Care Twentyone (TSE:2373) Beneish M-Score: -2.78 (As of Jun. 26, 2026)


TSE:2373 Care Twentyone Corp TSE:2373
61 GF Score
Price 円410.00
GF Value 円478.53
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Care Twentyone Beneish M-Score?

Care Twentyone TSE:2373 +0.24% 61 Beneish M-Score is -2.78 as of Jun. 26, 2026. GuruFocus rates TSE:2373 with a GF Score™ of 61/100 and a GF Value™ of 円478.53 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 633 Healthcare Providers & Services companies, Care Twentyone ranks better than 66.35% 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 -2.78 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2373' s Beneish M-Score Range Over the Past 10 Years
Min: -2.78   Med: -2.56   Max: -2.39
Current: -2.78

During the past 13 years, the highest Beneish M-Score of Care Twentyone was -2.39. The lowest was -2.78. And the median was -2.56.


Care Twentyone Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Care Twentyone'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.

Care Twentyone Beneish M-Score Chart

Care Twentyone Annual Data
Trend Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22 Oct23 Oct24 Oct25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.58 -2.53 -2.69 -2.50 -2.78

Care Twentyone 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 0.00 -2.50 0.00 -2.78 0.00

TSE:2373 vs HCA, THC, DVA: Beneish M-Score Comparison

For the Medical Care Facilities subindustry, Care Twentyone'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.


Care Twentyone Beneish M-Score vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Care Twentyone's Beneish M-Score distribution charts can be found below:

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


TSE:2373
61GF Score
Care Twentyone Corp TSE:2373
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Care Twentyone 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 Care Twentyone 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 * 0.9798+0.528 * 0.9214+0.404 * 0.9473+0.892 * 1.0608+0.115 * 0.9223
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9463+4.679 * -0.057598-0.327 * 1.0035
=-2.78

* 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 (Oct25) TTM:Last Year (Oct24) TTM:
Total Receivables was 円6,438 Mil.
Revenue was 円48,158 Mil.
Gross Profit was 円11,121 Mil.
Total Current Assets was 円13,286 Mil.
Total Assets was 円31,030 Mil.
Property, Plant and Equipment(Net PPE) was 円11,474 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,381 Mil.
Selling, General, & Admin. Expense(SGA) was 円3,689 Mil.
Total Current Liabilities was 円12,612 Mil.
Long-Term Debt & Capital Lease Obligation was 円13,015 Mil.
Net Income was 円384 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,171 Mil.
Total Receivables was 円6,194 Mil.
Revenue was 円45,397 Mil.
Gross Profit was 円9,660 Mil.
Total Current Assets was 円12,194 Mil.
Total Assets was 円31,669 Mil.
Property, Plant and Equipment(Net PPE) was 円12,719 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,399 Mil.
Selling, General, & Admin. Expense(SGA) was 円3,674 Mil.
Total Current Liabilities was 円11,959 Mil.
Long-Term Debt & Capital Lease Obligation was 円14,104 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)
=(6438.483 / 48158.162) / (6194.336 / 45396.768)
=0.133695 / 0.136449
=0.9798

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)
=(9659.771 / 45396.768) / (11121.167 / 48158.162)
=0.212785 / 0.23093
=0.9214

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 - (13285.729 + 11474.083) / 31030.379) / (1 - (12193.725 + 12719.479) / 31668.524)
=0.202078 / 0.213313
=0.9473

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
=48158.162 / 45396.768
=1.0608

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))
=(1398.558 / (1398.558 + 12719.479)) / (1380.695 / (1380.695 + 11474.083))
=0.099062 / 0.107407
=0.9223

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)
=(3688.539 / 48158.162) / (3674.168 / 45396.768)
=0.076592 / 0.080935
=0.9463

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)
=((13014.707 + 12612.073) / 31030.379) / ((14103.687 + 11958.667) / 31668.524)
=0.825861 / 0.822973
=1.0035

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
=(384.174 - 0 - 2171.448) / 31030.379
=-0.057598

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.

Care Twentyone has a M-score of -2.78 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 -2.78 mean?
Care Twentyone (TSE:2373) has a Beneish M-Score of -2.78 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Care Twentyone and its competitors. According to the industry distribution chart, Care Twentyone ranks #213 out of 633 companies in the Healthcare Providers & Services industry, placing it in the top 33.6%.
Is Care Twentyone's Beneish M-Score too high?
Care Twentyone's current Beneish M-Score is -2.78. Based on the distribution chart, Care Twentyone ranks #213 out of 633 companies in the Healthcare Providers & Services industry, which is above the industry midpoint. Overall, Care Twentyone has a GF Score™ of 61/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Care Twentyone's Beneish M-Score compare to HCA and THC?
According to the Healthcare Providers & Services industry distribution chart, Care Twentyone ranks #213 out of 633 companies for Beneish M-Score. This puts Care Twentyone 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 Healthcare Providers & Services company?
A good Beneish M-Score depends on the Healthcare Providers & Services 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 Care Twentyone and its competitors. Care Twentyone's current Beneish M-Score is -2.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Care Twentyone stock overvalued right now?
Based on GuruFocus' analysis, Care Twentyone (TSE:2373) is currently considered Modestly Undervalued. The stock's GF Value™ is 円478.53, compared to a current price of 円410.00 — trading 14.3% below its estimated fair value. The current Beneish M-Score is -2.78. Care Twentyone's overall GF Score™ is 61/100 with 5 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 Care Twentyone (TSE:2373), the current Beneish M-Score is -2.78 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 Care Twentyone (TSE:2373) Overvalued in 2026?

Based on GuruFocus' analysis, Care Twentyone stock appears to be undervalued. The current stock price of 円410.00 is trading 14.3% below its estimated GF Value™ of 円478.53. GuruFocus considers Care Twentyone to be Modestly Undervalued.

Key valuation signals for TSE:2373:

  • Beneish M-Score: -2.78
  • GF Value™: 円478.53 vs. price of 円410.00 (14.3% below fair value)
  • GF Score™: 61/100 with 5 warning signs

No single metric tells the full story. See the TSE:2373 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Care Twentyone Business Description

Address 2-2-2 Dojima, Kintetsu Dojima building, 10th floor, Osaka, JPN, 530-0003
Care Twentyone Corp provides nursing care services. It also leases and sells nursing equipment as well as operates a nursing home for the elder people. It also provides daycare homes, nursing homes, and group homes. It is also engaged in small-scale multifunctional home care, welfare equipment sales, rental and housing repair and light work contracting business. The company has two reportable segments based on its business model: In-home nursing care business; and Facility-based nursing care business. The home care business provides visiting care services, home care support services, day care services, etc. The Facility-based Nursing Care Business operates paid nursing homes and group homes.
61GF Score

Get the complete analysis for TSE:2373

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

円410.00
Price
円478.53
GF Value