Wellnet (SSE:2428) Beneish M-Score: -2.77 (As of Jul. 01, 2026)


SSE:2428 Wellnet Corp SSE:2428
54 GF Score
Price 円802.00
GF Value 円1,015.36
! 4 Warning Signs
View Full Analysis

What is Wellnet Beneish M-Score?

Wellnet SSE:2428 54 Beneish M-Score is -2.77 as of Jul. 01, 2026. GuruFocus rates SSE:2428 with a GF Score™ of 54/100 and a GF Value™ of 円1,015.36. The stock has 4 warning signs investors should review. Among 2,630 Software companies, Wellnet ranks better than 65.59% 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 -2.77 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

SSE:2428' s Beneish M-Score Range Over the Past 10 Years
Min: -3.08   Med: -2.79   Max: -0.81
Current: -2.77

During the past 13 years, the highest Beneish M-Score of Wellnet was -0.81. The lowest was -3.08. And the median was -2.79.


Wellnet Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Wellnet'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.

Wellnet Beneish M-Score Chart

Wellnet Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.82 -3.07 -2.61 -2.65 -2.77

Wellnet Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Dec25 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 0.00 0.00 -2.77 0.00 0.00

SSE:2428 vs MSFT, ORCL, PLTR: Beneish M-Score Comparison

For the Software - Infrastructure subindustry, Wellnet'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.


Wellnet Beneish M-Score vs Software Industry

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

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


SSE:2428
54GF Score
Wellnet Corp SSE:2428
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wellnet 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 Wellnet 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 * 0.759+0.528 * 0.9156+0.404 * 1.317+0.892 * 1.0776+0.115 * 0.9829
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.045333-0.327 * 1.0095
=-2.77

* 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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was 円662 Mil.
Revenue was 円10,919 Mil.
Gross Profit was 円2,519 Mil.
Total Current Assets was 円23,250 Mil.
Total Assets was 円29,302 Mil.
Property, Plant and Equipment(Net PPE) was 円3,772 Mil.
Depreciation, Depletion and Amortization(DDA) was 円319 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円18,683 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,500 Mil.
Net Income was 円1,078 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,406 Mil.
Total Receivables was 円809 Mil.
Revenue was 円10,132 Mil.
Gross Profit was 円2,140 Mil.
Total Current Assets was 円21,747 Mil.
Total Assets was 円27,141 Mil.
Property, Plant and Equipment(Net PPE) was 円3,791 Mil.
Depreciation, Depletion and Amortization(DDA) was 円315 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円16,918 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,600 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)
=(661.842 / 10918.645) / (809.182 / 10132.265)
=0.060616 / 0.079862
=0.759

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)
=(2140.026 / 10132.265) / (2518.754 / 10918.645)
=0.211209 / 0.230684
=0.9156

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 - (23250.192 + 3771.641) / 29302.442) / (1 - (21746.583 + 3790.788) / 27141.374)
=0.07783 / 0.059098
=1.317

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
=10918.645 / 10132.265
=1.0776

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))
=(314.549 / (314.549 + 3790.788)) / (318.868 / (318.868 + 3771.641))
=0.07662 / 0.077953
=0.9829

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 / 10918.645) / (0 / 10132.265)
=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)
=((1500 + 18683.062) / 29302.442) / ((1600 + 16917.841) / 27141.374)
=0.688784 / 0.682274
=1.0095

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
=(1077.892 - 0 - 2406.247) / 29302.442
=-0.045333

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.

Wellnet has a M-score of -2.77 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 -2.77 mean?
Wellnet (SSE:2428) has a Beneish M-Score of -2.77 as of Jul. 01, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Wellnet and its competitors. According to the industry distribution chart, Wellnet ranks #905 out of 2630 companies in the Software industry, placing it in the top 34.4%.
Is Wellnet's Beneish M-Score too high?
Wellnet's current Beneish M-Score is -2.77. Based on the distribution chart, Wellnet ranks #905 out of 2630 companies in the Software industry, which is above the industry midpoint. Overall, Wellnet has a GF Score™ of 54/100, reflecting its overall financial health beyond just this single metric.
How does Wellnet's Beneish M-Score compare to MSFT and ORCL?
According to the Software industry distribution chart, Wellnet ranks #905 out of 2630 companies for Beneish M-Score. This puts Wellnet in the upper 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 Wellnet and its competitors. Wellnet's current Beneish M-Score is -2.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wellnet stock overvalued right now?
Wellnet (SSE:2428) has a current Beneish M-Score of -2.77. The stock's GF Value™ is 円1,015.36, compared to a current price of 円802.00 — trading 21% below its estimated fair value. The current Beneish M-Score is -2.77. Wellnet's overall GF Score™ is 54/100 with 4 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 Wellnet (SSE:2428), the current Beneish M-Score is -2.77 as of Jul. 01, 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 Wellnet (SSE:2428) Overvalued in 2026?

Based on GuruFocus' analysis, Wellnet stock appears to be undervalued. The current stock price of 円802.00 is trading 21% below its estimated GF Value™ of 円1,015.36.

Key valuation signals for SSE:2428:

  • Beneish M-Score: -2.77
  • GF Value™: 円1,015.36 vs. price of 円802.00 (21% below fair value)
  • GF Score™: 54/100 with 4 warning signs

No single metric tells the full story. See the SSE:2428 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Wellnet Business Description

Other Exchanges 2428:Japan
Address 10-11-4 Odori Higashi, Chuo-ku, Sapporo, Hokkaido, JPN, 060-0041
Wellnet Corp provides payment services that connect real-time payment of cash by connecting store terminals of convenience stores with the company and business operators. Its service offerings include payment secretary, multipayment service, bus IT solution, convenience store cash receiving service, remittance service, invoice issuance agency service, electronic ticket electronic authentication service, and various other application services.
54GF Score

Get the complete analysis for SSE:2428

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

円802.00
Price
円1,015.36
GF Value