HYPER (TSE:3054) Beneish M-Score: -3.15 (As of Jul. 21, 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:3054 HYPER Inc TSE:3054
53 GF Score
Price 円240.00
GF Value 円378.81
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is HYPER Beneish M-Score?

HYPER TSE:3054 -0.83% 53 Beneish M-Score is -3.15 as of Jul. 21, 2026. GuruFocus rates TSE:3054 with a GF Score™ of 53/100 and a GF Value™ of 円378.81 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 2,405 Hardware companies, HYPER ranks better than 86.44% 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 -3.15 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3054' s Beneish M-Score Range Over the Past 10 Years
Min: -3.15   Med: -2.61   Max: -1.62
Current: -3.15

During the past 13 years, the highest Beneish M-Score of HYPER was -1.62. The lowest was -3.15. And the median was -2.61.


HYPER Beneish M-Score Historical Data

* Premium members only.

The historical data trend for HYPER'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.

HYPER Beneish M-Score Chart

HYPER Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.62 -1.62 -2.60 -2.40 -3.15

HYPER 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 -2.40 0.00 0.00 -3.15 0.00

TSE:3054 vs SNDK, DELL, STX: Beneish M-Score Comparison

For the Computer Hardware subindustry, HYPER'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.


HYPER Beneish M-Score vs Hardware Industry

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

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


TSE:3054
53GF Score
HYPER Inc TSE:3054
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

HYPER 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 HYPER 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 * 0.5749+0.528 * 1.1057+0.404 * 0.7957+0.892 * 1.1101+0.115 * 1.0756
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.08476-0.327 * 0.8969
=-3.15

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was 円2,136 Mil.
Revenue was 円13,776 Mil.
Gross Profit was 円3,392 Mil.
Total Current Assets was 円6,338 Mil.
Total Assets was 円6,870 Mil.
Property, Plant and Equipment(Net PPE) was 円45 Mil.
Depreciation, Depletion and Amortization(DDA) was 円123 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円3,219 Mil.
Long-Term Debt & Capital Lease Obligation was 円369 Mil.
Net Income was 円241 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円823 Mil.
Total Receivables was 円3,346 Mil.
Revenue was 円12,410 Mil.
Gross Profit was 円3,379 Mil.
Total Current Assets was 円6,768 Mil.
Total Assets was 円7,463 Mil.
Property, Plant and Equipment(Net PPE) was 円30 Mil.
Depreciation, Depletion and Amortization(DDA) was 円113 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,098 Mil.
Long-Term Debt & Capital Lease Obligation was 円249 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)
=(2135.725 / 13775.768) / (3346.42 / 12409.59)
=0.155035 / 0.269664
=0.5749

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)
=(3378.82 / 12409.59) / (3392.363 / 13775.768)
=0.272275 / 0.246256
=1.1057

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 - (6338.407 + 44.736) / 6870.029) / (1 - (6768.434 + 30.212) / 7463.366)
=0.070871 / 0.089064
=0.7957

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
=13775.768 / 12409.59
=1.1101

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))
=(113.313 / (113.313 + 30.212)) / (123.456 / (123.456 + 44.736))
=0.7895 / 0.734018
=1.0756

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 / 13775.768) / (0 / 12409.59)
=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)
=((369.472 + 3218.545) / 6870.029) / ((248.617 + 4097.517) / 7463.366)
=0.522271 / 0.582329
=0.8969

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
=(240.626 - 0 - 822.929) / 6870.029
=-0.08476

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.

HYPER has a M-score of -3.15 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 -3.15 mean?
HYPER (TSE:3054) has a Beneish M-Score of -3.15 as of Jul. 21, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on HYPER and its competitors. According to the industry distribution chart, HYPER ranks #326 out of 2405 companies in the Hardware industry, placing it in the top 13.6%.
Is HYPER's Beneish M-Score too high?
HYPER's current Beneish M-Score is -3.15. Based on the distribution chart, HYPER ranks #326 out of 2405 companies in the Hardware industry, which is in the top quartile — a strong position relative to peers. Overall, HYPER has a GF Score™ of 53/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does HYPER's Beneish M-Score compare to SNDK and DELL?
According to the Hardware industry distribution chart, HYPER ranks #326 out of 2405 companies for Beneish M-Score. This places HYPER in the top 14% 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 HYPER and its competitors. HYPER's current Beneish M-Score is -3.15. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is HYPER stock overvalued right now?
Based on GuruFocus' analysis, HYPER (TSE:3054) is currently considered Possible Value Trap. The stock's GF Value™ is 円378.81, compared to a current price of 円240.00 — trading 36.6% below its estimated fair value. The current Beneish M-Score is -3.15. HYPER's overall GF Score™ is 53/100 with 3 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 HYPER (TSE:3054), the current Beneish M-Score is -3.15 as of Jul. 21, 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 HYPER (TSE:3054) Overvalued in 2026?

Based on GuruFocus' analysis, HYPER stock appears to be undervalued. The current stock price of 円240.00 is trading 36.6% below its estimated GF Value™ of 円378.81. GuruFocus considers HYPER to be Possible Value Trap.

Key valuation signals for TSE:3054:

  • Beneish M-Score: -3.15
  • GF Value™: 円378.81 vs. price of 円240.00 (36.6% below fair value)
  • GF Score™: 53/100 with 3 warning signs

No single metric tells the full story. See the TSE:3054 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


HYPER Business Description

Address 2-9-6 New ESR-cho Building, Nihonbashi horidome town, Tokyo, JPN, 103-0012
HYPER Inc is engaged in sales and installation, setting and maintenance of computers and peripheral equipment, communication equipment, office equipment, office automation equipment, information processing service industry and software planning, and mail ordering using the internet and planning, and production of websites.
53GF Score

Get the complete analysis for TSE:3054

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

円240.00
Price
円378.81
GF Value