Daikokutenbussan Co (TSE:2791) Beneish M-Score: -2.65 (As of Jun. 28, 2026)


TSE:2791 Daikokutenbussan Co Ltd TSE:2791
69 GF Score
Price 円4,035.00
GF Value 円8,501.40
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is Daikokutenbussan Co Beneish M-Score?

Daikokutenbussan Co TSE:2791 +0.25% 69 Beneish M-Score is -2.65 as of Jun. 28, 2026. GuruFocus rates TSE:2791 with a GF Score™ of 69/100 and a GF Value™ of 円8,501.40 (Significantly Undervalued). The stock has 2 warning signs investors should review. Among 291 Retail - Defensive companies, Daikokutenbussan Co ranks better than 57.04% 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 -2.65 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2791' s Beneish M-Score Range Over the Past 10 Years
Min: -3.48   Med: -2.73   Max: 6.92
Current: -2.65

During the past 13 years, the highest Beneish M-Score of Daikokutenbussan Co was 6.92. The lowest was -3.48. And the median was -2.73.


Daikokutenbussan Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Daikokutenbussan 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.

Daikokutenbussan Co Beneish M-Score Chart

Daikokutenbussan Co Annual Data
Trend May16 May17 May18 May19 May20 May21 May22 May23 May24 May25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.57 -2.81 -2.63 -3.16 -2.65

Daikokutenbussan Co Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26
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 -2.65 0.00 0.00 0.00

TSE:2791 vs KR: Beneish M-Score Comparison

For the Grocery Stores subindustry, Daikokutenbussan 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.


Daikokutenbussan Co Beneish M-Score vs Retail - Defensive Industry

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

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


TSE:2791
69GF Score
Daikokutenbussan Co Ltd TSE:2791
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Daikokutenbussan 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 Daikokutenbussan 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 * 0.9795+0.528 * 0.9834+0.404 * 0.926+0.892 * 1.0847+0.115 * 1.104
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0194+4.679 * -0.040068-0.327 * 1.025
=-2.65

* 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 (May25) TTM:Last Year (May24) TTM:
Total Receivables was 円154 Mil.
Revenue was 円292,940 Mil.
Gross Profit was 円68,723 Mil.
Total Current Assets was 円25,200 Mil.
Total Assets was 円116,403 Mil.
Property, Plant and Equipment(Net PPE) was 円76,602 Mil.
Depreciation, Depletion and Amortization(DDA) was 円7,761 Mil.
Selling, General, & Admin. Expense(SGA) was 円5,744 Mil.
Total Current Liabilities was 円46,190 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,962 Mil.
Net Income was 円6,774 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円11,438 Mil.
Total Receivables was 円145 Mil.
Revenue was 円270,077 Mil.
Gross Profit was 円62,307 Mil.
Total Current Assets was 円25,835 Mil.
Total Assets was 円104,352 Mil.
Property, Plant and Equipment(Net PPE) was 円64,381 Mil.
Depreciation, Depletion and Amortization(DDA) was 円7,278 Mil.
Selling, General, & Admin. Expense(SGA) was 円5,195 Mil.
Total Current Liabilities was 円35,941 Mil.
Long-Term Debt & Capital Lease Obligation was 円7,922 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)
=(154 / 292940) / (145 / 270077)
=0.000526 / 0.000537
=0.9795

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)
=(62307 / 270077) / (68723 / 292940)
=0.230701 / 0.234598
=0.9834

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 - (25200 + 76602) / 116403) / (1 - (25835 + 64381) / 104352)
=0.125435 / 0.135465
=0.926

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
=292940 / 270077
=1.0847

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))
=(7278 / (7278 + 64381)) / (7761 / (7761 + 76602))
=0.101564 / 0.091995
=1.104

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)
=(5744 / 292940) / (5195 / 270077)
=0.019608 / 0.019235
=1.0194

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)
=((3962 + 46190) / 116403) / ((7922 + 35941) / 104352)
=0.430848 / 0.420337
=1.025

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
=(6774 - 0 - 11438) / 116403
=-0.040068

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.

Daikokutenbussan Co has a M-score of -2.65 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 -2.65 mean?
Daikokutenbussan Co (TSE:2791) has a Beneish M-Score of -2.65 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Daikokutenbussan Co and its competitors. According to the industry distribution chart, Daikokutenbussan Co ranks #125 out of 291 companies in the Retail - Defensive industry, placing it in the top 43%.
Is Daikokutenbussan Co's Beneish M-Score too high?
Daikokutenbussan Co's current Beneish M-Score is -2.65. Based on the distribution chart, Daikokutenbussan Co ranks #125 out of 291 companies in the Retail - Defensive industry, which is above the industry midpoint. Overall, Daikokutenbussan Co has a GF Score™ of 69/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Daikokutenbussan Co's Beneish M-Score compare to KR?
According to the Retail - Defensive industry distribution chart, Daikokutenbussan Co ranks #125 out of 291 companies for Beneish M-Score. This puts Daikokutenbussan 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 Retail - Defensive company?
A good Beneish M-Score depends on the Retail - Defensive 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 Daikokutenbussan Co and its competitors. Daikokutenbussan Co's current Beneish M-Score is -2.65. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Daikokutenbussan Co stock overvalued right now?
Based on GuruFocus' analysis, Daikokutenbussan Co (TSE:2791) is currently considered Significantly Undervalued. The stock's GF Value™ is 円8,501.40, compared to a current price of 円4,035.00 — trading 52.5% below its estimated fair value. The current Beneish M-Score is -2.65. Daikokutenbussan Co's overall GF Score™ is 69/100 with 2 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 Daikokutenbussan Co (TSE:2791), the current Beneish M-Score is -2.65 as of Jun. 28, 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 Daikokutenbussan Co (TSE:2791) Overvalued in 2026?

Based on GuruFocus' analysis, Daikokutenbussan Co stock appears to be undervalued. The current stock price of 円4,035.00 is trading 52.5% below its estimated GF Value™ of 円8,501.40. GuruFocus considers Daikokutenbussan Co to be Significantly Undervalued.

Key valuation signals for TSE:2791:

  • Beneish M-Score: -2.65
  • GF Value™: 円8,501.40 vs. price of 円4,035.00 (52.5% below fair value)
  • GF Score™: 69/100 with 2 warning signs

No single metric tells the full story. See the TSE:2791 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Daikokutenbussan Co Business Description

Address 704-5, Horinan, Okayama, JPN
Daikokutenbussan Co Ltd is primarily engaged in selling retail and wholesale food and other products. The company develops and sells private brand products. Daikokuten Bussan operates in two business segments. The retail segment manufactures and sells fresh foods, processed foods, and bread and confectionery products. It also operates supermarkets, a property leasing business, a trademark management business, recycling operations, and a store cleaning operation. The other segment is the company's wholesale business.
69GF Score

Get the complete analysis for TSE:2791

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

円4,035.00
Price
円8,501.40
GF Value