Nihonwasou Holdings (TSE:2499) Beneish M-Score: -2.77 (As of Jun. 26, 2026)


TSE:2499 Nihonwasou Holdings Inc TSE:2499
51 GF Score
Price 円287.00
GF Value 円308.91
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Nihonwasou Holdings Beneish M-Score?

Nihonwasou Holdings TSE:2499 +1.41% 51 Beneish M-Score is -2.77 as of Jun. 26, 2026. GuruFocus rates TSE:2499 with a GF Score™ of 51/100 and a GF Value™ of 円308.91 (Fairly Valued). The stock has 6 warning signs investors should review. Among 1,020 Business Services companies, Nihonwasou Holdings ranks better than 67.35% 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 -2.77 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2499' s Beneish M-Score Range Over the Past 10 Years
Min: -2.77   Med: -2.52   Max: -1.94
Current: -2.77

During the past 13 years, the highest Beneish M-Score of Nihonwasou Holdings was -1.94. The lowest was -2.77. And the median was -2.52.


Nihonwasou Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Nihonwasou 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.

Nihonwasou Holdings Beneish M-Score Chart

Nihonwasou Holdings Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.71 -2.37 -2.14 -2.56 -2.77

Nihonwasou Holdings Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Dec25 Mar26
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 -2.56 0.00 0.00 -2.77 0.00

TSE:2499 vs CTAS, CPRT, GPN: Beneish M-Score Comparison

For the Specialty Business Services subindustry, Nihonwasou 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.


Nihonwasou Holdings Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, Nihonwasou Holdings's Beneish M-Score distribution charts can be found below:

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


TSE:2499
51GF Score
Nihonwasou Holdings Inc TSE:2499
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Nihonwasou 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 Nihonwasou 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 * 0.9902+0.528 * 1.0027+0.404 * 0.5452+0.892 * 0.9535+0.115 * 1.0383
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.017633-0.327 * 0.9399
=-2.77

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was 円5,695 Mil.
Revenue was 円4,486 Mil.
Gross Profit was 円4,086 Mil.
Total Current Assets was 円8,539 Mil.
Total Assets was 円8,772 Mil.
Property, Plant and Equipment(Net PPE) was 円183 Mil.
Depreciation, Depletion and Amortization(DDA) was 円20 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円3,618 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,415 Mil.
Net Income was 円231 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円386 Mil.
Total Receivables was 円6,032 Mil.
Revenue was 円4,705 Mil.
Gross Profit was 円4,297 Mil.
Total Current Assets was 円9,041 Mil.
Total Assets was 円9,342 Mil.
Property, Plant and Equipment(Net PPE) was 円202 Mil.
Depreciation, Depletion and Amortization(DDA) was 円23 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円3,733 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,970 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)
=(5694.72 / 4485.99) / (6031.862 / 4704.858)
=1.269446 / 1.28205
=0.9902

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)
=(4296.699 / 4704.858) / (4085.818 / 4485.99)
=0.913247 / 0.910795
=1.0027

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 - (8538.647 + 182.852) / 8771.683) / (1 - (9041.452 + 202.386) / 9341.863)
=0.005721 / 0.010493
=0.5452

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
=4485.99 / 4704.858
=0.9535

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))
=(22.936 / (22.936 + 202.386)) / (19.874 / (19.874 + 182.852))
=0.101792 / 0.098034
=1.0383

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 / 4485.99) / (0 / 4704.858)
=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)
=((1414.82 + 3618.256) / 8771.683) / ((1970.272 + 3732.895) / 9341.863)
=0.573787 / 0.610496
=0.9399

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
=(231.242 - 0 - 385.914) / 8771.683
=-0.017633

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.

Nihonwasou Holdings has a M-score of -2.77 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 -2.77 mean?
Nihonwasou Holdings (TSE:2499) has a Beneish M-Score of -2.77 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Nihonwasou Holdings and its competitors. According to the industry distribution chart, Nihonwasou Holdings ranks #333 out of 1020 companies in the Business Services industry, placing it in the top 32.6%.
Is Nihonwasou Holdings' Beneish M-Score too high?
Nihonwasou Holdings' current Beneish M-Score is -2.77. Based on the distribution chart, Nihonwasou Holdings ranks #333 out of 1020 companies in the Business Services industry, which is above the industry midpoint. Overall, Nihonwasou Holdings has a GF Score™ of 51/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Nihonwasou Holdings' Beneish M-Score compare to CTAS and CPRT?
According to the Business Services industry distribution chart, Nihonwasou Holdings ranks #333 out of 1020 companies for Beneish M-Score. This puts Nihonwasou 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 Business Services company?
A good Beneish M-Score depends on the Business 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 Nihonwasou Holdings and its competitors. Nihonwasou Holdings's current Beneish M-Score is -2.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nihonwasou Holdings stock overvalued right now?
Based on GuruFocus' analysis, Nihonwasou Holdings (TSE:2499) is currently considered Fairly Valued. The stock's GF Value™ is 円308.91, compared to a current price of 円287.00 — trading 7.1% below its estimated fair value. The current Beneish M-Score is -2.77. Nihonwasou Holdings' overall GF Score™ is 51/100 with 6 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 Nihonwasou Holdings (TSE:2499), the current Beneish M-Score is -2.77 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 Nihonwasou Holdings (TSE:2499) Overvalued in 2026?

Based on GuruFocus' analysis, Nihonwasou Holdings stock appears to be undervalued. The current stock price of 円287.00 is trading 7.1% below its estimated GF Value™ of 円308.91. GuruFocus considers Nihonwasou Holdings to be Fairly Valued.

Key valuation signals for TSE:2499:

  • Beneish M-Score: -2.77
  • GF Value™: 円308.91 vs. price of 円287.00 (7.1% below fair value)
  • GF Score™: 51/100 with 6 warning signs

No single metric tells the full story. See the TSE:2499 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Nihonwasou Holdings Business Description

Address 1-2-1 Tokio Marine & Nichido Annex Building 6F, Marunouchi, Chiyoda-ku, Tokyo, JPN
Nihonwasou Holdings Inc is engaged in the operation of kimono refreshment center, sales promotion agency, educational guidance for kimono and sewing, brokerage of sales contract for Japanese clothing and cosmetic items, tailoring Kimonos, kimono maintenance industry, and research and development and sale of jewelry accessories.
51GF Score

Get the complete analysis for TSE:2499

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

円287.00
Price
円308.91
GF Value