:5384

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

円2,100.00
Price
円1,452.94
GF Value