Kobe Bussan Co (TSE:3038) Beneish M-Score: -2.57 (As of Jul. 16, 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:3038 Kobe Bussan Co Ltd TSE:3038
89 GF Score
Price 円2,674.50
GF Value 円4,408.71
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Kobe Bussan Co Beneish M-Score?

Kobe Bussan Co TSE:3038 -1.96% 89 Beneish M-Score is -2.57 as of Jul. 16, 2026. GuruFocus rates TSE:3038 with a GF Score™ of 89/100 and a GF Value™ of 円4,408.71 (Significantly Undervalued). The stock has 1 warning sign investors should review. Among 294 Retail - Defensive companies, Kobe Bussan Co ranks worse than 52.38% 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3038' s Beneish M-Score Range Over the Past 10 Years
Min: -2.89   Med: -2.55   Max: -2.2
Current: -2.57

During the past 13 years, the highest Beneish M-Score of Kobe Bussan Co was -2.20. The lowest was -2.89. And the median was -2.55.


Kobe Bussan Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Kobe Bussan 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.

Kobe Bussan Co Beneish M-Score Chart

Kobe Bussan Co Annual Data
Trend Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22 Oct23 Oct24 Oct25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.20 -2.39 -2.61 -2.58 -2.57

Kobe Bussan Co Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 0.00 -2.57 0.00 0.00

TSE:3038 vs KR: Beneish M-Score Comparison

For the Grocery Stores subindustry, Kobe Bussan 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.


Kobe Bussan Co Beneish M-Score vs Retail - Defensive Industry

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

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


TSE:3038
89GF Score
Kobe Bussan Co Ltd TSE:3038
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Kobe Bussan 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 Kobe Bussan 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 * 0.9954+0.528 * 0.9547+0.404 * 1.0209+0.892 * 1.0863+0.115 * 1.0143
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.995+4.679 * -0.039336-0.327 * 0.89
=-2.57

* 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 (Oct25) TTM:Last Year (Oct24) TTM:
Total Receivables was 円30,227 Mil.
Revenue was 円551,701 Mil.
Gross Profit was 円66,466 Mil.
Total Current Assets was 円184,906 Mil.
Total Assets was 円260,193 Mil.
Property, Plant and Equipment(Net PPE) was 円67,898 Mil.
Depreciation, Depletion and Amortization(DDA) was 円6,551 Mil.
Selling, General, & Admin. Expense(SGA) was 円10,842 Mil.
Total Current Liabilities was 円59,370 Mil.
Long-Term Debt & Capital Lease Obligation was 円27,019 Mil.
Net Income was 円31,878 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円42,113 Mil.
Total Receivables was 円27,954 Mil.
Revenue was 円507,883 Mil.
Gross Profit was 円58,413 Mil.
Total Current Assets was 円161,089 Mil.
Total Assets was 円233,392 Mil.
Property, Plant and Equipment(Net PPE) was 円65,811 Mil.
Depreciation, Depletion and Amortization(DDA) was 円6,449 Mil.
Selling, General, & Admin. Expense(SGA) was 円10,031 Mil.
Total Current Liabilities was 円56,929 Mil.
Long-Term Debt & Capital Lease Obligation was 円30,135 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)
=(30227 / 551701) / (27954 / 507883)
=0.054789 / 0.05504
=0.9954

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)
=(58413 / 507883) / (66466 / 551701)
=0.115013 / 0.120475
=0.9547

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 - (184906 + 67898) / 260193) / (1 - (161089 + 65811) / 233392)
=0.028398 / 0.027816
=1.0209

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
=551701 / 507883
=1.0863

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))
=(6449 / (6449 + 65811)) / (6551 / (6551 + 67898))
=0.089247 / 0.087993
=1.0143

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)
=(10842 / 551701) / (10031 / 507883)
=0.019652 / 0.019751
=0.995

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)
=((27019 + 59370) / 260193) / ((30135 + 56929) / 233392)
=0.332019 / 0.373038
=0.89

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
=(31878 - 0 - 42113) / 260193
=-0.039336

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.

Kobe Bussan Co has a M-score of -2.57 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 -2.57 mean?
Kobe Bussan Co (TSE:3038) has a Beneish M-Score of -2.57 as of Jul. 16, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Kobe Bussan Co and its competitors. According to the industry distribution chart, Kobe Bussan Co ranks #154 out of 294 companies in the Retail - Defensive industry, placing it in the top 52.4%.
Is Kobe Bussan Co's Beneish M-Score too high?
Kobe Bussan Co's current Beneish M-Score is -2.57. Based on the distribution chart, Kobe Bussan Co ranks #154 out of 294 companies in the Retail - Defensive industry, which is below the industry midpoint. Overall, Kobe Bussan Co has a GF Score™ of 89/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Kobe Bussan Co's Beneish M-Score compare to KR?
According to the Retail - Defensive industry distribution chart, Kobe Bussan Co ranks #154 out of 294 companies for Beneish M-Score. This places Kobe Bussan Co 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 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 Kobe Bussan Co and its competitors. Kobe Bussan Co's current Beneish M-Score is -2.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Kobe Bussan Co stock overvalued right now?
Based on GuruFocus' analysis, Kobe Bussan Co (TSE:3038) is currently considered Significantly Undervalued. The stock's GF Value™ is 円4,408.71, compared to a current price of 円2,674.50 — trading 39.3% below its estimated fair value. The current Beneish M-Score is -2.57. Kobe Bussan Co's overall GF Score™ is 89/100 with 1 warning sign 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 Kobe Bussan Co (TSE:3038), the current Beneish M-Score is -2.57 as of Jul. 16, 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 Kobe Bussan Co (TSE:3038) Overvalued in 2026?

Based on GuruFocus' analysis, Kobe Bussan Co stock appears to be undervalued. The current stock price of 円2,674.50 is trading 39.3% below its estimated GF Value™ of 円4,408.71. GuruFocus considers Kobe Bussan Co to be Significantly Undervalued.

Key valuation signals for TSE:3038:

  • Beneish M-Score: -2.57
  • GF Value™: 円4,408.71 vs. price of 円2,674.50 (39.3% below fair value)
  • GF Score™: 89/100 with 1 warning sign

No single metric tells the full story. See the TSE:3038 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Kobe Bussan Co Business Description

Address 125-1 Hirano, Hyogo Prefecture, Kakogawa, JPN, 675-0063
Kobe Bussan Co Ltd is a Japan-based company that operates through four business divisions: Business Supermarket, Restaurant and Ready-Meal, Eco-Renewable Energy, and Others. The Business Supermarket segment runs Gyomu Super stores offering affordable domestic and imported food products. The Restaurant and Ready-Meal segment operates buffet and delicatessen chains such as Kobe Cook World Buffet, Premium Karubi, and Chisouna. The Eco-Renewable Energy segment generates electricity from nineteen solar and one woody biomass power plant. The Others segment includes tourism and related businesses. It generates the majority of its revenue from the Business Supermarket segment.
89GF Score

Get the complete analysis for TSE:3038

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

円2,674.50
Price
円4,408.71
GF Value