Koshidaka Holdings Co (TSE:2157) Beneish M-Score: -2.75 (As of Jun. 24, 2026)


TSE:2157 Koshidaka Holdings Co Ltd TSE:2157
85 GF Score
Price 円919.00
GF Value 円1,359.41
Valuation Significantly Undervalued
View Full Analysis

What is Koshidaka Holdings Co Beneish M-Score?

Koshidaka Holdings Co TSE:2157 -1.50% 85 Beneish M-Score is -2.75 as of Jun. 24, 2026. GuruFocus rates TSE:2157 with a GF Score™ of 85/100 and a GF Value™ of 円1,359.41 (Significantly Undervalued). Among 823 Travel & Leisure companies, Koshidaka Holdings Co ranks better than 61.97% 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 -2.75 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2157' s Beneish M-Score Range Over the Past 10 Years
Min: -4.48   Med: -2.84   Max: -1.53
Current: -2.75

During the past 13 years, the highest Beneish M-Score of Koshidaka Holdings Co was -1.53. The lowest was -4.48. And the median was -2.84.


Koshidaka Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Koshidaka 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.

Koshidaka Holdings Co Beneish M-Score Chart

Koshidaka Holdings Co Annual Data
Trend Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -4.48 -1.53 -2.51 -2.59 -2.75

Koshidaka Holdings Co 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 0.00 -2.75 0.00 0.00

TSE:2157 vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, Koshidaka 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.


Koshidaka Holdings Co Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Koshidaka Holdings Co's Beneish M-Score distribution charts can be found below:

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


TSE:2157
85GF Score
Koshidaka Holdings Co Ltd TSE:2157
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Koshidaka 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 Koshidaka 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 * 1.0645+0.528 * 1.0001+0.404 * 1.2229+0.892 * 1.0968+0.115 * 0.9632
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.109574-0.327 * 0.9534
=-2.75

* 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 (Aug25) TTM:Last Year (Aug24) TTM:
Total Receivables was 円1,402 Mil.
Revenue was 円69,387 Mil.
Gross Profit was 円18,373 Mil.
Total Current Assets was 円15,792 Mil.
Total Assets was 円68,589 Mil.
Property, Plant and Equipment(Net PPE) was 円43,279 Mil.
Depreciation, Depletion and Amortization(DDA) was 円4,666 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円14,924 Mil.
Long-Term Debt & Capital Lease Obligation was 円10,189 Mil.
Net Income was 円5,259 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円12,774 Mil.
Total Receivables was 円1,201 Mil.
Revenue was 円63,264 Mil.
Gross Profit was 円16,754 Mil.
Total Current Assets was 円11,903 Mil.
Total Assets was 円61,715 Mil.
Property, Plant and Equipment(Net PPE) was 円42,808 Mil.
Depreciation, Depletion and Amortization(DDA) was 円4,428 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円13,976 Mil.
Long-Term Debt & Capital Lease Obligation was 円9,725 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)
=(1402.172 / 69387.151) / (1200.948 / 63263.94)
=0.020208 / 0.018983
=1.0645

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)
=(16753.579 / 63263.94) / (18373.057 / 69387.151)
=0.26482 / 0.26479
=1.0001

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 - (15791.753 + 43279.061) / 68588.765) / (1 - (11903.342 + 42808.462) / 61714.913)
=0.138768 / 0.113475
=1.2229

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
=69387.151 / 63263.94
=1.0968

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))
=(4427.889 / (4427.889 + 42808.462)) / (4666.291 / (4666.291 + 43279.061))
=0.093739 / 0.097325
=0.9632

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 / 69387.151) / (0 / 63263.94)
=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)
=((10188.82 + 14923.933) / 68588.765) / ((9725.06 + 13975.861) / 61714.913)
=0.366135 / 0.384039
=0.9534

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
=(5258.817 - 0 - 12774.376) / 68588.765
=-0.109574

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.

Koshidaka Holdings Co has a M-score of -2.75 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 -2.75 mean?
Koshidaka Holdings Co (TSE:2157) has a Beneish M-Score of -2.75 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Koshidaka Holdings Co and its competitors. According to the industry distribution chart, Koshidaka Holdings Co ranks #313 out of 823 companies in the Travel & Leisure industry, placing it in the top 38%.
Is Koshidaka Holdings Co's Beneish M-Score too high?
Koshidaka Holdings Co's current Beneish M-Score is -2.75. Based on the distribution chart, Koshidaka Holdings Co ranks #313 out of 823 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, Koshidaka Holdings Co has a GF Score™ of 85/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Koshidaka Holdings Co's Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, Koshidaka Holdings Co ranks #313 out of 823 companies for Beneish M-Score. This puts Koshidaka Holdings 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Koshidaka Holdings Co and its competitors. Koshidaka Holdings Co's current Beneish M-Score is -2.75. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Koshidaka Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Koshidaka Holdings Co (TSE:2157) is currently considered Significantly Undervalued. The stock's GF Value™ is 円1,359.41, compared to a current price of 円919.00 — trading 32.4% below its estimated fair value. The current Beneish M-Score is -2.75. Koshidaka Holdings Co's overall GF Score™ is 85/100. 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 Koshidaka Holdings Co (TSE:2157), the current Beneish M-Score is -2.75 as of Jun. 24, 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 Koshidaka Holdings Co (TSE:2157) Overvalued in 2026?

Based on GuruFocus' analysis, Koshidaka Holdings Co stock appears to be undervalued. The current stock price of 円919.00 is trading 32.4% below its estimated GF Value™ of 円1,359.41. GuruFocus considers Koshidaka Holdings Co to be Significantly Undervalued.

Key valuation signals for TSE:2157:

  • Beneish M-Score: -2.75
  • GF Value™: 円1,359.41 vs. price of 円919.00 (32.4% below fair value)
  • GF Score™: 85/100

No single metric tells the full story. See the TSE:2157 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Koshidaka Holdings Co Business Description

Address 1 Chome-5-1 Odomomachi, Gunma, Maebashi, JPN, 371-0847
Koshidaka Holdings Co Ltd is engaged in Caves real estate management business karaoke bowling.
85GF Score

Get the complete analysis for TSE:2157

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

円919.00
Price
円1,359.41
GF Value