ktk (TSE:3035) Beneish M-Score: -2.39 (As of Jun. 26, 2026)


TSE:3035 ktk Inc TSE:3035
67 GF Score
Price 円818.00
GF Value 円647.57
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is ktk Beneish M-Score?

ktk TSE:3035 +3.02% 67 Beneish M-Score is -2.39 as of Jun. 26, 2026. GuruFocus rates TSE:3035 with a GF Score™ of 67/100 and a GF Value™ of 円647.57 (Modestly Overvalued). The stock has 5 warning signs investors should review. Among 2,926 Industrial Products companies, ktk ranks worse than 55.95% 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 -2.39 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3035' s Beneish M-Score Range Over the Past 10 Years
Min: -2.73   Med: -2.45   Max: -2.13
Current: -2.39

During the past 13 years, the highest Beneish M-Score of ktk was -2.13. The lowest was -2.73. And the median was -2.45.


ktk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for ktk'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.

ktk Beneish M-Score Chart

ktk Annual Data
Trend Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.49 -2.13 -2.53 -2.41 -2.39

ktk 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 0.00 -2.41 0.00 -2.39 0.00

ktk Beneish M-Score Competitor Comparison

For the Business Equipment & Supplies subindustry, ktk'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.


ktk Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, ktk's Beneish M-Score distribution charts can be found below:

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


TSE:3035
67GF Score
ktk Inc TSE:3035
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

ktk 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 ktk 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 * 1.0568+0.528 * 0.9947+0.404 * 0.9506+0.892 * 1.0452+0.115 * 0.8762
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.007244-0.327 * 0.9895
=-2.39

* 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 (Aug25) TTM:Last Year (Aug24) TTM:
Total Receivables was 円2,855 Mil.
Revenue was 円18,928 Mil.
Gross Profit was 円4,452 Mil.
Total Current Assets was 円6,261 Mil.
Total Assets was 円9,335 Mil.
Property, Plant and Equipment(Net PPE) was 円1,554 Mil.
Depreciation, Depletion and Amortization(DDA) was 円152 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,363 Mil.
Long-Term Debt & Capital Lease Obligation was 円25 Mil.
Net Income was 円332 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円265 Mil.
Total Receivables was 円2,585 Mil.
Revenue was 円18,110 Mil.
Gross Profit was 円4,237 Mil.
Total Current Assets was 円5,753 Mil.
Total Assets was 円8,867 Mil.
Property, Plant and Equipment(Net PPE) was 円1,595 Mil.
Depreciation, Depletion and Amortization(DDA) was 円135 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,168 Mil.
Long-Term Debt & Capital Lease Obligation was 円44 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)
=(2855.214 / 18927.608) / (2585.035 / 18109.789)
=0.150849 / 0.142742
=1.0568

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)
=(4237.162 / 18109.789) / (4452.09 / 18927.608)
=0.233971 / 0.235217
=0.9947

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 - (6261.183 + 1554.147) / 9335.132) / (1 - (5752.993 + 1594.993) / 8866.585)
=0.162805 / 0.171272
=0.9506

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
=18927.608 / 18109.789
=1.0452

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))
=(135.075 / (135.075 + 1594.993)) / (152.028 / (152.028 + 1554.147))
=0.078075 / 0.089105
=0.8762

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 / 18927.608) / (0 / 18109.789)
=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)
=((25.432 + 4363.054) / 9335.132) / ((44.428 + 4168.032) / 8866.585)
=0.470104 / 0.475094
=0.9895

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
=(332.198 - 0 - 264.573) / 9335.132
=0.007244

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.

ktk has a M-score of -2.39 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 -2.39 mean?
ktk (TSE:3035) has a Beneish M-Score of -2.39 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on ktk and its competitors. According to the industry distribution chart, ktk ranks #1637 out of 2926 companies in the Industrial Products industry, placing it in the top 55.9%.
Is ktk's Beneish M-Score too high?
ktk's current Beneish M-Score is -2.39. Based on the distribution chart, ktk ranks #1637 out of 2926 companies in the Industrial Products industry, which is below the industry midpoint. Overall, ktk has a GF Score™ of 67/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does ktk's Beneish M-Score compare to competitors?
According to the Industrial Products industry distribution chart, ktk ranks #1637 out of 2926 companies for Beneish M-Score. This places ktk 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 ktk and its competitors. ktk's current Beneish M-Score is -2.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is ktk stock overvalued right now?
Based on GuruFocus' analysis, ktk (TSE:3035) is currently considered Modestly Overvalued. The stock's GF Value™ is 円647.57, compared to a current price of 円818.00 — trading 26.3% above its estimated fair value. The current Beneish M-Score is -2.39. ktk's overall GF Score™ is 67/100 with 5 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 ktk (TSE:3035), the current Beneish M-Score is -2.39 as of Jun. 26, 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 ktk (TSE:3035) Overvalued in 2026?

Based on GuruFocus' analysis, ktk stock appears to be overvalued. The current stock price of 円818.00 is trading 26.3% above its estimated GF Value™ of 円647.57. GuruFocus considers ktk to be Modestly Overvalued.

Key valuation signals for TSE:3035:

  • Beneish M-Score: -2.39
  • GF Value™: 円647.57 vs. price of 円818.00 (26.3% above fair value)
  • GF Score™: 67/100 with 5 warning signs

No single metric tells the full story. See the TSE:3035 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


ktk Business Description

Address No. 3, No. 3-chome, Higashi-ku, Nagoya, JPN, 461-0001
ktk Inc is engaged in the business of sales of recycled products like repack toner, repack ribbon, expendable items, and stationery office supplies used for automation equipment like printing devices.
67GF Score

Get the complete analysis for TSE:3035

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

円818.00
Price
円647.57
GF Value