Jelly Beans Group Co (TSE:3070) Beneish M-Score: 11.09 (As of Jul. 12, 2026)


TSE:3070 Jelly Beans Group Co Ltd TSE:3070
52 GF Score
Price 円85.00
GF Value 円100.47
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Jelly Beans Group Co Beneish M-Score?

Jelly Beans Group Co TSE:3070 +8.97% 52 Beneish M-Score is 11.09 as of Jul. 12, 2026. GuruFocus rates TSE:3070 with a GF Score™ of 52/100 and a GF Value™ of 円100.47 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 1,083 Retail - Cyclical companies, Jelly Beans Group Co ranks worse than 98.98% 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.

Warning Sign:

Beneish M-Score 11.09 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:3070' s Beneish M-Score Range Over the Past 10 Years
Min: -3.84   Med: -2.74   Max: 11.09
Current: 11.09

During the past 13 years, the highest Beneish M-Score of Jelly Beans Group Co was 11.09. The lowest was -3.84. And the median was -2.74.


Jelly Beans Group Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Jelly Beans Group 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.

Jelly Beans Group Co Beneish M-Score Chart

Jelly Beans Group Co Annual Data
Trend Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23 Jan24 Jan25 Jan26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.51 -3.55 -2.59 -1.98 11.09

Jelly Beans Group Co Quarterly Data
Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Jan25 Apr25 Jul25 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 -1.98 0.00 0.00 11.09 0.00

TSE:3070 vs TJX, ROST, BURL: Beneish M-Score Comparison

For the Apparel Retail subindustry, Jelly Beans Group 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.


Jelly Beans Group Co Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Jelly Beans Group Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Jelly Beans Group Co's Beneish M-Score falls into.


TSE:3070
52GF Score
Jelly Beans Group Co Ltd TSE:3070
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Jelly Beans Group 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 Jelly Beans Group 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 * 4.0883+0.528 * 1.288+0.404 * 11.9242+0.892 * 4.318+0.115 * 13.5949
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.33367-0.327 * 0.405
=11.09

* 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 (Jan26) TTM:Last Year (Jan25) TTM:
Total Receivables was 円1,245 Mil.
Revenue was 円3,591 Mil.
Gross Profit was 円1,373 Mil.
Total Current Assets was 円4,752 Mil.
Total Assets was 円6,646 Mil.
Property, Plant and Equipment(Net PPE) was 円87 Mil.
Depreciation, Depletion and Amortization(DDA) was 円7 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,512 Mil.
Long-Term Debt & Capital Lease Obligation was 円184 Mil.
Net Income was 円-242 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-2,460 Mil.
Total Receivables was 円71 Mil.
Revenue was 円832 Mil.
Gross Profit was 円409 Mil.
Total Current Assets was 円615 Mil.
Total Assets was 円629 Mil.
Property, Plant and Equipment(Net PPE) was 円0 Mil.
Depreciation, Depletion and Amortization(DDA) was 円0 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円248 Mil.
Long-Term Debt & Capital Lease Obligation was 円148 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)
=(1244.56 / 3590.899) / (70.501 / 831.619)
=0.346587 / 0.084776
=4.0883

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)
=(409.487 / 831.619) / (1372.818 / 3590.899)
=0.492397 / 0.382305
=1.288

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 - (4752.488 + 87.283) / 6645.786) / (1 - (614.664 + 0) / 628.999)
=0.271753 / 0.02279
=11.9242

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
=3590.899 / 831.619
=4.318

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))
=(0.197 / (0.197 + 0)) / (6.93 / (6.93 + 87.283))
=1 / 0.073557
=13.5949

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 / 3590.899) / (0 / 831.619)
=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)
=((183.711 + 1511.992) / 6645.786) / ((148.31 + 247.939) / 628.999)
=0.255155 / 0.629968
=0.405

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
=(-242.48 - 0 - -2459.978) / 6645.786
=0.33367

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.

Jelly Beans Group Co has a M-score of 11.09 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 11.09 mean?
Jelly Beans Group Co (TSE:3070) has a Beneish M-Score of 11.09 as of Jul. 12, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Jelly Beans Group Co and its competitors. According to the industry distribution chart, Jelly Beans Group Co ranks #1072 out of 1083 companies in the Retail - Cyclical industry, placing it in the top 99%.
Is Jelly Beans Group Co's Beneish M-Score too high?
Jelly Beans Group Co's current Beneish M-Score is 11.09. Based on the distribution chart, Jelly Beans Group Co ranks #1072 out of 1083 companies in the Retail - Cyclical industry, which is in the bottom quartile relative to peers. Overall, Jelly Beans Group Co has a GF Score™ of 52/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Jelly Beans Group Co's Beneish M-Score compare to TJX and ROST?
According to the Retail - Cyclical industry distribution chart, Jelly Beans Group Co ranks #1072 out of 1083 companies for Beneish M-Score. This places Jelly Beans Group 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 - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Jelly Beans Group Co and its competitors. Jelly Beans Group Co's current Beneish M-Score is 11.09. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Jelly Beans Group Co stock overvalued right now?
Based on GuruFocus' analysis, Jelly Beans Group Co (TSE:3070) is currently considered Modestly Undervalued. The stock's GF Value™ is 円100.47, compared to a current price of 円85.00 — trading 15.4% below its estimated fair value. The current Beneish M-Score is 11.09. Jelly Beans Group Co's overall GF Score™ is 52/100 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 Jelly Beans Group Co (TSE:3070), the current Beneish M-Score is 11.09 as of Jul. 12, 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 Jelly Beans Group Co (TSE:3070) Overvalued in 2026?

Based on GuruFocus' analysis, Jelly Beans Group Co stock appears to be undervalued. The current stock price of 円85.00 is trading 15.4% below its estimated GF Value™ of 円100.47. GuruFocus considers Jelly Beans Group Co to be Modestly Undervalued.

Key valuation signals for TSE:3070:

  • Beneish M-Score: 11.09
  • GF Value™: 円100.47 vs. price of 円85.00 (15.4% below fair value)
  • GF Score™: 52/100 with 5 warning signs

No single metric tells the full story. See the TSE:3070 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Jelly Beans Group Co Business Description

Address 1-16-5 Ueno, Second Sankei Building, Taito-ku, Tokyo, JPN, 110-0005
Jelly Beans Group Co Ltd engages in the design, planning, retail sale, and wholesale distribution of non-leather, casual ladies' footwear. The company offers its products under the JELLY BEANS, Son chic TOKYO and Le Chione brands. The firm's business includes wholesale of shoes to specialty shops, department stores, and retail merchandisers, marketing footwear to directly managed retail stores and online shop and mail order sites.
52GF Score

Get the complete analysis for TSE:3070

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

円85.00
Price
円100.47
GF Value