Pacific Net Co (TSE:3021) Beneish M-Score: -3.37 (As of Jun. 28, 2026)


TSE:3021 Pacific Net Co Ltd TSE:3021
83 GF Score
Price 円1,611.00
GF Value 円2,154.22
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is Pacific Net Co Beneish M-Score?

Pacific Net Co TSE:3021 +0.44% 83 Beneish M-Score is -3.37 as of Jun. 28, 2026. GuruFocus rates TSE:3021 with a GF Score™ of 83/100 and a GF Value™ of 円2,154.22 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 2,408 Hardware companies, Pacific Net Co ranks better than 90.82% 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 -3.37 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3021' s Beneish M-Score Range Over the Past 10 Years
Min: -4.12   Med: -2.87   Max: -2.22
Current: -3.37

During the past 13 years, the highest Beneish M-Score of Pacific Net Co was -2.22. The lowest was -4.12. And the median was -2.87.


Pacific Net Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Pacific Net 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.

Pacific Net Co Beneish M-Score Chart

Pacific Net 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 -4.08 -3.08 -3.68 -3.30 -3.37

Pacific Net Co Quarterly Data
Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Nov24 May25 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 -3.30 0.00 -3.37 0.00 0.00

TSE:3021 vs SNDK, DELL, STX: Beneish M-Score Comparison

For the Computer Hardware subindustry, Pacific Net 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.


Pacific Net Co Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, Pacific Net Co's Beneish M-Score distribution charts can be found below:

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


TSE:3021
83GF Score
Pacific Net Co Ltd TSE:3021
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Pacific Net 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 Pacific Net 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 * 1.125+0.528 * 1.0601+0.404 * 0.9234+0.892 * 1.1702+0.115 * 0.9913
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.245867-0.327 * 1.0243
=-3.37

* 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876 Mil.
Revenue was 円8,100 Mil.
Gross Profit was 円3,227 Mil.
Total Current Assets was 円2,360 Mil.
Total Assets was 円12,365 Mil.
Property, Plant and Equipment(Net PPE) was 円9,351 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,812 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,130 Mil.
Long-Term Debt & Capital Lease Obligation was 円4,725 Mil.
Net Income was 円530 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,570 Mil.
Total Receivables was 円665 Mil.
Revenue was 円6,921 Mil.
Gross Profit was 円2,923 Mil.
Total Current Assets was 円2,351 Mil.
Total Assets was 円10,494 Mil.
Property, Plant and Equipment(Net PPE) was 円7,541 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,242 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円3,186 Mil.
Long-Term Debt & Capital Lease Obligation was 円4,150 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)
=(876.131 / 8099.541) / (665.499 / 6921.313)
=0.10817 / 0.096152
=1.125

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)
=(2923.279 / 6921.313) / (3226.921 / 8099.541)
=0.422359 / 0.398408
=1.0601

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 - (2360.327 + 9350.803) / 12364.861) / (1 - (2351.438 + 7541.387) / 10493.631)
=0.05287 / 0.057254
=0.9234

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
=8099.541 / 6921.313
=1.1702

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))
=(2242.29 / (2242.29 + 7541.387)) / (2812.095 / (2812.095 + 9350.803))
=0.229187 / 0.231203
=0.9913

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 / 8099.541) / (0 / 6921.313)
=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)
=((4724.799 + 4129.762) / 12364.861) / ((4150.447 + 3186.2) / 10493.631)
=0.716107 / 0.699152
=1.0243

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
=(529.682 - 0 - 3569.788) / 12364.861
=-0.245867

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.

Pacific Net Co has a M-score of -3.37 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 -3.37 mean?
Pacific Net Co (TSE:3021) has a Beneish M-Score of -3.37 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Pacific Net Co and its competitors. According to the industry distribution chart, Pacific Net Co ranks #221 out of 2408 companies in the Hardware industry, placing it in the top 9.2%.
Is Pacific Net Co's Beneish M-Score too high?
Pacific Net Co's current Beneish M-Score is -3.37. Based on the distribution chart, Pacific Net Co ranks #221 out of 2408 companies in the Hardware industry, which is in the top quartile — a strong position relative to peers. Overall, Pacific Net Co has a GF Score™ of 83/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Pacific Net Co's Beneish M-Score compare to SNDK and DELL?
According to the Hardware industry distribution chart, Pacific Net Co ranks #221 out of 2408 companies for Beneish M-Score. This places Pacific Net Co in the top 9% of its industry — outperforming the majority of peers. 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 Pacific Net Co and its competitors. Pacific Net Co's current Beneish M-Score is -3.37. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pacific Net Co stock overvalued right now?
Based on GuruFocus' analysis, Pacific Net Co (TSE:3021) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,154.22, compared to a current price of 円1,611.00 — trading 25.2% below its estimated fair value. The current Beneish M-Score is -3.37. Pacific Net Co's overall GF Score™ is 83/100 with 6 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 Pacific Net Co (TSE:3021), the current Beneish M-Score is -3.37 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 Pacific Net Co (TSE:3021) Overvalued in 2026?

Based on GuruFocus' analysis, Pacific Net Co stock appears to be undervalued. The current stock price of 円1,611.00 is trading 25.2% below its estimated GF Value™ of 円2,154.22. GuruFocus considers Pacific Net Co to be Modestly Undervalued.

Key valuation signals for TSE:3021:

  • Beneish M-Score: -3.37
  • GF Value™: 円2,154.22 vs. price of 円1,611.00 (25.2% below fair value)
  • GF Score™: 83/100 with 6 warning signs

No single metric tells the full story. See the TSE:3021 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Pacific Net Co Business Description

Address 5-20-14 Mita Suzuki Building 6th Floor, Shiba, Minato-ku, Tokyo, JPN, 108-0014
Pacific Net Co Ltd is engaged in reusing and recycling personal computers (PC) and other information equipment in Japan. It also provides personal computer rental and data erasing services.
83GF Score

Get the complete analysis for TSE:3021

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

円1,611.00
Price
円2,154.22
GF Value