Tetsujin Holdings (TSE:2404) Beneish M-Score: -2.72 (As of Jun. 27, 2026)


TSE:2404 Tetsujin Holdings Inc TSE:2404
46 GF Score
Price 円590.00
GF Value 円555.95
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Tetsujin Holdings Beneish M-Score?

Tetsujin Holdings TSE:2404 46 Beneish M-Score is -2.72 as of Jun. 27, 2026. GuruFocus rates TSE:2404 with a GF Score™ of 46/100 and a GF Value™ of 円555.95 (Fairly Valued). The stock has 1 warning sign investors should review. Among 824 Travel & Leisure companies, Tetsujin Holdings ranks better than 59.34% 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 -2.72 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2404' s Beneish M-Score Range Over the Past 10 Years
Min: -4.06   Med: -2.72   Max: -2.02
Current: -2.72

During the past 13 years, the highest Beneish M-Score of Tetsujin Holdings was -2.02. The lowest was -4.06. And the median was -2.72.


Tetsujin Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Tetsujin Holdings'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.

Tetsujin Holdings Beneish M-Score Chart

Tetsujin Holdings 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 -2.74 -2.02 -2.61 -2.78 -2.72

Tetsujin Holdings Semi-Annual Data
Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24 Aug24 Feb25 Aug25 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 -2.78 0.00 -2.72 0.00

TSE:2404 vs MAR, HLT, H: Beneish M-Score Comparison

For the Lodging subindustry, Tetsujin Holdings'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.


Tetsujin Holdings Beneish M-Score vs Travel & Leisure Industry

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

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


TSE:2404
46GF Score
Tetsujin Holdings Inc TSE:2404
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tetsujin Holdings 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 Tetsujin Holdings 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 * 0.9569+0.528 * 0.9704+0.404 * 1.0881+0.892 * 1.1378+0.115 * 0.8783
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.076806-0.327 * 0.8935
=-2.72

* 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360 Mil.
Revenue was 円8,043 Mil.
Gross Profit was 円1,158 Mil.
Total Current Assets was 円1,754 Mil.
Total Assets was 円4,504 Mil.
Property, Plant and Equipment(Net PPE) was 円1,304 Mil.
Depreciation, Depletion and Amortization(DDA) was 円192 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,835 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,516 Mil.
Net Income was 円336 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円682 Mil.
Total Receivables was 円330 Mil.
Revenue was 円7,069 Mil.
Gross Profit was 円988 Mil.
Total Current Assets was 円1,578 Mil.
Total Assets was 円4,326 Mil.
Property, Plant and Equipment(Net PPE) was 円1,472 Mil.
Depreciation, Depletion and Amortization(DDA) was 円187 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,085 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,517 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)
=(359.532 / 8043.054) / (330.236 / 7069.182)
=0.044701 / 0.046715
=0.9569

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)
=(987.528 / 7069.182) / (1157.811 / 8043.054)
=0.139695 / 0.143952
=0.9704

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 - (1754.036 + 1303.869) / 4503.948) / (1 - (1577.5 + 1472.178) / 4326.248)
=0.321061 / 0.295076
=1.0881

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
=8043.054 / 7069.182
=1.1378

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))
=(186.959 / (186.959 + 1472.178)) / (191.902 / (191.902 + 1303.869))
=0.112684 / 0.128296
=0.8783

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 / 8043.054) / (0 / 7069.182)
=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)
=((1515.606 + 1835.219) / 4503.948) / ((1517.268 + 2084.984) / 4326.248)
=0.743975 / 0.83265
=0.8935

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
=(335.722 - 0 - 681.654) / 4503.948
=-0.076806

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.

Tetsujin Holdings has a M-score of -2.72 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 -2.72 mean?
Tetsujin Holdings (TSE:2404) has a Beneish M-Score of -2.72 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tetsujin Holdings and its competitors. According to the industry distribution chart, Tetsujin Holdings ranks #335 out of 824 companies in the Travel & Leisure industry, placing it in the top 40.7%.
Is Tetsujin Holdings' Beneish M-Score too high?
Tetsujin Holdings' current Beneish M-Score is -2.72. Based on the distribution chart, Tetsujin Holdings ranks #335 out of 824 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, Tetsujin Holdings has a GF Score™ of 46/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Tetsujin Holdings' Beneish M-Score compare to MAR and HLT?
According to the Travel & Leisure industry distribution chart, Tetsujin Holdings ranks #335 out of 824 companies for Beneish M-Score. This puts Tetsujin Holdings 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 Tetsujin Holdings and its competitors. Tetsujin Holdings's current Beneish M-Score is -2.72. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tetsujin Holdings stock overvalued right now?
Based on GuruFocus' analysis, Tetsujin Holdings (TSE:2404) is currently considered Fairly Valued. The stock's GF Value™ is 円555.95, compared to a current price of 円590.00 — trading 6.1% above its estimated fair value. The current Beneish M-Score is -2.72. Tetsujin Holdings' overall GF Score™ is 46/100 with 1 warning sign 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 Tetsujin Holdings (TSE:2404), the current Beneish M-Score is -2.72 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.

Is Tetsujin Holdings (TSE:2404) Overvalued in 2026?

Based on GuruFocus' analysis, Tetsujin Holdings stock appears to be overvalued. The current stock price of 円590.00 is trading 6.1% above its estimated GF Value™ of 円555.95. GuruFocus considers Tetsujin Holdings to be Fairly Valued.

Key valuation signals for TSE:2404:

  • Beneish M-Score: -2.72
  • GF Value™: 円555.95 vs. price of 円590.00 (6.1% above fair value)
  • GF Score™: 46/100 with 1 warning sign

No single metric tells the full story. See the TSE:2404 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tetsujin Holdings Business Description

Address 5-15-1 Himonya, Meguro-ku, Himonya Mansion 2nd Floor, Tokyo, JPN, 152-0003
Tetsujin Holdings Inc is engaged in karaoke, media business, alliance business, restaurant business, beauty business, and other businesses which includes game communication events and real estate business.
46GF Score

Get the complete analysis for TSE:2404

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

円590.00
Price
円555.95
GF Value