JDC (TSE:1887) Beneish M-Score: -3.39 (As of Jun. 26, 2026)


TSE:1887 JDC Corp TSE:1887
73 GF Score
Price 円518.00
GF Value 円521.14
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is JDC Beneish M-Score?

JDC TSE:1887 +1.17% 73 Beneish M-Score is -3.39 as of Jun. 26, 2026. GuruFocus rates TSE:1887 with a GF Score™ of 73/100 and a GF Value™ of 円521.14 (Fairly Valued). The stock has 3 warning signs investors should review. Among 1,704 Construction companies, JDC ranks better than 91.31% 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 -3.39 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:1887' s Beneish M-Score Range Over the Past 10 Years
Min: -15.32   Med: -2.5   Max: -1.38
Current: -3.39

During the past 11 years, the highest Beneish M-Score of JDC was -1.38. The lowest was -15.32. And the median was -2.50.


JDC Beneish M-Score Historical Data

* Premium members only.

The historical data trend for JDC'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.

JDC Beneish M-Score Chart

JDC Annual Data
Trend May16 May17 May18 May19 May20 May21 May22 May23 May24 May25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.50 -1.92 -1.38 -15.32 -3.39

JDC Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 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 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 -3.39 0.00 0.00 0.00

TSE:1887 vs PWR, FIX, EME: Beneish M-Score Comparison

For the Engineering & Construction subindustry, JDC'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.


JDC Beneish M-Score vs Construction Industry

For the Construction industry and Industrials sector, JDC's Beneish M-Score distribution charts can be found below:

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


TSE:1887
73GF Score
JDC Corp TSE:1887
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

JDC 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 JDC 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 * 0.9019+0.528 * -0.0403+0.404 * 0.8468+0.892 * 0.909+0.115 * 0.5811
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.017497-0.327 * 0.9964
=-3.39

* 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 (May25) TTM:Last Year (May24) TTM:
Total Receivables was 円46,158 Mil.
Revenue was 円123,348 Mil.
Gross Profit was 円12,193 Mil.
Total Current Assets was 円112,609 Mil.
Total Assets was 円140,649 Mil.
Property, Plant and Equipment(Net PPE) was 円13,348 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,124 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円55,627 Mil.
Long-Term Debt & Capital Lease Obligation was 円16,791 Mil.
Net Income was 円1,332 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,793 Mil.
Total Receivables was 円56,304 Mil.
Revenue was 円135,700 Mil.
Gross Profit was 円-541 Mil.
Total Current Assets was 円100,724 Mil.
Total Assets was 円145,677 Mil.
Property, Plant and Equipment(Net PPE) was 円26,983 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,339 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円52,681 Mil.
Long-Term Debt & Capital Lease Obligation was 円22,599 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)
=(46158 / 123348) / (56304 / 135700)
=0.37421 / 0.414915
=0.9019

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)
=(-541 / 135700) / (12193 / 123348)
=-0.003987 / 0.09885
=-0.0403

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 - (112609 + 13348) / 140649) / (1 - (100724 + 26983) / 145677)
=0.104459 / 0.123355
=0.8468

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
=123348 / 135700
=0.909

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))
=(2339 / (2339 + 26983)) / (2124 / (2124 + 13348))
=0.079769 / 0.13728
=0.5811

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 / 123348) / (0 / 135700)
=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)
=((16791 + 55627) / 140649) / ((22599 + 52681) / 145677)
=0.514885 / 0.51676
=0.9964

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
=(1332 - 0 - 3793) / 140649
=-0.017497

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.

JDC has a M-score of -3.39 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 -3.39 mean?
JDC (TSE:1887) has a Beneish M-Score of -3.39 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on JDC and its competitors. According to the industry distribution chart, JDC ranks #148 out of 1704 companies in the Construction industry, placing it in the top 8.7%.
Is JDC's Beneish M-Score too high?
JDC's current Beneish M-Score is -3.39. Based on the distribution chart, JDC ranks #148 out of 1704 companies in the Construction industry, which is in the top quartile — a strong position relative to peers. Overall, JDC has a GF Score™ of 73/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does JDC's Beneish M-Score compare to PWR and FIX?
According to the Construction industry distribution chart, JDC ranks #148 out of 1704 companies for Beneish M-Score. This places JDC in the top 9% of its industry — outperforming the majority of peers. 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 Construction company?
A good Beneish M-Score depends on the 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 JDC and its competitors. JDC's current Beneish M-Score is -3.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is JDC stock overvalued right now?
Based on GuruFocus' analysis, JDC (TSE:1887) is currently considered Fairly Valued. The stock's GF Value™ is 円521.14, compared to a current price of 円518.00 — trading 0.6% below its estimated fair value. The current Beneish M-Score is -3.39. JDC's overall GF Score™ is 73/100 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 JDC (TSE:1887), the current Beneish M-Score is -3.39 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 JDC (TSE:1887) Overvalued in 2026?

Based on GuruFocus' analysis, JDC stock appears to be undervalued. The current stock price of 円518.00 is trading 0.6% below its estimated GF Value™ of 円521.14. GuruFocus considers JDC to be Fairly Valued.

Key valuation signals for TSE:1887:

  • Beneish M-Score: -3.39
  • GF Value™: 円521.14 vs. price of 円518.00 (0.6% below fair value)
  • GF Score™: 73/100 with 3 warning signs

No single metric tells the full story. See the TSE:1887 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


JDC Business Description

Address 9th Akasaka 4 - chome, Minato - ku, Tokyo, JPN, 107-8466
JDC Corp is a construction and civil engineering company. The company's projects which include buildings, roads, bridges, dams, power plants, hotels, resorts, and even entire townships.
73GF Score

Get the complete analysis for TSE:1887

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

円518.00
Price
円521.14
GF Value