Y's table (TSE:2798) Beneish M-Score: -2.40 (As of Jun. 30, 2026)


TSE:2798 Y's table Corp TSE:2798
60 GF Score
Price 円2,988.00
GF Value 円3,294.61
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Y's table Beneish M-Score?

Y's table TSE:2798 +0.27% 60 Beneish M-Score is -2.40 as of Jun. 30, 2026. GuruFocus rates TSE:2798 with a GF Score™ of 60/100 and a GF Value™ of 円3,294.61 (Fairly Valued). The stock has 2 warning signs investors should review. Among 356 Restaurants companies, Y's table ranks worse than 76.97% 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 -2.4 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2798' s Beneish M-Score Range Over the Past 10 Years
Min: -3.43   Med: -2.82   Max: 199.33
Current: -2.4

During the past 13 years, the highest Beneish M-Score of Y's table was 199.33. The lowest was -3.43. And the median was -2.82.


Y's table Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Y's table'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.

Y's table Beneish M-Score Chart

Y's table Annual Data
Trend Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 199.33 -1.54 -2.73 -2.82 -2.40

Y's table Semi-Annual Data
Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24 Aug24 Feb25 Aug25 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 -2.82 0.00 -2.40 0.00 0.00

TSE:2798 vs MCD, SBUX, YUM: Beneish M-Score Comparison

For the Restaurants subindustry, Y's table'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.


Y's table Beneish M-Score vs Restaurants Industry

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

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


TSE:2798
60GF Score
Y's table Corp TSE:2798
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Y's table 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 Y's table 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 * 0.9467+0.528 * 1.004+0.404 * 1.1075+0.892 * 1.0741+0.115 * 1.1663
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.006093-0.327 * 0.9194
=-2.40

* 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 (Feb25) TTM:Last Year (Feb24) TTM:
Total Receivables was 円706 Mil.
Revenue was 円12,121 Mil.
Gross Profit was 円2,417 Mil.
Total Current Assets was 円2,620 Mil.
Total Assets was 円4,825 Mil.
Property, Plant and Equipment(Net PPE) was 円1,564 Mil.
Depreciation, Depletion and Amortization(DDA) was 円183 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,739 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,480 Mil.
Net Income was 円261 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円290 Mil.
Total Receivables was 円694 Mil.
Revenue was 円11,285 Mil.
Gross Profit was 円2,259 Mil.
Total Current Assets was 円2,807 Mil.
Total Assets was 円4,715 Mil.
Property, Plant and Equipment(Net PPE) was 円1,342 Mil.
Depreciation, Depletion and Amortization(DDA) was 円186 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,725 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,696 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)
=(705.605 / 12120.83) / (693.906 / 11284.519)
=0.058214 / 0.061492
=0.9467

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)
=(2258.782 / 11284.519) / (2416.539 / 12120.83)
=0.200166 / 0.199371
=1.004

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 - (2619.594 + 1563.951) / 4824.545) / (1 - (2807.034 + 1342.371) / 4715.029)
=0.132862 / 0.119962
=1.1075

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
=12120.83 / 11284.519
=1.0741

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))
=(186.396 / (186.396 + 1342.371)) / (182.577 / (182.577 + 1563.951))
=0.121926 / 0.104537
=1.1663

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 / 12120.83) / (0 / 11284.519)
=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)
=((1480.223 + 1738.535) / 4824.545) / ((1696.235 + 1725.199) / 4715.029)
=0.667163 / 0.725644
=0.9194

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
=(260.65 - 0 - 290.046) / 4824.545
=-0.006093

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.

Y's table has a M-score of -2.40 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 -2.40 mean?
Y's table (TSE:2798) has a Beneish M-Score of -2.40 as of Jun. 30, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Y's table and its competitors. According to the industry distribution chart, Y's table ranks #274 out of 356 companies in the Restaurants industry, placing it in the top 77%.
Is Y's table's Beneish M-Score too high?
Y's table's current Beneish M-Score is -2.40. Based on the distribution chart, Y's table ranks #274 out of 356 companies in the Restaurants industry, which is in the bottom quartile relative to peers. Overall, Y's table has a GF Score™ of 60/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Y's table's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Y's table ranks #274 out of 356 companies for Beneish M-Score. This places Y's table 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 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 Y's table and its competitors. Y's table's current Beneish M-Score is -2.40. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Y's table stock overvalued right now?
Based on GuruFocus' analysis, Y's table (TSE:2798) is currently considered Fairly Valued. The stock's GF Value™ is 円3,294.61, compared to a current price of 円2,988.00 — trading 9.3% below its estimated fair value. The current Beneish M-Score is -2.40. Y's table's overall GF Score™ is 60/100 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 Y's table (TSE:2798), the current Beneish M-Score is -2.40 as of Jun. 30, 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 Y's table (TSE:2798) Overvalued in 2026?

Based on GuruFocus' analysis, Y's table stock appears to be undervalued. The current stock price of 円2,988.00 is trading 9.3% below its estimated GF Value™ of 円3,294.61. GuruFocus considers Y's table to be Fairly Valued.

Key valuation signals for TSE:2798:

  • Beneish M-Score: -2.40
  • GF Value™: 円3,294.61 vs. price of 円2,988.00 (9.3% below fair value)
  • GF Score™: 60/100 with 2 warning signs

No single metric tells the full story. See the TSE:2798 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Y's table Business Description

Address 10-22 Akasaka 8-chome, 5th Floor, New Shinzaka Building, Tokyo, JPN
Y's table Corp operates in the hotels and leisure industry. The principal business activity of the company is planning, development and operation of various restaurants.
60GF Score

Get the complete analysis for TSE:2798

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

円2,988.00
Price
円3,294.61
GF Value