Copro Holdings Co (NGO:7059) Beneish M-Score: -0.80 (As of Jun. 26, 2026)


NGO:7059 Copro Holdings Co Ltd NGO:7059
69 GF Score
Price 円472.25
GF Value 円783.79
! 7 Warning Signs
View Full Analysis

What is Copro Holdings Co Beneish M-Score?

Copro Holdings Co NGO:7059 69 Beneish M-Score is -0.80 as of Jun. 26, 2026. GuruFocus rates NGO:7059 with a GF Score™ of 69/100 and a GF Value™ of 円783.79. The stock has 7 warning signs investors should review. Among 1,020 Business Services companies, Copro Holdings Co ranks worse than 92.84% 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 -0.8 higher than -1.78, which implies that the company might have manipulated its financial results.

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

NGO:7059' s Beneish M-Score Range Over the Past 10 Years
Min: -2.71   Med: -2.35   Max: -0.8
Current: -0.8

During the past 10 years, the highest Beneish M-Score of Copro Holdings Co was -0.80. The lowest was -2.71. And the median was -2.35.


Copro Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Copro 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.

Copro Holdings Co Beneish M-Score Chart

Copro 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 -1.84 -2.35 -2.71 -2.53 -0.80

Copro Holdings Co Semi-Annual Data
Mar17 Mar18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 -2.71 0.00 -2.53 0.00 -0.80

NGO:7059 vs KFY, RHI, TNET: Beneish M-Score Comparison

For the Staffing & Employment Services subindustry, Copro 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.


Copro Holdings Co Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, Copro Holdings Co's Beneish M-Score distribution charts can be found below:

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


NGO:7059
69GF Score
Copro Holdings Co Ltd NGO:7059
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Copro 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 Copro 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 * 1.4+0.528 * 0.9795+0.404 * 4.8256+0.892 * 1.2214+0.115 * 1.1989
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.003923-0.327 * 2.294
=-0.80

* 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7,080 Mil.
Revenue was 円36,662 Mil.
Gross Profit was 円10,361 Mil.
Total Current Assets was 円16,820 Mil.
Total Assets was 円47,471 Mil.
Property, Plant and Equipment(Net PPE) was 円1,162 Mil.
Depreciation, Depletion and Amortization(DDA) was 円663 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円36,898 Mil.
Long-Term Debt & Capital Lease Obligation was 円24 Mil.
Net Income was 円2,880 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,066 Mil.
Total Receivables was 円4,140 Mil.
Revenue was 円30,015 Mil.
Gross Profit was 円8,309 Mil.
Total Current Assets was 円10,778 Mil.
Total Assets was 円13,057 Mil.
Property, Plant and Equipment(Net PPE) was 円598 Mil.
Depreciation, Depletion and Amortization(DDA) was 円461 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,427 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)
=(7079.936 / 36661.596) / (4140.362 / 30015.113)
=0.193116 / 0.137943
=1.4

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)
=(8308.745 / 30015.113) / (10361.413 / 36661.596)
=0.276819 / 0.282623
=0.9795

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 - (16819.636 + 1162.434) / 47471.017) / (1 - (10778.471 + 598.131) / 13057.479)
=0.621199 / 0.128729
=4.8256

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
=36661.596 / 30015.113
=1.2214

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))
=(461.279 / (461.279 + 598.131)) / (662.885 / (662.885 + 1162.434))
=0.435411 / 0.363161
=1.1989

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 / 36661.596) / (0 / 30015.113)
=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)
=((23.553 + 36897.97) / 47471.017) / ((0 + 4427.068) / 13057.479)
=0.77777 / 0.339045
=2.294

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
=(2880.214 - 0 - 3066.451) / 47471.017
=-0.003923

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.

Copro Holdings Co has a M-score of -0.80 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 -0.80 mean?
Copro Holdings Co (NGO:7059) has a Beneish M-Score of -0.80 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Copro Holdings Co and its competitors. According to the industry distribution chart, Copro Holdings Co ranks #947 out of 1020 companies in the Business Services industry, placing it in the top 92.8%.
Is Copro Holdings Co's Beneish M-Score too high?
Copro Holdings Co's current Beneish M-Score is -0.80. Based on the distribution chart, Copro Holdings Co ranks #947 out of 1020 companies in the Business Services industry, which is in the bottom quartile relative to peers. Overall, Copro Holdings Co has a GF Score™ of 69/100, reflecting its overall financial health beyond just this single metric.
How does Copro Holdings Co's Beneish M-Score compare to KFY and RHI?
According to the Business Services industry distribution chart, Copro Holdings Co ranks #947 out of 1020 companies for Beneish M-Score. This places Copro 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 Business Services company?
A good Beneish M-Score depends on the Business Services 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 Copro Holdings Co and its competitors. Copro Holdings Co's current Beneish M-Score is -0.80. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Copro Holdings Co stock overvalued right now?
Copro Holdings Co (NGO:7059) has a current Beneish M-Score of -0.80. The stock's GF Value™ is 円783.79, compared to a current price of 円472.25 — trading 39.7% below its estimated fair value. The current Beneish M-Score is -0.80. Copro Holdings Co's overall GF Score™ is 69/100 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 Copro Holdings Co (NGO:7059), the current Beneish M-Score is -0.80 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 Copro Holdings Co (NGO:7059) Overvalued in 2026?

Based on GuruFocus' analysis, Copro Holdings Co stock appears to be undervalued. The current stock price of 円472.25 is trading 39.7% below its estimated GF Value™ of 円783.79.

Key valuation signals for NGO:7059:

  • Beneish M-Score: -0.80
  • GF Value™: 円783.79 vs. price of 円472.25 (39.7% below fair value)
  • GF Score™: 69/100 with 7 warning signs

No single metric tells the full story. See the NGO:7059 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Copro Holdings Co Business Description

Other Exchanges 7059:Japan
Address 3-28-12 Meieki, Dai Nagoya Building 25th Floor, Nakamura-ku, Nagoya, Aichi Prefecture, Nagoya, JPN, 450-6425
Copro Holdings Co Ltd is engaged in providing staff recruitment services for the engineering and construction industries.
69GF Score

Get the complete analysis for NGO:7059

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

円472.25
Price
円783.79
GF Value