Hikari Food Service Co (TSE:138A) Beneish M-Score: -2.59 (As of Jun. 27, 2026)


TSE:138A Hikari Food Service Co Ltd TSE:138A
19 GF Score
Price 円2,961.00
View Full Analysis

What is Hikari Food Service Co Beneish M-Score?

Hikari Food Service Co TSE:138A +0.27% 19 Beneish M-Score is -2.59 as of Jun. 27, 2026. GuruFocus rates TSE:138A with a GF Score™ of 19/100. Among 357 Restaurants companies, Hikari Food Service Co ranks worse than 64.99% 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 -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:138A' s Beneish M-Score Range Over the Past 10 Years
Min: -2.93   Med: -2.59   Max: -2.41
Current: -2.59

During the past 5 years, the highest Beneish M-Score of Hikari Food Service Co was -2.41. The lowest was -2.93. And the median was -2.59.


Hikari Food Service Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hikari Food Service 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.

Hikari Food Service Co Beneish M-Score Chart

Hikari Food Service Co Annual Data
Trend Nov21 Nov22 Nov23 Nov24 Nov25
Beneish M-Score
0.00 0.00 -2.93 -2.41 -2.59

Hikari Food Service Co Quarterly Data
Nov21 Nov22 Aug23 Nov23 Feb24 May24 Nov24 Feb25 May25 Aug25 Nov25 Feb26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 -2.59 0.00

TSE:138A vs MCD, SBUX, CMG: Beneish M-Score Comparison

For the Restaurants subindustry, Hikari Food Service 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.


Hikari Food Service Co Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Hikari Food Service Co's Beneish M-Score distribution charts can be found below:

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


TSE:138A
19GF Score
Hikari Food Service Co Ltd TSE:138A
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hikari Food Service 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 Hikari Food Service 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 * 1.1647+0.528 * 1.002+0.404 * 0.9682+0.892 * 1.1149+0.115 * 0.9616
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.070798-0.327 * 1.0506
=-2.59

* 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 (Nov25) TTM:Last Year (Nov24) TTM:
Total Receivables was 円158 Mil.
Revenue was 円2,862 Mil.
Gross Profit was 円2,097 Mil.
Total Current Assets was 円1,632 Mil.
Total Assets was 円2,653 Mil.
Property, Plant and Equipment(Net PPE) was 円753 Mil.
Depreciation, Depletion and Amortization(DDA) was 円123 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円654 Mil.
Long-Term Debt & Capital Lease Obligation was 円624 Mil.
Net Income was 円102 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円290 Mil.
Total Receivables was 円122 Mil.
Revenue was 円2,567 Mil.
Gross Profit was 円1,885 Mil.
Total Current Assets was 円1,502 Mil.
Total Assets was 円2,409 Mil.
Property, Plant and Equipment(Net PPE) was 円656 Mil.
Depreciation, Depletion and Amortization(DDA) was 円102 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円519 Mil.
Long-Term Debt & Capital Lease Obligation was 円585 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)
=(158.484 / 2861.833) / (122.046 / 2566.847)
=0.055378 / 0.047547
=1.1647

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)
=(1884.517 / 2566.847) / (2096.905 / 2861.833)
=0.734176 / 0.732714
=1.002

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 - (1632.487 + 753.184) / 2652.516) / (1 - (1502.113 + 656.17) / 2408.54)
=0.100601 / 0.103904
=0.9682

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
=2861.833 / 2566.847
=1.1149

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))
=(102.345 / (102.345 + 656.17)) / (122.932 / (122.932 + 753.184))
=0.134928 / 0.140315
=0.9616

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 / 2861.833) / (0 / 2566.847)
=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)
=((624.052 + 653.672) / 2652.516) / ((584.905 + 519.436) / 2408.54)
=0.481703 / 0.458511
=1.0506

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
=(102.461 - 0 - 290.255) / 2652.516
=-0.070798

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.

Hikari Food Service Co has a M-score of -2.59 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 -2.59 mean?
Hikari Food Service Co (TSE:138A) has a Beneish M-Score of -2.59 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hikari Food Service Co and its competitors. According to the industry distribution chart, Hikari Food Service Co ranks #232 out of 357 companies in the Restaurants industry, placing it in the top 65%.
Is Hikari Food Service Co's Beneish M-Score too high?
Hikari Food Service Co's current Beneish M-Score is -2.59. Based on the distribution chart, Hikari Food Service Co ranks #232 out of 357 companies in the Restaurants industry, which is below the industry midpoint. Overall, Hikari Food Service Co has a GF Score™ of 19/100, reflecting its overall financial health beyond just this single metric.
How does Hikari Food Service Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Hikari Food Service Co ranks #232 out of 357 companies for Beneish M-Score. This places Hikari Food Service 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Hikari Food Service Co and its competitors. Hikari Food Service Co's current Beneish M-Score is -2.59. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hikari Food Service Co stock overvalued right now?
Hikari Food Service Co (TSE:138A) has a current Beneish M-Score of -2.59. The current Beneish M-Score is -2.59. Hikari Food Service Co's overall GF Score™ is 19/100. 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 Hikari Food Service Co (TSE:138A), the current Beneish M-Score is -2.59 as of Jun. 27, 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.

Hikari Food Service Co Business Description

Address Noritake 1st Building 101, 1-10-6 Noritake, Nakamura-ku, Aichi, Nagoya, JPN, 453-0014
Hikari Food Service Co Ltd is engaged in the restaurant business in Japan. It mainly provides standing bar-style izakaya restaurants. Some of its restaurants are, Daikoku, Fish Camellia, Kanayamaya Family, and Yakiniku Delux.
19GF Score

Get the complete analysis for TSE:138A

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

円2,961.00
Price