Nihon House Holdings Co (TSE:1873) Beneish M-Score: -2.14 (As of Jun. 28, 2026)


TSE:1873 Nihon House Holdings Co Ltd TSE:1873
61 GF Score
Price 円303.00
GF Value 円263.46
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is Nihon House Holdings Co Beneish M-Score?

Nihon House Holdings Co TSE:1873 -0.66% 61 Beneish M-Score is -2.14 as of Jun. 28, 2026. GuruFocus rates TSE:1873 with a GF Score™ of 61/100 and a GF Value™ of 円263.46 (Modestly Overvalued). The stock has 3 warning signs investors should review. Among 89 Homebuilding & Construction companies, Nihon House Holdings Co ranks worse than 53.93% 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 -2.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:1873' s Beneish M-Score Range Over the Past 10 Years
Min: -3.08   Med: -2.27   Max: -1.11
Current: -2.14

During the past 13 years, the highest Beneish M-Score of Nihon House Holdings Co was -1.11. The lowest was -3.08. And the median was -2.27.


Nihon House Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Nihon House Holdings 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.

Nihon House Holdings Co Beneish M-Score Chart

Nihon House Holdings Co Annual Data
Trend Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22 Oct23 Apr25 Apr26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.11 -1.32 -2.90 -3.08 -2.14

Nihon House Holdings Co Semi-Annual Data
Oct16 Apr17 Oct17 Apr18 Oct18 Apr19 Oct19 Apr20 Oct20 Apr21 Oct21 Apr22 Oct22 Apr23 Oct23 Apr24 Oct24 Apr25 Oct25 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 -2.94 0.00 -3.08 0.00 -2.14

TSE:1873 vs DHI, PHM, LEN: Beneish M-Score Comparison

For the Residential Construction subindustry, Nihon House Holdings 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.


Nihon House Holdings Co Beneish M-Score vs Homebuilding & Construction Industry

For the Homebuilding & Construction industry and Consumer Cyclical sector, Nihon House Holdings Co's Beneish M-Score distribution charts can be found below:

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


TSE:1873
61GF Score
Nihon House Holdings Co Ltd TSE:1873
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Nihon House Holdings 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 Nihon House Holdings 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 * 1.4464+0.528 * 0.9265+0.404 * 1.2419+0.892 * 0.8467+0.115 * 0.9697
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.001984-0.327 * 1.0063
=-2.14

* 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 円2,126 Mil.
Revenue was 円29,618 Mil.
Gross Profit was 円13,435 Mil.
Total Current Assets was 円14,156 Mil.
Total Assets was 円44,354 Mil.
Property, Plant and Equipment(Net PPE) was 円25,053 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,515 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円12,706 Mil.
Long-Term Debt & Capital Lease Obligation was 円6,384 Mil.
Net Income was 円1,340 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,252 Mil.
Total Receivables was 円1,736 Mil.
Revenue was 円34,980 Mil.
Gross Profit was 円14,701 Mil.
Total Current Assets was 円12,399 Mil.
Total Assets was 円42,396 Mil.
Property, Plant and Equipment(Net PPE) was 円26,037 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,524 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円12,633 Mil.
Long-Term Debt & Capital Lease Obligation was 円5,500 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)
=(2126 / 29618) / (1736 / 34980)
=0.071781 / 0.049628
=1.4464

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)
=(14701 / 34980) / (13435 / 29618)
=0.420269 / 0.453609
=0.9265

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 - (14156 + 25053) / 44354) / (1 - (12399 + 26037) / 42396)
=0.115999 / 0.093405
=1.2419

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
=29618 / 34980
=0.8467

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))
=(1524 / (1524 + 26037)) / (1515 / (1515 + 25053))
=0.055296 / 0.057023
=0.9697

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 / 29618) / (0 / 34980)
=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)
=((6384 + 12706) / 44354) / ((5500 + 12633) / 42396)
=0.430401 / 0.427705
=1.0063

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
=(1340 - 0 - 1252) / 44354
=0.001984

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.

Nihon House Holdings Co has a M-score of -2.14 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 -2.14 mean?
Nihon House Holdings Co (TSE:1873) has a Beneish M-Score of -2.14 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Nihon House Holdings Co and its competitors. According to the industry distribution chart, Nihon House Holdings Co ranks #48 out of 89 companies in the Homebuilding & Construction industry, placing it in the top 53.9%.
Is Nihon House Holdings Co's Beneish M-Score too high?
Nihon House Holdings Co's current Beneish M-Score is -2.14. Based on the distribution chart, Nihon House Holdings Co ranks #48 out of 89 companies in the Homebuilding & Construction industry, which is below the industry midpoint. Overall, Nihon House Holdings Co has a GF Score™ of 61/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Nihon House Holdings Co's Beneish M-Score compare to DHI and PHM?
According to the Homebuilding & Construction industry distribution chart, Nihon House Holdings Co ranks #48 out of 89 companies for Beneish M-Score. This places Nihon House Holdings 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 Homebuilding & Construction company?
A good Beneish M-Score depends on the Homebuilding & Construction 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 Nihon House Holdings Co and its competitors. Nihon House Holdings Co's current Beneish M-Score is -2.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nihon House Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Nihon House Holdings Co (TSE:1873) is currently considered Modestly Overvalued. The stock's GF Value™ is 円263.46, compared to a current price of 円303.00 — trading 15% above its estimated fair value. The current Beneish M-Score is -2.14. Nihon House Holdings Co's overall GF Score™ is 61/100 with 3 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 Nihon House Holdings Co (TSE:1873), the current Beneish M-Score is -2.14 as of Jun. 28, 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 Nihon House Holdings Co (TSE:1873) Overvalued in 2026?

Based on GuruFocus' analysis, Nihon House Holdings Co stock appears to be overvalued. The current stock price of 円303.00 is trading 15% above its estimated GF Value™ of 円263.46. GuruFocus considers Nihon House Holdings Co to be Modestly Overvalued.

Key valuation signals for TSE:1873:

  • Beneish M-Score: -2.14
  • GF Value™: 円263.46 vs. price of 円303.00 (15% above fair value)
  • GF Score™: 61/100 with 3 warning signs

No single metric tells the full story. See the TSE:1873 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Nihon House Holdings Co Business Description

Address 3-8 Iidabashi 4-chome, Japan House HD Iidabashi Building, Chiyoda-ku, Tokyo, JPN, 102-0072
Nihon House Holdings Co Ltd is engaged in businesses related to the residential lifestyle and service industries, such as the housing business, which focuses on contract construction of housing and the development and sale of residential land, and the hotel business, which operates hotel and leisure facilities.
61GF Score

Get the complete analysis for TSE:1873

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

円303.00
Price
円263.46
GF Value