Cawachi (TSE:2664) Beneish M-Score: -2.55 (As of Jun. 27, 2026)


TSE:2664 Cawachi Ltd TSE:2664
61 GF Score
Price 円3,485.00
GF Value 円2,712.48
Valuation Modestly Overvalued
! 8 Warning Signs
View Full Analysis

What is Cawachi Beneish M-Score?

Cawachi TSE:2664 -0.71% 61 Beneish M-Score is -2.55 as of Jun. 27, 2026. GuruFocus rates TSE:2664 with a GF Score™ of 61/100 and a GF Value™ of 円2,712.48 (Modestly Overvalued). The stock has 8 warning signs investors should review. Among 633 Healthcare Providers & Services companies, Cawachi ranks worse than 53.55% 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 -2.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2664' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -2.47   Max: -1.94
Current: -2.55

During the past 13 years, the highest Beneish M-Score of Cawachi was -1.94. The lowest was -2.83. And the median was -2.47.


Cawachi Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Cawachi'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.

Cawachi Beneish M-Score Chart

Cawachi Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.40 -2.48 -1.98 -2.18 -2.55

Cawachi Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 -2.18 0.00 0.00 0.00 -2.55

Cawachi Beneish M-Score Competitor Comparison

For the Pharmaceutical Retailers subindustry, Cawachi'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.


Cawachi Beneish M-Score vs Healthcare Providers & Services Industry

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

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


TSE:2664
61GF Score
Cawachi Ltd TSE:2664
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cawachi 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 Cawachi 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 * 1.0877+0.528 * 1.0096+0.404 * 0.9693+0.892 * 0.9885+0.115 * 0.9802
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.02838-0.327 * 0.9889
=-2.55

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was 円15,833 Mil.
Revenue was 円284,492 Mil.
Gross Profit was 円65,318 Mil.
Total Current Assets was 円93,318 Mil.
Total Assets was 円199,614 Mil.
Property, Plant and Equipment(Net PPE) was 円96,654 Mil.
Depreciation, Depletion and Amortization(DDA) was 円4,472 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円60,413 Mil.
Long-Term Debt & Capital Lease Obligation was 円10,408 Mil.
Net Income was 円3,200 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円8,865 Mil.
Total Receivables was 円14,726 Mil.
Revenue was 円287,816 Mil.
Gross Profit was 円66,717 Mil.
Total Current Assets was 円90,472 Mil.
Total Assets was 円199,601 Mil.
Property, Plant and Equipment(Net PPE) was 円99,182 Mil.
Depreciation, Depletion and Amortization(DDA) was 円4,494 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円60,858 Mil.
Long-Term Debt & Capital Lease Obligation was 円10,752 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)
=(15833 / 284492) / (14726 / 287816)
=0.055654 / 0.051165
=1.0877

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)
=(66717 / 287816) / (65318 / 284492)
=0.231804 / 0.229595
=1.0096

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 - (93318 + 96654) / 199614) / (1 - (90472 + 99182) / 199601)
=0.048303 / 0.049834
=0.9693

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
=284492 / 287816
=0.9885

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))
=(4494 / (4494 + 99182)) / (4472 / (4472 + 96654))
=0.043347 / 0.044222
=0.9802

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 / 284492) / (0 / 287816)
=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)
=((10408 + 60413) / 199614) / ((10752 + 60858) / 199601)
=0.35479 / 0.358766
=0.9889

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
=(3200 - 0 - 8865) / 199614
=-0.02838

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.

Cawachi has a M-score of -2.55 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 -2.55 mean?
Cawachi (TSE:2664) has a Beneish M-Score of -2.55 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Cawachi and its competitors. According to the industry distribution chart, Cawachi ranks #339 out of 633 companies in the Healthcare Providers & Services industry, placing it in the top 53.6%.
Is Cawachi's Beneish M-Score too high?
Cawachi's current Beneish M-Score is -2.55. Based on the distribution chart, Cawachi ranks #339 out of 633 companies in the Healthcare Providers & Services industry, which is below the industry midpoint. Overall, Cawachi has a GF Score™ of 61/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Cawachi's Beneish M-Score compare to competitors?
According to the Healthcare Providers & Services industry distribution chart, Cawachi ranks #339 out of 633 companies for Beneish M-Score. This places Cawachi in the lower 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 Cawachi and its competitors. Cawachi's current Beneish M-Score is -2.55. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cawachi stock overvalued right now?
Based on GuruFocus' analysis, Cawachi (TSE:2664) is currently considered Modestly Overvalued. The stock's GF Value™ is 円2,712.48, compared to a current price of 円3,485.00 — trading 28.5% above its estimated fair value. The current Beneish M-Score is -2.55. Cawachi's overall GF Score™ is 61/100 with 8 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 Cawachi (TSE:2664), the current Beneish M-Score is -2.55 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 Cawachi (TSE:2664) Overvalued in 2026?

Based on GuruFocus' analysis, Cawachi stock appears to be overvalued. The current stock price of 円3,485.00 is trading 28.5% above its estimated GF Value™ of 円2,712.48. GuruFocus considers Cawachi to be Modestly Overvalued.

Key valuation signals for TSE:2664:

  • Beneish M-Score: -2.55
  • GF Value™: 円2,712.48 vs. price of 円3,485.00 (28.5% above fair value)
  • GF Score™: 61/100 with 8 warning signs

No single metric tells the full story. See the TSE:2664 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Cawachi Business Description

Address 1293, Tochigi Prefecture, Oyama, JPN, 323-0061
Cawachi Ltd is a drug store operator based in Japan. The firm primarily sells pharmaceutical-related products to its customers. It also sells health foods, child care products, cosmetics, grocery, general food and confectionery through its retail outlets. The company operates over 300 stores across Japan.
61GF Score

Get the complete analysis for TSE:2664

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

円3,485.00
Price
円2,712.48
GF Value