Shinwa Co (NGO:7607) Beneish M-Score: -3.25 (As of Jun. 26, 2026)


NGO:7607 Shinwa Co Ltd NGO:7607
75 GF Score
Price 円2,464.00
GF Value 円2,492.81
! 3 Warning Signs
View Full Analysis

What is Shinwa Co Beneish M-Score?

Shinwa Co NGO:7607 75 Beneish M-Score is -3.25 as of Jun. 26, 2026. GuruFocus rates NGO:7607 with a GF Score™ of 75/100 and a GF Value™ of 円2,492.81. The stock has 3 warning signs investors should review. Among 2,926 Industrial Products companies, Shinwa Co ranks better than 92.52% 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 -3.25 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NGO:7607' s Beneish M-Score Range Over the Past 10 Years
Min: -3.25   Med: -2.4   Max: -2.13
Current: -3.25

During the past 13 years, the highest Beneish M-Score of Shinwa Co was -2.13. The lowest was -3.25. And the median was -2.40.


Shinwa Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Shinwa 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.

Shinwa Co Beneish M-Score Chart

Shinwa Co Annual Data
Trend Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.26 -2.60 -2.13 -2.47 -3.25

Shinwa Co Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 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 0.00 0.00 -3.25 0.00 0.00

NGO:7607 vs GEV, ETN, PH: Beneish M-Score Comparison

For the Specialty Industrial Machinery subindustry, Shinwa 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.


Shinwa Co Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Shinwa Co's Beneish M-Score distribution charts can be found below:

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


NGO:7607
75GF Score
Shinwa Co Ltd NGO:7607
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shinwa 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 Shinwa 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 * 0.8215+0.528 * 0.9654+0.404 * 0.7501+0.892 * 1.1066+0.115 * 1.0131
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1715+4.679 * -0.107844-0.327 * 1.1478
=-3.25

* 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 (Aug25) TTM:Last Year (Aug24) TTM:
Total Receivables was 円11,333 Mil.
Revenue was 円86,146 Mil.
Gross Profit was 円13,865 Mil.
Total Current Assets was 円62,290 Mil.
Total Assets was 円74,409 Mil.
Property, Plant and Equipment(Net PPE) was 円8,254 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,124 Mil.
Selling, General, & Admin. Expense(SGA) was 円558 Mil.
Total Current Liabilities was 円28,898 Mil.
Long-Term Debt & Capital Lease Obligation was 円559 Mil.
Net Income was 円3,312 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円11,337 Mil.
Total Receivables was 円12,465 Mil.
Revenue was 円77,846 Mil.
Gross Profit was 円12,096 Mil.
Total Current Assets was 円53,009 Mil.
Total Assets was 円65,600 Mil.
Property, Plant and Equipment(Net PPE) was 円8,048 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,112 Mil.
Selling, General, & Admin. Expense(SGA) was 円430 Mil.
Total Current Liabilities was 円22,015 Mil.
Long-Term Debt & Capital Lease Obligation was 円609 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)
=(11332.936 / 86146.486) / (12465.458 / 77845.803)
=0.131554 / 0.16013
=0.8215

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)
=(12096.22 / 77845.803) / (13865.327 / 86146.486)
=0.155387 / 0.160951
=0.9654

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 - (62290.395 + 8253.514) / 74409.241) / (1 - (53008.661 + 8048.453) / 65600.012)
=0.051947 / 0.069251
=0.7501

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
=86146.486 / 77845.803
=1.1066

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))
=(1112.194 / (1112.194 + 8048.453)) / (1123.783 / (1123.783 + 8253.514))
=0.12141 / 0.119841
=1.0131

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)
=(557.975 / 86146.486) / (430.423 / 77845.803)
=0.006477 / 0.005529
=1.1715

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)
=((558.531 + 28897.53) / 74409.241) / ((609.383 + 22014.908) / 65600.012)
=0.395866 / 0.344882
=1.1478

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
=(3312.345 - 0 - 11336.933) / 74409.241
=-0.107844

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.

Shinwa Co has a M-score of -3.25 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 -3.25 mean?
Shinwa Co (NGO:7607) has a Beneish M-Score of -3.25 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Shinwa Co and its competitors. According to the industry distribution chart, Shinwa Co ranks #219 out of 2926 companies in the Industrial Products industry, placing it in the top 7.5%.
Is Shinwa Co's Beneish M-Score too high?
Shinwa Co's current Beneish M-Score is -3.25. Based on the distribution chart, Shinwa Co ranks #219 out of 2926 companies in the Industrial Products industry, which is in the top quartile — a strong position relative to peers. Overall, Shinwa Co has a GF Score™ of 75/100, reflecting its overall financial health beyond just this single metric.
How does Shinwa Co's Beneish M-Score compare to GEV and ETN?
According to the Industrial Products industry distribution chart, Shinwa Co ranks #219 out of 2926 companies for Beneish M-Score. This places Shinwa Co in the top 8% of its industry — outperforming the majority of peers. 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 Shinwa Co and its competitors. Shinwa Co's current Beneish M-Score is -3.25. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shinwa Co stock overvalued right now?
Shinwa Co (NGO:7607) has a current Beneish M-Score of -3.25. The stock's GF Value™ is 円2,492.81, compared to a current price of 円2,464.00 — trading 1.2% below its estimated fair value. The current Beneish M-Score is -3.25. Shinwa Co's overall GF Score™ is 75/100 with 3 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 Shinwa Co (NGO:7607), the current Beneish M-Score is -3.25 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 Shinwa Co (NGO:7607) Overvalued in 2026?

Based on GuruFocus' analysis, Shinwa Co stock appears to be undervalued. The current stock price of 円2,464.00 is trading 1.2% below its estimated GF Value™ of 円2,492.81.

Key valuation signals for NGO:7607:

  • Beneish M-Score: -3.25
  • GF Value™: 円2,492.81 vs. price of 円2,464.00 (1.2% below fair value)
  • GF Score™: 75/100 with 3 warning signs

No single metric tells the full story. See the NGO:7607 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shinwa Co Business Description

Other Exchanges 7607:Japan
Address 2-9-3, Naeshiro, Nagoya, JPN
Shinwa Co Ltd is an engineering, manufacturing, and international trading and logistics company. The deals in metal-joining, industrial machine and factory automation system related products, maintenance, re-condition and upgrade of machinery and equipment requiring specialized welding techniques.
75GF Score

Get the complete analysis for NGO:7607

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

円2,464.00
Price
円2,492.81
GF Value