Nissui (TSE:1332) Beneish M-Score: -2.56 (As of Jun. 26, 2026)


TSE:1332 Nissui Corp TSE:1332
79 GF Score
Price 円1,287.00
GF Value 円1,030.91
Valuation Modestly Overvalued
! 1 Warning Sign
View Full Analysis

What is Nissui Beneish M-Score?

Nissui TSE:1332 +1.22% 79 Beneish M-Score is -2.56 as of Jun. 26, 2026. GuruFocus rates TSE:1332 with a GF Score™ of 79/100 and a GF Value™ of 円1,030.91 (Modestly Overvalued). The stock has 1 warning sign investors should review. Among 1,849 Consumer Packaged Goods companies, Nissui ranks better than 53.38% 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 -2.56 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:1332' s Beneish M-Score Range Over the Past 10 Years
Min: -2.62   Med: -2.56   Max: -2.29
Current: -2.56

During the past 13 years, the highest Beneish M-Score of Nissui was -2.29. The lowest was -2.62. And the median was -2.56.


Nissui Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Nissui'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.

Nissui Beneish M-Score Chart

Nissui 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 -2.44 -2.29 -2.55 -2.61 -2.56

Nissui 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 -2.61 0.00 0.00 0.00 -2.56

TSE:1332 vs KHC, GIS: Beneish M-Score Comparison

For the Packaged Foods subindustry, Nissui'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.


Nissui Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Nissui's Beneish M-Score distribution charts can be found below:

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


TSE:1332
79GF Score
Nissui Corp TSE:1332
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Nissui 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 Nissui 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 * 1.0248+0.528 * 0.9616+0.404 * 1.0815+0.892 * 1.0509+0.115 * 1.125
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9675+4.679 * -0.034322-0.327 * 1.0687
=-2.56

* 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115,669 Mil.
Revenue was 円931,265 Mil.
Gross Profit was 円152,192 Mil.
Total Current Assets was 円376,084 Mil.
Total Assets was 円749,509 Mil.
Property, Plant and Equipment(Net PPE) was 円218,458 Mil.
Depreciation, Depletion and Amortization(DDA) was 円27,156 Mil.
Selling, General, & Admin. Expense(SGA) was 円43,703 Mil.
Total Current Liabilities was 円276,416 Mil.
Long-Term Debt & Capital Lease Obligation was 円135,096 Mil.
Net Income was 円27,517 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円53,242 Mil.
Total Receivables was 円107,400 Mil.
Revenue was 円886,126 Mil.
Gross Profit was 円139,250 Mil.
Total Current Assets was 円332,568 Mil.
Total Assets was 円634,878 Mil.
Property, Plant and Equipment(Net PPE) was 円180,939 Mil.
Depreciation, Depletion and Amortization(DDA) was 円25,703 Mil.
Selling, General, & Admin. Expense(SGA) was 円42,982 Mil.
Total Current Liabilities was 円226,179 Mil.
Long-Term Debt & Capital Lease Obligation was 円99,973 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)
=(115669 / 931265) / (107400 / 886126)
=0.124206 / 0.121202
=1.0248

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)
=(139250 / 886126) / (152192 / 931265)
=0.157145 / 0.163425
=0.9616

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 - (376084 + 218458) / 749509) / (1 - (332568 + 180939) / 634878)
=0.206758 / 0.191172
=1.0815

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
=931265 / 886126
=1.0509

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))
=(25703 / (25703 + 180939)) / (27156 / (27156 + 218458))
=0.124384 / 0.110564
=1.125

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)
=(43703 / 931265) / (42982 / 886126)
=0.046929 / 0.048506
=0.9675

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)
=((135096 + 276416) / 749509) / ((99973 + 226179) / 634878)
=0.549042 / 0.513724
=1.0687

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
=(27517 - 0 - 53242) / 749509
=-0.034322

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.

Nissui has a M-score of -2.56 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 -2.56 mean?
Nissui (TSE:1332) has a Beneish M-Score of -2.56 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Nissui and its competitors. According to the industry distribution chart, Nissui ranks #862 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 46.6%.
Is Nissui's Beneish M-Score too high?
Nissui's current Beneish M-Score is -2.56. Based on the distribution chart, Nissui ranks #862 out of 1849 companies in the Consumer Packaged Goods industry, which is above the industry midpoint. Overall, Nissui has a GF Score™ of 79/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Nissui's Beneish M-Score compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, Nissui ranks #862 out of 1849 companies for Beneish M-Score. This puts Nissui 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Nissui and its competitors. Nissui's current Beneish M-Score is -2.56. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nissui stock overvalued right now?
Based on GuruFocus' analysis, Nissui (TSE:1332) is currently considered Modestly Overvalued. The stock's GF Value™ is 円1,030.91, compared to a current price of 円1,287.00 — trading 24.8% above its estimated fair value. The current Beneish M-Score is -2.56. Nissui's overall GF Score™ is 79/100 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 Nissui (TSE:1332), the current Beneish M-Score is -2.56 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 Nissui (TSE:1332) Overvalued in 2026?

Based on GuruFocus' analysis, Nissui stock appears to be overvalued. The current stock price of 円1,287.00 is trading 24.8% above its estimated GF Value™ of 円1,030.91. GuruFocus considers Nissui to be Modestly Overvalued.

Key valuation signals for TSE:1332:

  • Beneish M-Score: -2.56
  • GF Value™: 円1,030.91 vs. price of 円1,287.00 (24.8% above fair value)
  • GF Score™: 79/100 with 1 warning sign

No single metric tells the full story. See the TSE:1332 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Nissui Business Description

Other Exchanges 71N:Germany
Address 1-3-1 Nishi-Shinbashi, Nishi-Shinbashi Square, Minato-ku, Tokyo, JPN, 105-8676
Nissui Corp mainly operates in the marine and food product businesses. The company divides its business activities into four segments: the marine products segment, which is engaged in the fishing, processing, and sale of marine products; the food segment, which produces and sells processed food products; the fine segment, which consists of the manufacture and sale of generic pharmaceuticals and health food; and the logistics segment, which is engaged in the cold storage of marine products and cargo transportation. The company also provides construction and repair of ships, marine transportation, and engineering services, and it operates in cosmetics business through its subsidiary. It generates the majority of its revenue from the food segment.
79GF Score

Get the complete analysis for TSE:1332

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

円1,287.00
Price
円1,030.91
GF Value