Beauty Kadan Holdings Co (TSE:3041) Beneish M-Score: -2.32 (As of Aug. 01, 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:3041 Beauty Kadan Holdings Co Ltd TSE:3041
53 GF Score
Price 円402.00
GF Value 円536.67
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Beauty Kadan Holdings Co Beneish M-Score?

Beauty Kadan Holdings Co TSE:3041 -0.25% 53 Beneish M-Score is -2.32 as of Aug. 01, 2026. GuruFocus rates TSE:3041 with a GF Score™ of 53/100 and a GF Value™ of 円536.67 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 89 Personal Services companies, Beauty Kadan Holdings Co ranks worse than 74.16% 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 -2.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3041' s Beneish M-Score Range Over the Past 10 Years
Min: -3.08   Med: -2.52   Max: -2.21
Current: -2.32

During the past 13 years, the highest Beneish M-Score of Beauty Kadan Holdings Co was -2.21. The lowest was -3.08. And the median was -2.52.


Beauty Kadan Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Beauty Kadan Holdings 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.

Beauty Kadan Holdings Co Beneish M-Score Chart

Beauty Kadan Holdings Co Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.32 -2.52 -2.43 -2.51 -2.32

Beauty Kadan Holdings Co Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Dec25 Mar26
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 -2.32 0.00 0.00

TSE:3041 vs ROL, SCI, HRB: Beneish M-Score Comparison

For the Personal Services subindustry, Beauty Kadan Holdings 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.


Beauty Kadan Holdings Co Beneish M-Score vs Personal Services Industry

For the Personal Services industry and Consumer Cyclical sector, Beauty Kadan Holdings Co's Beneish M-Score distribution charts can be found below:

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


TSE:3041
53GF Score
Beauty Kadan Holdings Co Ltd TSE:3041
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Beauty Kadan Holdings 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 Beauty Kadan Holdings 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 * 0.9317+0.528 * 1.11+0.404 * 0.9897+0.892 * 1.0887+0.115 * 0.7192
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.026084-0.327 * 0.987
=-2.32

* 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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was 円581 Mil.
Revenue was 円7,603 Mil.
Gross Profit was 円975 Mil.
Total Current Assets was 円1,966 Mil.
Total Assets was 円2,898 Mil.
Property, Plant and Equipment(Net PPE) was 円577 Mil.
Depreciation, Depletion and Amortization(DDA) was 円62 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,356 Mil.
Long-Term Debt & Capital Lease Obligation was 円841 Mil.
Net Income was 円43 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-33 Mil.
Total Receivables was 円573 Mil.
Revenue was 円6,983 Mil.
Gross Profit was 円994 Mil.
Total Current Assets was 円1,799 Mil.
Total Assets was 円2,718 Mil.
Property, Plant and Equipment(Net PPE) was 円583 Mil.
Depreciation, Depletion and Amortization(DDA) was 円44 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,282 Mil.
Long-Term Debt & Capital Lease Obligation was 円806 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)
=(581.333 / 7602.614) / (573.063 / 6982.903)
=0.076465 / 0.082067
=0.9317

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)
=(994.391 / 6982.903) / (975.313 / 7602.614)
=0.142404 / 0.128287
=1.11

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 - (1965.958 + 577.221) / 2897.564) / (1 - (1799.228 + 582.803) / 2717.887)
=0.122304 / 0.123572
=0.9897

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
=7602.614 / 6982.903
=1.0887

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))
=(43.648 / (43.648 + 582.803)) / (61.916 / (61.916 + 577.221))
=0.069675 / 0.096874
=0.7192

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 / 7602.614) / (0 / 6982.903)
=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)
=((841.232 + 1356.013) / 2897.564) / ((805.629 + 1282.422) / 2717.887)
=0.758308 / 0.768263
=0.987

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
=(42.99 - 0 - -32.589) / 2897.564
=0.026084

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.

Beauty Kadan Holdings Co has a M-score of -2.32 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 -2.32 mean?
Beauty Kadan Holdings Co (TSE:3041) has a Beneish M-Score of -2.32 as of Aug. 01, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Beauty Kadan Holdings Co and its competitors. According to the industry distribution chart, Beauty Kadan Holdings Co ranks #66 out of 89 companies in the Personal Services industry, placing it in the top 74.2%.
Is Beauty Kadan Holdings Co's Beneish M-Score too high?
Beauty Kadan Holdings Co's current Beneish M-Score is -2.32. Based on the distribution chart, Beauty Kadan Holdings Co ranks #66 out of 89 companies in the Personal Services industry, which is below the industry midpoint. Overall, Beauty Kadan Holdings Co has a GF Score™ of 53/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Beauty Kadan Holdings Co's Beneish M-Score compare to ROL and SCI?
According to the Personal Services industry distribution chart, Beauty Kadan Holdings Co ranks #66 out of 89 companies for Beneish M-Score. This places Beauty Kadan Holdings 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 Personal Services company?
A good Beneish M-Score depends on the Personal Services 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 Beauty Kadan Holdings Co and its competitors. Beauty Kadan Holdings Co's current Beneish M-Score is -2.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Beauty Kadan Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Beauty Kadan Holdings Co (TSE:3041) is currently considered Modestly Undervalued. The stock's GF Value™ is 円536.67, compared to a current price of 円402.00 — trading 25.1% below its estimated fair value. The current Beneish M-Score is -2.32. Beauty Kadan Holdings Co's overall GF Score™ is 53/100 with 4 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 Beauty Kadan Holdings Co (TSE:3041), the current Beneish M-Score is -2.32 as of Aug. 01, 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 Beauty Kadan Holdings Co (TSE:3041) Overvalued in 2026?

Based on GuruFocus' analysis, Beauty Kadan Holdings Co stock appears to be undervalued. The current stock price of 円402.00 is trading 25.1% below its estimated GF Value™ of 円536.67. GuruFocus considers Beauty Kadan Holdings Co to be Modestly Undervalued.

Key valuation signals for TSE:3041:

  • Beneish M-Score: -2.32
  • GF Value™: 円536.67 vs. price of 円402.00 (25.1% below fair value)
  • GF Score™: 53/100 with 4 warning signs

No single metric tells the full story. See the TSE:3041 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Beauty Kadan Holdings Co Business Description

Address 1-46 Ryutsu Danchi, Minami-ku, Kumamoto Prefecture, Kumamoto, JPN, 862-0967
Beauty Kadan Holdings Co Ltd offers planning and setting up flower arrangement altars for funerals and other events. The company also wholesales fresh flowers and bridal flower business. It also has other businesses, including the System development, and Wedding and funeral business.
53GF Score

Get the complete analysis for TSE:3041

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

円402.00
Price
円536.67
GF Value