Hokkaido Coca-Cola Bottling Co (TSE:2573) Beneish M-Score: -2.53 (As of Jul. 14, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:2573 Hokkaido Coca-Cola Bottling Co Ltd TSE:2573
57 GF Score
Price 円4,000.00
GF Value 円2,985.30
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is Hokkaido Coca-Cola Bottling Co Beneish M-Score?

Hokkaido Coca-Cola Bottling Co TSE:2573 +0.13% 57 Beneish M-Score is -2.53 as of Jul. 14, 2026. GuruFocus rates TSE:2573 with a GF Score™ of 57/100 and a GF Value™ of 円2,985.30 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 110 Beverages - Non-Alcoholic companies, Hokkaido Coca-Cola Bottling Co ranks better than 51.82% 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 -2.53 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Hokkaido Coca-Cola Bottling Co's Beneish M-Score or its related term are showing as below:

TSE:2573' s Beneish M-Score Range Over the Past 10 Years
Min: -2.75   Med: -2.6   Max: -2.52
Current: -2.53

During the past 13 years, the highest Beneish M-Score of Hokkaido Coca-Cola Bottling Co was -2.52. The lowest was -2.75. And the median was -2.60.


Hokkaido Coca-Cola Bottling Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hokkaido Coca-Cola Bottling 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.

Hokkaido Coca-Cola Bottling Co Beneish M-Score Chart

Hokkaido Coca-Cola Bottling Co 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 -2.56 -2.55 -2.61 -2.62 -2.53

Hokkaido Coca-Cola Bottling Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 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 0.00 0.00 0.00 -2.53 0.00

TSE:2573 vs KO, PEP, MNST: Beneish M-Score Comparison

For the Beverages - Non-Alcoholic subindustry, Hokkaido Coca-Cola Bottling 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.


Hokkaido Coca-Cola Bottling Co Beneish M-Score vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, Hokkaido Coca-Cola Bottling Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hokkaido Coca-Cola Bottling Co's Beneish M-Score falls into.


TSE:2573
57GF Score
Hokkaido Coca-Cola Bottling Co Ltd TSE:2573
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hokkaido Coca-Cola Bottling 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 Hokkaido Coca-Cola Bottling 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 * 1.058+0.528 * 1.0027+0.404 * 1.0313+0.892 * 1.0391+0.115 * 0.994
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.028719-0.327 * 1.0548
=-2.53

* 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6,958 Mil.
Revenue was 円59,086 Mil.
Gross Profit was 円18,776 Mil.
Total Current Assets was 円24,066 Mil.
Total Assets was 円54,250 Mil.
Property, Plant and Equipment(Net PPE) was 円24,834 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,118 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円9,289 Mil.
Long-Term Debt & Capital Lease Obligation was 円799 Mil.
Net Income was 円1,670 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,228 Mil.
Total Receivables was 円6,329 Mil.
Revenue was 円56,860 Mil.
Gross Profit was 円18,118 Mil.
Total Current Assets was 円23,653 Mil.
Total Assets was 円51,913 Mil.
Property, Plant and Equipment(Net PPE) was 円23,296 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,974 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円8,354 Mil.
Long-Term Debt & Capital Lease Obligation was 円798 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)
=(6958 / 59086) / (6329 / 56860)
=0.117761 / 0.111308
=1.058

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)
=(18118 / 56860) / (18776 / 59086)
=0.318642 / 0.317774
=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 - (24066 + 24834) / 54250) / (1 - (23653 + 23296) / 51913)
=0.098618 / 0.095622
=1.0313

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
=59086 / 56860
=1.0391

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))
=(1974 / (1974 + 23296)) / (2118 / (2118 + 24834))
=0.078116 / 0.078584
=0.994

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 / 59086) / (0 / 56860)
=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)
=((799 + 9289) / 54250) / ((798 + 8354) / 51913)
=0.185954 / 0.176295
=1.0548

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
=(1670 - 0 - 3228) / 54250
=-0.028719

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.

Hokkaido Coca-Cola Bottling Co has a M-score of -2.53 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 -2.53 mean?
Hokkaido Coca-Cola Bottling Co (TSE:2573) has a Beneish M-Score of -2.53 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hokkaido Coca-Cola Bottling Co and its competitors. According to the industry distribution chart, Hokkaido Coca-Cola Bottling Co ranks #53 out of 110 companies in the Beverages - Non-Alcoholic industry, placing it in the top 48.2%.
Is Hokkaido Coca-Cola Bottling Co's Beneish M-Score too high?
Hokkaido Coca-Cola Bottling Co's current Beneish M-Score is -2.53. Based on the distribution chart, Hokkaido Coca-Cola Bottling Co ranks #53 out of 110 companies in the Beverages - Non-Alcoholic industry, which is above the industry midpoint. Overall, Hokkaido Coca-Cola Bottling Co has a GF Score™ of 57/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Hokkaido Coca-Cola Bottling Co's Beneish M-Score compare to KO and PEP?
According to the Beverages - Non-Alcoholic industry distribution chart, Hokkaido Coca-Cola Bottling Co ranks #53 out of 110 companies for Beneish M-Score. This puts Hokkaido Coca-Cola Bottling 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 Beverages - Non-Alcoholic company?
A good Beneish M-Score depends on the Beverages - Non-Alcoholic 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 Hokkaido Coca-Cola Bottling Co and its competitors. Hokkaido Coca-Cola Bottling Co's current Beneish M-Score is -2.53. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hokkaido Coca-Cola Bottling Co stock overvalued right now?
Based on GuruFocus' analysis, Hokkaido Coca-Cola Bottling Co (TSE:2573) is currently considered Significantly Overvalued. The stock's GF Value™ is 円2,985.30, compared to a current price of 円4,000.00 — trading 34% above its estimated fair value. The current Beneish M-Score is -2.53. Hokkaido Coca-Cola Bottling Co's overall GF Score™ is 57/100 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 Hokkaido Coca-Cola Bottling Co (TSE:2573), the current Beneish M-Score is -2.53 as of Jul. 14, 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 Hokkaido Coca-Cola Bottling Co (TSE:2573) Overvalued in 2026?

Based on GuruFocus' analysis, Hokkaido Coca-Cola Bottling Co stock appears to be overvalued. The current stock price of 円4,000.00 is trading 34% above its estimated GF Value™ of 円2,985.30. GuruFocus considers Hokkaido Coca-Cola Bottling Co to be Significantly Overvalued.

Key valuation signals for TSE:2573:

  • Beneish M-Score: -2.53
  • GF Value™: 円2,985.30 vs. price of 円4,000.00 (34% above fair value)
  • GF Score™: 57/100 with 3 warning signs

No single metric tells the full story. See the TSE:2573 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hokkaido Coca-Cola Bottling Co Business Description

Address 1-2-1 Kiyota-Ichijo, Kiyota Ward, Sapporo, JPN, 004-8588
Hokkaido Coca-Cola Bottling Co Ltd manufactures and sells soft drinks in Hokkaido, Japan.
57GF Score

Get the complete analysis for TSE:2573

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

円4,000.00
Price
円2,985.30
GF Value