SECOM Co (STU:XSC) Beneish M-Score: -2.68 (As of Jul. 14, 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.

STU:XSC SECOM Co Ltd STU:XSC
83 GF Score
Price €35.60
GF Value €31.90
Valuation Modestly Overvalued
! 7 Warning Signs
View Full Analysis

What is SECOM Co Beneish M-Score?

SECOM Co STU:XSC -0.56% 83 Beneish M-Score is -2.68 as of Jul. 14, 2026. GuruFocus rates STU:XSC with a GF Score™ of 83/100 and a GF Value™ of €31.90 (Modestly Overvalued). The stock has 7 warning signs investors should review. Among 1,020 Business Services companies, SECOM Co ranks better than 60.78% 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 -2.68 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

STU:XSC' s Beneish M-Score Range Over the Past 10 Years
Min: -2.77   Med: -2.59   Max: -2.44
Current: -2.68

During the past 13 years, the highest Beneish M-Score of SECOM Co was -2.44. The lowest was -2.77. And the median was -2.59.


SECOM Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for SECOM 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.

SECOM Co Beneish M-Score Chart

SECOM 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 -2.59 -2.51 -2.49 -2.44 -2.68

SECOM Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 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 -2.44 0.00 0.00 0.00 -2.68

STU:XSC vs ALLE, MSA, ADT: Beneish M-Score Comparison

For the Security & Protection Services subindustry, SECOM 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.


SECOM Co Beneish M-Score vs Business Services Industry

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

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


STU:XSC
83GF Score
SECOM Co Ltd STU:XSC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SECOM 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 SECOM 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 * 0.9661+0.528 * 0.9748+0.404 * 1.0372+0.892 * 0.9201+0.115 * 0.992
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0895+4.679 * -0.040762-0.327 * 1.0204
=-2.79

* 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 €1,376 Mil.
Revenue was €6,852 Mil.
Gross Profit was €2,174 Mil.
Total Current Assets was €5,351 Mil.
Total Assets was €12,157 Mil.
Property, Plant and Equipment(Net PPE) was €2,654 Mil.
Depreciation, Depletion and Amortization(DDA) was €440 Mil.
Selling, General, & Admin. Expense(SGA) was €61 Mil.
Total Current Liabilities was €2,210 Mil.
Long-Term Debt & Capital Lease Obligation was €187 Mil.
Net Income was €614 Mil.
Gross Profit was €0 Mil.
Cash Flow from Operations was €1,110 Mil.
Total Receivables was €1,549 Mil.
Revenue was €7,446 Mil.
Gross Profit was €2,303 Mil.
Total Current Assets was €6,012 Mil.
Total Assets was €13,315 Mil.
Property, Plant and Equipment(Net PPE) was €2,919 Mil.
Depreciation, Depletion and Amortization(DDA) was €479 Mil.
Selling, General, & Admin. Expense(SGA) was €61 Mil.
Total Current Liabilities was €2,354 Mil.
Long-Term Debt & Capital Lease Obligation was €219 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)
=(1376.481 / 6851.503) / (1548.553 / 7446.426)
=0.200902 / 0.207959
=0.9661

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)
=(2303.247 / 7446.426) / (2173.927 / 6851.503)
=0.309309 / 0.317292
=0.9748

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 - (5351.118 + 2653.97) / 12156.712) / (1 - (6012.131 + 2918.613) / 13314.704)
=0.341509 / 0.329257
=1.0372

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
=6851.503 / 7446.426
=0.9201

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))
=(479.337 / (479.337 + 2918.613)) / (439.955 / (439.955 + 2653.97))
=0.141067 / 0.1422
=0.992

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)
=(60.813 / 6851.503) / (60.666 / 7446.426)
=0.008876 / 0.008147
=1.0895

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)
=((187.203 + 2209.839) / 12156.712) / ((218.867 + 2353.954) / 13314.704)
=0.197178 / 0.193232
=1.0204

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
=(614.135 - 0 - 1109.665) / 12156.712
=-0.040762

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.

SECOM Co has a M-score of -2.79 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 -2.68 mean?
SECOM Co (STU:XSC) has a Beneish M-Score of -2.68 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on SECOM Co and its competitors. According to the industry distribution chart, SECOM Co ranks #400 out of 1020 companies in the Business Services industry, placing it in the top 39.2%.
Is SECOM Co's Beneish M-Score too high?
SECOM Co's current Beneish M-Score is -2.68. Based on the distribution chart, SECOM Co ranks #400 out of 1020 companies in the Business Services industry, which is above the industry midpoint. Overall, SECOM Co has a GF Score™ of 83/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does SECOM Co's Beneish M-Score compare to ALLE and MSA?
According to the Business Services industry distribution chart, SECOM Co ranks #400 out of 1020 companies for Beneish M-Score. This puts SECOM Co 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 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 SECOM Co and its competitors. SECOM Co's current Beneish M-Score is -2.68. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SECOM Co stock overvalued right now?
Based on GuruFocus' analysis, SECOM Co (STU:XSC) is currently considered Modestly Overvalued. The stock's GF Value™ is €31.90, compared to a current price of €35.60 — trading 11.6% above its estimated fair value. The current Beneish M-Score is -2.68. SECOM Co's overall GF Score™ is 83/100 with 7 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 SECOM Co (STU:XSC), the current Beneish M-Score is -2.68 as of Jul. 14, 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 SECOM Co (STU:XSC) Overvalued in 2026?

Based on GuruFocus' analysis, SECOM Co stock appears to be overvalued. The current stock price of €35.60 is trading 11.6% above its estimated GF Value™ of €31.90. GuruFocus considers SECOM Co to be Modestly Overvalued.

Key valuation signals for STU:XSC:

  • Beneish M-Score: -2.68
  • GF Value™: €31.90 vs. price of €35.60 (11.6% above fair value)
  • GF Score™: 83/100 with 7 warning signs

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


SECOM Co Business Description

Address 1-5-1 Jingumae, Shibuya-ku, Tokyo, JPN, 150-0001
SECOM Co Ltd is a provider of security services and surveillance systems. The company operates seven business segments. BPO ICT segment provides information security, disaster response, data center, and EPO services. Disaster Prevention supplies fire alarms, extinguishing systems, and other equipment for offices, plants, tunnels, cultural properties, ships, and homes. Geospatial Information Services offers mapping and related services to governments in Japan and abroad. Insurance designs products reflecting risk reduction and specialized health coverage. Medical Services covers home care, nursing, senior residences, medical records, and equipment sales. Security Services delivers centralized systems for safety and monitoring. Others include real estate leasing and construction support.
83GF Score

Get the complete analysis for STU:XSC

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

€35.60
Price
€31.90
GF Value