DyDo Group Holdings (TSE:2590) Beneish M-Score: -3.63 (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:2590 DyDo Group Holdings Inc TSE:2590
77 GF Score
Price 円2,950.00
GF Value 円3,062.55
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is DyDo Group Holdings Beneish M-Score?

DyDo Group Holdings TSE:2590 +4.50% 77 Beneish M-Score is -3.63 as of Jul. 14, 2026. GuruFocus rates TSE:2590 with a GF Score™ of 77/100 and a GF Value™ of 円3,062.55 (Fairly Valued). The stock has 6 warning signs investors should review. Among 110 Beverages - Non-Alcoholic companies, DyDo Group Holdings ranks better than 95.45% 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 -3.63 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2590' s Beneish M-Score Range Over the Past 10 Years
Min: -3.63   Med: -2.59   Max: -2.41
Current: -3.63

During the past 13 years, the highest Beneish M-Score of DyDo Group Holdings was -2.41. The lowest was -3.63. And the median was -2.59.


DyDo Group Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for DyDo Group 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.

DyDo Group Holdings Beneish M-Score Chart

DyDo Group Holdings Annual Data
Trend Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23 Jan24 Jan25 Jan26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.52 -2.50 -2.41 -2.59 -3.63

DyDo Group Holdings Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 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 0.00 0.00 -3.63 0.00

TSE:2590 vs KO, PEP, MNST: Beneish M-Score Comparison

For the Beverages - Non-Alcoholic subindustry, DyDo Group 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.


DyDo Group Holdings Beneish M-Score vs Beverages - Non-Alcoholic Industry

For the Beverages - Non-Alcoholic industry and Consumer Defensive sector, DyDo Group Holdings's Beneish M-Score distribution charts can be found below:

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


TSE:2590
77GF Score
DyDo Group Holdings Inc TSE:2590
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

DyDo Group 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 DyDo Group 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 * 1.077+0.528 * 1.0194+0.404 * 1.1577+0.892 * 1.0171+0.115 * 0.6353
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.256314-0.327 * 1.2132
=-3.63

* 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 (Jan26) TTM:Last Year (Jan25) TTM:
Total Receivables was 円36,492 Mil.
Revenue was 円241,236 Mil.
Gross Profit was 円109,000 Mil.
Total Current Assets was 円94,152 Mil.
Total Assets was 円162,812 Mil.
Property, Plant and Equipment(Net PPE) was 円37,590 Mil.
Depreciation, Depletion and Amortization(DDA) was 円11,764 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円55,992 Mil.
Long-Term Debt & Capital Lease Obligation was 円33,121 Mil.
Net Income was 円-30,322 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円11,409 Mil.
Total Receivables was 円33,314 Mil.
Revenue was 円237,189 Mil.
Gross Profit was 円109,255 Mil.
Total Current Assets was 円92,044 Mil.
Total Assets was 円185,247 Mil.
Property, Plant and Equipment(Net PPE) was 円62,667 Mil.
Depreciation, Depletion and Amortization(DDA) was 円11,183 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円63,547 Mil.
Long-Term Debt & Capital Lease Obligation was 円20,028 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)
=(36492 / 241236) / (33314 / 237189)
=0.151271 / 0.140453
=1.077

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)
=(109255 / 237189) / (109000 / 241236)
=0.460624 / 0.45184
=1.0194

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 - (94152 + 37590) / 162812) / (1 - (92044 + 62667) / 185247)
=0.190834 / 0.164839
=1.1577

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
=241236 / 237189
=1.0171

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))
=(11183 / (11183 + 62667)) / (11764 / (11764 + 37590))
=0.151429 / 0.23836
=0.6353

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 / 241236) / (0 / 237189)
=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)
=((33121 + 55992) / 162812) / ((20028 + 63547) / 185247)
=0.547337 / 0.451154
=1.2132

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
=(-30322 - 0 - 11409) / 162812
=-0.256314

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.

DyDo Group Holdings has a M-score of -3.63 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 -3.63 mean?
DyDo Group Holdings (TSE:2590) has a Beneish M-Score of -3.63 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on DyDo Group Holdings and its competitors. According to the industry distribution chart, DyDo Group Holdings ranks #5 out of 110 companies in the Beverages - Non-Alcoholic industry, placing it in the top 4.5%.
Is DyDo Group Holdings' Beneish M-Score too high?
DyDo Group Holdings' current Beneish M-Score is -3.63. Based on the distribution chart, DyDo Group Holdings ranks #5 out of 110 companies in the Beverages - Non-Alcoholic industry, which is in the top quartile — a strong position relative to peers. Overall, DyDo Group Holdings has a GF Score™ of 77/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does DyDo Group Holdings' Beneish M-Score compare to KO and PEP?
According to the Beverages - Non-Alcoholic industry distribution chart, DyDo Group Holdings ranks #5 out of 110 companies for Beneish M-Score. This places DyDo Group Holdings in the top 5% of its industry — outperforming the majority of peers. 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 DyDo Group Holdings and its competitors. DyDo Group Holdings's current Beneish M-Score is -3.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is DyDo Group Holdings stock overvalued right now?
Based on GuruFocus' analysis, DyDo Group Holdings (TSE:2590) is currently considered Fairly Valued. The stock's GF Value™ is 円3,062.55, compared to a current price of 円2,950.00 — trading 3.7% below its estimated fair value. The current Beneish M-Score is -3.63. DyDo Group Holdings' overall GF Score™ is 77/100 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 DyDo Group Holdings (TSE:2590), the current Beneish M-Score is -3.63 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 DyDo Group Holdings (TSE:2590) Overvalued in 2026?

Based on GuruFocus' analysis, DyDo Group Holdings stock appears to be undervalued. The current stock price of 円2,950.00 is trading 3.7% below its estimated GF Value™ of 円3,062.55. GuruFocus considers DyDo Group Holdings to be Fairly Valued.

Key valuation signals for TSE:2590:

  • Beneish M-Score: -3.63
  • GF Value™: 円3,062.55 vs. price of 円2,950.00 (3.7% below fair value)
  • GF Score™: 77/100 with 6 warning signs

No single metric tells the full story. See the TSE:2590 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


DyDo Group Holdings Business Description

Address 2-2-7 Nakanoshima Kita-ku, Osaka-shi, Osaka, JPN, 530-0005
DyDo Group Holdings Inc through its subsidiaries, is engaged in selling canned coffee from vending machines. The Company also engaged in the manufacturing of energy drinks. The segment classifications are: Domestic Beverage, Overseas Beverage, Pharmaceutical-related, Food business, and Orphan drug business.
77GF Score

Get the complete analysis for TSE:2590

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

円2,950.00
Price
円3,062.55
GF Value