SMRGF (Smaregi) Beneish M-Score: -2.16 (As of Jul. 13, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

SMRGF Smaregi Inc SMRGF
87 GF Score
Price $13.70
GF Value $20.81
! 1 Warning Sign
View Full Analysis

What is Smaregi Beneish M-Score?

Smaregi SMRGF 87 Beneish M-Score is -2.16 as of Jul. 13, 2026. GuruFocus rates SMRGF with a GF Score™ of 87/100 and a GF Value™ of $20.81. The stock has 1 warning sign investors should review. Among 2,631 Software companies, Smaregi ranks worse than 71.04% 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 -2.16 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SMRGF' s Beneish M-Score Range Over the Past 10 Years
Min: -2.73   Med: -2.24   Max: -0.16
Current: -2.16

During the past 10 years, the highest Beneish M-Score of Smaregi was -0.16. The lowest was -2.73. And the median was -2.24.


Smaregi Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Smaregi'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.

Smaregi Beneish M-Score Chart

Smaregi Annual Data
Trend Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23 Apr24 Apr25 Apr26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.16 -2.32 -2.73 -2.06 -2.16

Smaregi Quarterly Data
Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Apr25 Jul25 Oct25 Jan26 Apr26
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 -2.06 0.00 0.00 0.00 -2.16

SMRGF vs UBER, SHOP, CRM: Beneish M-Score Comparison

For the Software - Application subindustry, Smaregi'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.


Smaregi Beneish M-Score vs Software Industry

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

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


SMRGF
87GF Score
Smaregi Inc SMRGF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Smaregi 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 Smaregi 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 * 1.6762+0.528 * 0.9295+0.404 * 0.805+0.892 * 1.0924+0.115 * 0.7876
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.063349-0.327 * 1.1495
=-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 (Apr26) TTM:Last Year (Apr25) TTM:
Total Receivables was $10.76 Mil.
Revenue was $83.87 Mil.
Gross Profit was $55.14 Mil.
Total Current Assets was $69.26 Mil.
Total Assets was $88.49 Mil.
Property, Plant and Equipment(Net PPE) was $5.28 Mil.
Depreciation, Depletion and Amortization(DDA) was $3.71 Mil.
Selling, General, & Admin. Expense(SGA) was $0.00 Mil.
Total Current Liabilities was $25.36 Mil.
Long-Term Debt & Capital Lease Obligation was $1.39 Mil.
Net Income was $14.01 Mil.
Gross Profit was $0.00 Mil.
Cash Flow from Operations was $19.61 Mil.
Total Receivables was $5.87 Mil.
Revenue was $76.78 Mil.
Gross Profit was $46.92 Mil.
Total Current Assets was $54.29 Mil.
Total Assets was $74.04 Mil.
Property, Plant and Equipment(Net PPE) was $5.25 Mil.
Depreciation, Depletion and Amortization(DDA) was $2.52 Mil.
Selling, General, & Admin. Expense(SGA) was $0.00 Mil.
Total Current Liabilities was $19.47 Mil.
Long-Term Debt & Capital Lease Obligation was $0.00 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)
=(10.755 / 83.871) / (5.874 / 76.78)
=0.128233 / 0.076504
=1.6762

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)
=(46.915 / 76.78) / (55.135 / 83.871)
=0.611032 / 0.657379
=0.9295

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 - (69.259 + 5.283) / 88.494) / (1 - (54.293 + 5.245) / 74.039)
=0.15766 / 0.195856
=0.805

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
=83.871 / 76.78
=1.0924

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))
=(2.524 / (2.524 + 5.245)) / (3.709 / (3.709 + 5.283))
=0.324881 / 0.412478
=0.7876

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 / 83.871) / (0 / 76.78)
=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)
=((1.391 + 25.355) / 88.494) / ((0 + 19.467) / 74.039)
=0.302235 / 0.262929
=1.1495

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
=(14.007 - 0 - 19.613) / 88.494
=-0.063349

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.

Smaregi 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 -2.16 mean?
Smaregi (SMRGF) has a Beneish M-Score of -2.16 as of Jul. 13, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Smaregi and its competitors. According to the industry distribution chart, Smaregi ranks #1869 out of 2631 companies in the Software industry, placing it in the top 71%.
Is Smaregi's Beneish M-Score too high?
Smaregi's current Beneish M-Score is -2.16. Based on the distribution chart, Smaregi ranks #1869 out of 2631 companies in the Software industry, which is below the industry midpoint. Overall, Smaregi has a GF Score™ of 87/100, reflecting its overall financial health beyond just this single metric.
How does Smaregi's Beneish M-Score compare to UBER and SHOP?
According to the Software industry distribution chart, Smaregi ranks #1869 out of 2631 companies for Beneish M-Score. This places Smaregi 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 Software company?
A good Beneish M-Score depends on the Software 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 Smaregi and its competitors. Smaregi's current Beneish M-Score is -2.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Smaregi stock overvalued right now?
Smaregi (SMRGF) has a current Beneish M-Score of -2.16. The stock's GF Value™ is $20.81, compared to a current price of $13.70 — trading 34.2% below its estimated fair value. The current Beneish M-Score is -2.16. Smaregi'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 Smaregi (SMRGF), the current Beneish M-Score is -2.16 as of Jul. 13, 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 Smaregi (SMRGF) Overvalued in 2026?

Based on GuruFocus' analysis, Smaregi stock appears to be undervalued. The current stock price of $13.70 is trading 34.2% below its estimated GF Value™ of $20.81.

Key valuation signals for SMRGF:

  • Beneish M-Score: -2.16
  • GF Value™: $20.81 vs. price of $13.70 (34.2% below fair value)
  • GF Score™: 87/100 with 1 warning sign

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


Smaregi Business Description

Other Exchanges 4431:Japan
Address 4-2-12 Honcho Chuo-ku, Toshiba Osaka Building 3rd Floor, Osaka, JPN, 541-0053
Smaregi Inc is engaged in planning, designing, and development of providng web services.
87GF Score

Get the complete analysis for SMRGF

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

$13.70
Price
$20.81
GF Value