Tenpos Holdings Co (TSE:2751) Beneish M-Score: -2.27 (As of Jun. 29, 2026)


TSE:2751 Tenpos Holdings Co Ltd TSE:2751
81 GF Score
Price 円3,710.00
GF Value 円4,479.69
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Tenpos Holdings Co Beneish M-Score?

Tenpos Holdings Co TSE:2751 +1.09% 81 Beneish M-Score is -2.27 as of Jun. 29, 2026. GuruFocus rates TSE:2751 with a GF Score™ of 81/100 and a GF Value™ of 円4,479.69 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,084 Retail - Cyclical companies, Tenpos Holdings Co ranks worse than 68.82% 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 -2.27 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2751' s Beneish M-Score Range Over the Past 10 Years
Min: -3.03   Med: -2.4   Max: -1.98
Current: -2.27

During the past 13 years, the highest Beneish M-Score of Tenpos Holdings Co was -1.98. The lowest was -3.03. And the median was -2.40.


Tenpos Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Tenpos Holdings 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.

Tenpos Holdings Co Beneish M-Score Chart

Tenpos Holdings Co Annual Data
Trend Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23 Apr24 Apr25 Apr26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.48 -2.12 -2.16 -1.98 -2.27

Tenpos Holdings Co Semi-Annual Data
Oct16 Apr17 Oct17 Apr18 Oct18 Apr19 Oct19 Apr20 Oct20 Apr21 Oct21 Apr22 Oct22 Apr23 Oct23 Apr24 Oct24 Apr25 Oct25 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 -2.16 0.00 -1.98 0.00 -2.27

TSE:2751 vs CASY, WSM, DKS: Beneish M-Score Comparison

For the Specialty Retail subindustry, Tenpos Holdings 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.


Tenpos Holdings Co Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Tenpos Holdings Co's Beneish M-Score distribution charts can be found below:

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


TSE:2751
81GF Score
Tenpos Holdings Co Ltd TSE:2751
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tenpos Holdings 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 Tenpos Holdings 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 * 1.041+0.528 * 0.9195+0.404 * 1.1615+0.892 * 1.135+0.115 * 0.946
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.006372-0.327 * 0.9896
=-2.27

* 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 (Apr26) TTM:Last Year (Apr25) TTM:
Total Receivables was 円3,079 Mil.
Revenue was 円53,408 Mil.
Gross Profit was 円21,876 Mil.
Total Current Assets was 円18,827 Mil.
Total Assets was 円29,345 Mil.
Property, Plant and Equipment(Net PPE) was 円4,273 Mil.
Depreciation, Depletion and Amortization(DDA) was 円633 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円8,097 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,356 Mil.
Net Income was 円1,894 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,707 Mil.
Total Receivables was 円2,606 Mil.
Revenue was 円47,055 Mil.
Gross Profit was 円17,722 Mil.
Total Current Assets was 円17,941 Mil.
Total Assets was 円26,219 Mil.
Property, Plant and Equipment(Net PPE) was 円3,474 Mil.
Depreciation, Depletion and Amortization(DDA) was 円483 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,895 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,640 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)
=(3079 / 53408) / (2606 / 47055)
=0.057651 / 0.055382
=1.041

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)
=(17722 / 47055) / (21876 / 53408)
=0.376623 / 0.409602
=0.9195

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 - (18827 + 4273) / 29345) / (1 - (17941 + 3474) / 26219)
=0.212813 / 0.183226
=1.1615

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
=53408 / 47055
=1.135

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))
=(483 / (483 + 3474)) / (633 / (633 + 4273))
=0.122062 / 0.129026
=0.946

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 / 53408) / (0 / 47055)
=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)
=((1356 + 8097) / 29345) / ((1640 + 6895) / 26219)
=0.322133 / 0.325527
=0.9896

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
=(1894 - 0 - 1707) / 29345
=0.006372

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.

Tenpos Holdings Co has a M-score of -2.27 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 -2.27 mean?
Tenpos Holdings Co (TSE:2751) has a Beneish M-Score of -2.27 as of Jun. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tenpos Holdings Co and its competitors. According to the industry distribution chart, Tenpos Holdings Co ranks #746 out of 1084 companies in the Retail - Cyclical industry, placing it in the top 68.8%.
Is Tenpos Holdings Co's Beneish M-Score too high?
Tenpos Holdings Co's current Beneish M-Score is -2.27. Based on the distribution chart, Tenpos Holdings Co ranks #746 out of 1084 companies in the Retail - Cyclical industry, which is below the industry midpoint. Overall, Tenpos Holdings Co has a GF Score™ of 81/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Tenpos Holdings Co's Beneish M-Score compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Tenpos Holdings Co ranks #746 out of 1084 companies for Beneish M-Score. This places Tenpos Holdings Co 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Tenpos Holdings Co and its competitors. Tenpos Holdings Co's current Beneish M-Score is -2.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tenpos Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Tenpos Holdings Co (TSE:2751) is currently considered Modestly Undervalued. The stock's GF Value™ is 円4,479.69, compared to a current price of 円3,710.00 — trading 17.2% below its estimated fair value. The current Beneish M-Score is -2.27. Tenpos Holdings Co's overall GF Score™ is 81/100 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 Tenpos Holdings Co (TSE:2751), the current Beneish M-Score is -2.27 as of Jun. 29, 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 Tenpos Holdings Co (TSE:2751) Overvalued in 2026?

Based on GuruFocus' analysis, Tenpos Holdings Co stock appears to be undervalued. The current stock price of 円3,710.00 is trading 17.2% below its estimated GF Value™ of 円4,479.69. GuruFocus considers Tenpos Holdings Co to be Modestly Undervalued.

Key valuation signals for TSE:2751:

  • Beneish M-Score: -2.27
  • GF Value™: 円4,479.69 vs. price of 円3,710.00 (17.2% below fair value)
  • GF Score™: 81/100 with 3 warning signs

No single metric tells the full story. See the TSE:2751 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tenpos Holdings Co Business Description

Address 2-30-17 Higashi-Kamata, 7th Floor, Sanyu Higashikamata Building, Ota-ku, Tokyo, JPN, 144-0031
Tenpos Holdings Co Ltd operates refurbished kitchen equipment stores for the food service industry. Its business segments are divided into Product sales business, Information and service business and Catering Business. The company offers tableware, kitchen equipment and cooking utensils. It is also engaged in interior and exterior design and construction business and human resources education service business.
81GF Score

Get the complete analysis for TSE:2751

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

円3,710.00
Price
円4,479.69
GF Value