Takihyo Co (NGO:9982) Beneish M-Score: -2.41 (As of Jun. 26, 2026)


NGO:9982 Takihyo Co Ltd NGO:9982
56 GF Score
Price 円950.00
GF Value 円495.16
! 5 Warning Signs
View Full Analysis

What is Takihyo Co Beneish M-Score?

Takihyo Co NGO:9982 56 Beneish M-Score is -2.41 as of Jun. 26, 2026. GuruFocus rates NGO:9982 with a GF Score™ of 56/100 and a GF Value™ of 円495.16. The stock has 5 warning signs investors should review. Among 1,001 Manufacturing - Apparel & Accessories companies, Takihyo Co ranks worse than 58.04% 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 -2.41 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NGO:9982' s Beneish M-Score Range Over the Past 10 Years
Min: -2.77   Med: -2.58   Max: -2.05
Current: -2.41

During the past 13 years, the highest Beneish M-Score of Takihyo Co was -2.05. The lowest was -2.77. And the median was -2.58.


Takihyo Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Takihyo 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.

Takihyo Co Beneish M-Score Chart

Takihyo Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.12 -2.41 -2.75 -2.59 -2.41

Takihyo Co Semi-Annual Data
Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24 Aug24 Feb25 Aug25 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 -2.75 0.00 -2.59 0.00 -2.41

NGO:9982 vs RL, LEVI, VFC: Beneish M-Score Comparison

For the Apparel Manufacturing subindustry, Takihyo 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.


Takihyo Co Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Takihyo Co's Beneish M-Score distribution charts can be found below:

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


NGO:9982
56GF Score
Takihyo Co Ltd NGO:9982
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Takihyo 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 Takihyo 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 * 0.9738+0.528 * 1.0037+0.404 * 1.2846+0.892 * 1.055+0.115 * 0.8726
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9078+4.679 * -0.017493-0.327 * 0.972
=-2.41

* 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 (Feb26) TTM:Last Year (Feb25) TTM:
Total Receivables was 円11,868 Mil.
Revenue was 円63,970 Mil.
Gross Profit was 円13,413 Mil.
Total Current Assets was 円23,581 Mil.
Total Assets was 円50,877 Mil.
Property, Plant and Equipment(Net PPE) was 円20,249 Mil.
Depreciation, Depletion and Amortization(DDA) was 円303 Mil.
Selling, General, & Admin. Expense(SGA) was 円3,060 Mil.
Total Current Liabilities was 円13,716 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,916 Mil.
Net Income was 円1,615 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,505 Mil.
Total Receivables was 円11,552 Mil.
Revenue was 円60,633 Mil.
Gross Profit was 円12,760 Mil.
Total Current Assets was 円21,785 Mil.
Total Assets was 円47,208 Mil.
Property, Plant and Equipment(Net PPE) was 円20,333 Mil.
Depreciation, Depletion and Amortization(DDA) was 円265 Mil.
Selling, General, & Admin. Expense(SGA) was 円3,195 Mil.
Total Current Liabilities was 円11,683 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,240 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)
=(11868 / 63970) / (11552 / 60633)
=0.185524 / 0.190523
=0.9738

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)
=(12760 / 60633) / (13413 / 63970)
=0.210446 / 0.209676
=1.0037

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 - (23581 + 20249) / 50877) / (1 - (21785 + 20333) / 47208)
=0.138511 / 0.107821
=1.2846

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
=63970 / 60633
=1.055

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))
=(265 / (265 + 20333)) / (303 / (303 + 20249))
=0.012865 / 0.014743
=0.8726

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)
=(3060 / 63970) / (3195 / 60633)
=0.047835 / 0.052694
=0.9078

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)
=((1916 + 13716) / 50877) / ((3240 + 11683) / 47208)
=0.307251 / 0.316112
=0.972

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
=(1615 - 0 - 2505) / 50877
=-0.017493

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.

Takihyo Co has a M-score of -2.41 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 -2.41 mean?
Takihyo Co (NGO:9982) has a Beneish M-Score of -2.41 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Takihyo Co and its competitors. According to the industry distribution chart, Takihyo Co ranks #581 out of 1001 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 58%.
Is Takihyo Co's Beneish M-Score too high?
Takihyo Co's current Beneish M-Score is -2.41. Based on the distribution chart, Takihyo Co ranks #581 out of 1001 companies in the Manufacturing - Apparel & Accessories industry, which is below the industry midpoint. Overall, Takihyo Co has a GF Score™ of 56/100, reflecting its overall financial health beyond just this single metric.
How does Takihyo Co's Beneish M-Score compare to RL and LEVI?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Takihyo Co ranks #581 out of 1001 companies for Beneish M-Score. This places Takihyo 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 Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories 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 Takihyo Co and its competitors. Takihyo Co's current Beneish M-Score is -2.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Takihyo Co stock overvalued right now?
Takihyo Co (NGO:9982) has a current Beneish M-Score of -2.41. The stock's GF Value™ is 円495.16, compared to a current price of 円950.00 — trading 91.9% above its estimated fair value. The current Beneish M-Score is -2.41. Takihyo Co's overall GF Score™ is 56/100 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 Takihyo Co (NGO:9982), the current Beneish M-Score is -2.41 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 Takihyo Co (NGO:9982) Overvalued in 2026?

Based on GuruFocus' analysis, Takihyo Co stock appears to be overvalued. The current stock price of 円950.00 is trading 91.9% above its estimated GF Value™ of 円495.16.

Key valuation signals for NGO:9982:

  • Beneish M-Score: -2.41
  • GF Value™: 円495.16 vs. price of 円950.00 (91.9% above fair value)
  • GF Score™: 56/100 with 5 warning signs

No single metric tells the full story. See the NGO:9982 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Takihyo Co Business Description

Other Exchanges 9982:Japan
Address 6-1 Ushijima-cho, 23, 24 Floor Nagoya Lucent Tower, Nishi-ku, Aichi, Nagoya, JPN, 451-8688
Takihyo Co Ltd is engaged in apparel, textile, retail, lifestyle-related and real estate businesses. It has three reportable segments namely Apparel and Textiles, Rental Business, and Others. The company generates maximum revenue from the Apparel and Textiles segment. Its Apparel and Textiles segment is engaged in planning, manufacturing and selling of ladies apparel, baby and kids apparel, homewear, and textiles. The Rental Business segment is engaged in leasing and management of the real estate, and leasing of office automation equipment and others.
56GF Score

Get the complete analysis for NGO:9982

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

円950.00
Price
円495.16
GF Value