Amiyaki Tei Co (TSE:2753) Beneish M-Score: -2.77 (As of Jul. 27, 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:2753 Amiyaki Tei Co Ltd TSE:2753
88 GF Score
Price 円1,349.00
GF Value 円1,640.81
Valuation Modestly Undervalued
View Full Analysis

What is Amiyaki Tei Co Beneish M-Score?

Amiyaki Tei Co TSE:2753 +1.35% 88 Beneish M-Score is -2.77 as of Jul. 27, 2026. GuruFocus rates TSE:2753 with a GF Score™ of 88/100 and a GF Value™ of 円1,640.81 (Modestly Undervalued). Among 357 Restaurants companies, Amiyaki Tei Co ranks better than 50.14% 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 Amiyaki Tei Co's Beneish M-Score or its related term are showing as below:

TSE:2753' s Beneish M-Score Range Over the Past 10 Years
Min: -3.15   Med: -2.69   Max: 130.43
Current: -2.77

During the past 13 years, the highest Beneish M-Score of Amiyaki Tei Co was 130.43. The lowest was -3.15. And the median was -2.69.


Amiyaki Tei Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Amiyaki Tei 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.

Amiyaki Tei Co Beneish M-Score Chart

Amiyaki Tei Co 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 -2.68 -3.15 -2.71 -2.61 -2.77

Amiyaki Tei Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Sep25 Dec25 Mar26 Jun26
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 -2.61 0.00 0.00 -2.77 0.00

TSE:2753 vs MCD, SBUX, YUM: Beneish M-Score Comparison

For the Restaurants subindustry, Amiyaki Tei 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.


Amiyaki Tei Co Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Amiyaki Tei Co's Beneish M-Score distribution charts can be found below:

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


TSE:2753
88GF Score
Amiyaki Tei Co Ltd TSE:2753
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Amiyaki Tei 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 Amiyaki Tei 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 * 1.0835+0.528 * 1.0242+0.404 * 0.9888+0.892 * 1.0673+0.115 * 1.1085
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.084716-0.327 * 1.1475
=-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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was 円1,153 Mil.
Revenue was 円37,711 Mil.
Gross Profit was 円22,496 Mil.
Total Current Assets was 円11,649 Mil.
Total Assets was 円29,652 Mil.
Property, Plant and Equipment(Net PPE) was 円11,232 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,137 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円5,152 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,318 Mil.
Net Income was 円1,270 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,782 Mil.
Total Receivables was 円997 Mil.
Revenue was 円35,332 Mil.
Gross Profit was 円21,586 Mil.
Total Current Assets was 円12,319 Mil.
Total Assets was 円27,810 Mil.
Property, Plant and Equipment(Net PPE) was 円9,069 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,029 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,411 Mil.
Long-Term Debt & Capital Lease Obligation was 円877 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)
=(1153 / 37711) / (997 / 35332)
=0.030575 / 0.028218
=1.0835

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)
=(21586 / 35332) / (22496 / 37711)
=0.610948 / 0.596537
=1.0242

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 - (11649 + 11232) / 29652) / (1 - (12319 + 9069) / 27810)
=0.228349 / 0.230924
=0.9888

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
=37711 / 35332
=1.0673

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))
=(1029 / (1029 + 9069)) / (1137 / (1137 + 11232))
=0.101901 / 0.091923
=1.1085

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 / 37711) / (0 / 35332)
=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)
=((1318 + 5152) / 29652) / ((877 + 4411) / 27810)
=0.218198 / 0.190147
=1.1475

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
=(1270 - 0 - 3782) / 29652
=-0.084716

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.

Amiyaki Tei Co 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?
Amiyaki Tei Co (TSE:2753) has a Beneish M-Score of -2.77 as of Jul. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Amiyaki Tei Co and its competitors. According to the industry distribution chart, Amiyaki Tei Co ranks #178 out of 357 companies in the Restaurants industry, placing it in the top 49.9%.
Is Amiyaki Tei Co's Beneish M-Score too high?
Amiyaki Tei Co's current Beneish M-Score is -2.77. Based on the distribution chart, Amiyaki Tei Co ranks #178 out of 357 companies in the Restaurants industry, which is above the industry midpoint. Overall, Amiyaki Tei Co has a GF Score™ of 88/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Amiyaki Tei Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Amiyaki Tei Co ranks #178 out of 357 companies for Beneish M-Score. This puts Amiyaki Tei 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Amiyaki Tei Co and its competitors. Amiyaki Tei Co'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 Amiyaki Tei Co stock overvalued right now?
Based on GuruFocus' analysis, Amiyaki Tei Co (TSE:2753) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,640.81, compared to a current price of 円1,349.00 — trading 17.8% below its estimated fair value. The current Beneish M-Score is -2.77. Amiyaki Tei Co's overall GF Score™ is 88/100. 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 Amiyaki Tei Co (TSE:2753), the current Beneish M-Score is -2.77 as of Jul. 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 Amiyaki Tei Co (TSE:2753) Overvalued in 2026?

Based on GuruFocus' analysis, Amiyaki Tei Co stock appears to be undervalued. The current stock price of 円1,349.00 is trading 17.8% below its estimated GF Value™ of 円1,640.81. GuruFocus considers Amiyaki Tei Co to be Modestly Undervalued.

Key valuation signals for TSE:2753:

  • Beneish M-Score: -2.77
  • GF Value™: 円1,640.81 vs. price of 円1,349.00 (17.8% below fair value)
  • GF Score™: 88/100

No single metric tells the full story. See the TSE:2753 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Amiyaki Tei Co Business Description

Address 5-12-1 Nyoisaru-cho, Aichi, JPN, 486-0918
Amiyaki Tei Co Ltd is a Japan based company engages in the operation of restaurant chains. Its Yakiniku business division operates restaurants under the names Amiyaki Tei and Suehirokan in the central Japan and Kanto areas.
88GF Score

Get the complete analysis for TSE:2753

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

円1,349.00
Price
円1,640.81
GF Value