Kimura Unity Co (NGO:9368) Beneish M-Score: -2.26 (As of Jun. 27, 2026)


NGO:9368 Kimura Unity Co Ltd NGO:9368
87 GF Score
Price 円803.00
GF Value 円824.00
! 1 Warning Sign
View Full Analysis

What is Kimura Unity Co Beneish M-Score?

Kimura Unity Co NGO:9368 87 Beneish M-Score is -2.26 as of Jun. 27, 2026. GuruFocus rates NGO:9368 with a GF Score™ of 87/100 and a GF Value™ of 円824.00. The stock has 1 warning sign investors should review. Among 1,020 Business Services companies, Kimura Unity Co ranks worse than 70.1% 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 -2.26 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NGO:9368' s Beneish M-Score Range Over the Past 10 Years
Min: -2.76   Med: -2.53   Max: -2.26
Current: -2.26

During the past 13 years, the highest Beneish M-Score of Kimura Unity Co was -2.26. The lowest was -2.76. And the median was -2.53.


Kimura Unity Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Kimura Unity 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.

Kimura Unity Co Beneish M-Score Chart

Kimura Unity 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 -2.27 -2.67 -2.54 -2.62 -2.26

Kimura Unity Co Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 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 Premium Member Only Premium Member Only Premium Member Only -2.54 0.00 -2.62 0.00 -2.26

NGO:9368 vs CTAS, CPRT, GPN: Beneish M-Score Comparison

For the Specialty Business Services subindustry, Kimura Unity 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.


Kimura Unity Co Beneish M-Score vs Business Services Industry

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

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


NGO:9368
87GF Score
Kimura Unity Co Ltd NGO:9368
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kimura Unity 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 Kimura Unity 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 * 1.0732+0.528 * 1.0152+0.404 * 1.2077+0.892 * 1.0559+0.115 * 1.0142
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.006602-0.327 * 0.8693
=-2.26

* 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10,430 Mil.
Revenue was 円64,546 Mil.
Gross Profit was 円12,922 Mil.
Total Current Assets was 円31,262 Mil.
Total Assets was 円71,341 Mil.
Property, Plant and Equipment(Net PPE) was 円17,845 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,153 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円14,922 Mil.
Long-Term Debt & Capital Lease Obligation was 円894 Mil.
Net Income was 円3,203 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,674 Mil.
Total Receivables was 円9,204 Mil.
Revenue was 円61,129 Mil.
Gross Profit was 円12,424 Mil.
Total Current Assets was 円29,169 Mil.
Total Assets was 円64,549 Mil.
Property, Plant and Equipment(Net PPE) was 円18,723 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,295 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円13,507 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,954 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)
=(10430 / 64546) / (9204 / 61129)
=0.16159 / 0.150567
=1.0732

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)
=(12424 / 61129) / (12922 / 64546)
=0.203242 / 0.200198
=1.0152

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 - (31262 + 17845) / 71341) / (1 - (29169 + 18723) / 64549)
=0.311658 / 0.258052
=1.2077

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
=64546 / 61129
=1.0559

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))
=(2295 / (2295 + 18723)) / (2153 / (2153 + 17845))
=0.109192 / 0.107661
=1.0142

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 / 64546) / (0 / 61129)
=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)
=((894 + 14922) / 71341) / ((2954 + 13507) / 64549)
=0.221696 / 0.255016
=0.8693

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
=(3203 - 0 - 3674) / 71341
=-0.006602

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.

Kimura Unity Co has a M-score of -2.26 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 -2.26 mean?
Kimura Unity Co (NGO:9368) has a Beneish M-Score of -2.26 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Kimura Unity Co and its competitors. According to the industry distribution chart, Kimura Unity Co ranks #715 out of 1020 companies in the Business Services industry, placing it in the top 70.1%.
Is Kimura Unity Co's Beneish M-Score too high?
Kimura Unity Co's current Beneish M-Score is -2.26. Based on the distribution chart, Kimura Unity Co ranks #715 out of 1020 companies in the Business Services industry, which is below the industry midpoint. Overall, Kimura Unity Co has a GF Score™ of 87/100, reflecting its overall financial health beyond just this single metric.
How does Kimura Unity Co's Beneish M-Score compare to CTAS and CPRT?
According to the Business Services industry distribution chart, Kimura Unity Co ranks #715 out of 1020 companies for Beneish M-Score. This places Kimura Unity 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 Kimura Unity Co and its competitors. Kimura Unity Co's current Beneish M-Score is -2.26. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kimura Unity Co stock overvalued right now?
Kimura Unity Co (NGO:9368) has a current Beneish M-Score of -2.26. The stock's GF Value™ is 円824.00, compared to a current price of 円803.00 — trading 2.5% below its estimated fair value. The current Beneish M-Score is -2.26. Kimura Unity Co's overall GF Score™ is 87/100 with 1 warning sign 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 Kimura Unity Co (NGO:9368), the current Beneish M-Score is -2.26 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 Kimura Unity Co (NGO:9368) Overvalued in 2026?

Based on GuruFocus' analysis, Kimura Unity Co stock appears to be undervalued. The current stock price of 円803.00 is trading 2.5% below its estimated GF Value™ of 円824.00.

Key valuation signals for NGO:9368:

  • Beneish M-Score: -2.26
  • GF Value™: 円824.00 vs. price of 円803.00 (2.5% below fair value)
  • GF Score™: 87/100 with 1 warning sign

No single metric tells the full story. See the NGO:9368 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kimura Unity Co Business Description

Other Exchanges 9368:Japan
Address 8-32 Nishiki 3-chome, Naka-ku, Aichi Prefecture, Nagoya, JPN, 460-0003
Kimura Unity Co Ltd provides business services. It offers Logistics services, Automobile services, Information service, and Personnel Services. The company's services include packaging business, forwarding business, traffic safety service business, auto sales business, vehicle maintenance business, parking services, insurance agency business, and others.
87GF Score

Get the complete analysis for NGO:9368

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

円803.00
Price
円824.00
GF Value