Doutor Nichires Holdings Co (TSE:3087) Beneish M-Score: -2.07 (As of Aug. 28, 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:3087 Doutor Nichires Holdings Co Ltd TSE:3087
58 GF Score
Price 円3,410.00
GF Value 円281.82
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Doutor Nichires Holdings Co Beneish M-Score?

Doutor Nichires Holdings Co TSE:3087 +0.44% 58 Beneish M-Score is -2.07 as of Aug. 28, 2026. GuruFocus rates TSE:3087 with a GF Score™ of 58/100 and a GF Value™ of 円281.82 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 358 Restaurants companies, Doutor Nichires Holdings Co ranks worse than 64.8% 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 -2.07 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3087' s Beneish M-Score Range Over the Past 10 Years
Min: -3.25   Med: -2.66   Max: -2.07
Current: -2.07

During the past 13 years, the highest Beneish M-Score of Doutor Nichires Holdings Co was -2.07. The lowest was -3.25. And the median was -2.66.


Doutor Nichires Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Doutor Nichires 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.

Doutor Nichires Holdings Co Beneish M-Score Chart

Doutor Nichires Holdings Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.25 -2.39 -2.71 -2.64 -2.07

Doutor Nichires Holdings Co Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 0.00 -2.07 0.00

TSE:3087 vs MCD, SBUX, YUM: Beneish M-Score Comparison

For the Restaurants subindustry, Doutor Nichires 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.


Doutor Nichires Holdings Co Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Doutor Nichires Holdings Co's Beneish M-Score distribution charts can be found below:

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


TSE:3087
58GF Score
Doutor Nichires Holdings Co Ltd TSE:3087
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Doutor Nichires 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 Doutor Nichires 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 * 1.3116+0.528 * 1.0229+0.404 * 1.1374+0.892 * 1.0694+0.115 * 1.0107
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9722+4.679 * 0.00156-0.327 * 1.0488
=-2.07

* 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 (Feb26) TTM:Last Year (Feb25) TTM:
Total Receivables was 円9,444 Mil.
Revenue was 円159,147 Mil.
Gross Profit was 円93,691 Mil.
Total Current Assets was 円55,932 Mil.
Total Assets was 円136,519 Mil.
Property, Plant and Equipment(Net PPE) was 円52,000 Mil.
Depreciation, Depletion and Amortization(DDA) was 円4,665 Mil.
Selling, General, & Admin. Expense(SGA) was 円4,170 Mil.
Total Current Liabilities was 円22,576 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,530 Mil.
Net Income was 円7,234 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円7,021 Mil.
Total Receivables was 円6,733 Mil.
Revenue was 円148,822 Mil.
Gross Profit was 円89,621 Mil.
Total Current Assets was 円58,792 Mil.
Total Assets was 円134,232 Mil.
Property, Plant and Equipment(Net PPE) was 円50,727 Mil.
Depreciation, Depletion and Amortization(DDA) was 円4,604 Mil.
Selling, General, & Admin. Expense(SGA) was 円4,011 Mil.
Total Current Liabilities was 円21,084 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,516 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)
=(9444 / 159147) / (6733 / 148822)
=0.059341 / 0.045242
=1.3116

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)
=(89621 / 148822) / (93691 / 159147)
=0.602203 / 0.588707
=1.0229

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 - (55932 + 52000) / 136519) / (1 - (58792 + 50727) / 134232)
=0.209399 / 0.184107
=1.1374

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
=159147 / 148822
=1.0694

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))
=(4604 / (4604 + 50727)) / (4665 / (4665 + 52000))
=0.083208 / 0.082326
=1.0107

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)
=(4170 / 159147) / (4011 / 148822)
=0.026202 / 0.026952
=0.9722

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)
=((1530 + 22576) / 136519) / ((1516 + 21084) / 134232)
=0.176576 / 0.168365
=1.0488

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
=(7234 - 0 - 7021) / 136519
=0.00156

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.

Doutor Nichires Holdings Co has a M-score of -2.07 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 -2.07 mean?
Doutor Nichires Holdings Co (TSE:3087) has a Beneish M-Score of -2.07 as of Aug. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Doutor Nichires Holdings Co and its competitors. According to the industry distribution chart, Doutor Nichires Holdings Co ranks #232 out of 358 companies in the Restaurants industry, placing it in the top 64.8%.
Is Doutor Nichires Holdings Co's Beneish M-Score too high?
Doutor Nichires Holdings Co's current Beneish M-Score is -2.07. Based on the distribution chart, Doutor Nichires Holdings Co ranks #232 out of 358 companies in the Restaurants industry, which is below the industry midpoint. Overall, Doutor Nichires Holdings Co has a GF Score™ of 58/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Doutor Nichires Holdings Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Doutor Nichires Holdings Co ranks #232 out of 358 companies for Beneish M-Score. This places Doutor Nichires 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Doutor Nichires Holdings Co and its competitors. Doutor Nichires Holdings Co's current Beneish M-Score is -2.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Doutor Nichires Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Doutor Nichires Holdings Co (TSE:3087) is currently considered Significantly Overvalued. The stock's GF Value™ is 円281.82, compared to a current price of 円3,410.00 — trading 1110% above its estimated fair value. The current Beneish M-Score is -2.07. Doutor Nichires Holdings Co's overall GF Score™ is 58/100 with 6 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 Doutor Nichires Holdings Co (TSE:3087), the current Beneish M-Score is -2.07 as of Aug. 28, 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 Doutor Nichires Holdings Co (TSE:3087) Overvalued in 2026?

Based on GuruFocus' analysis, Doutor Nichires Holdings Co stock appears to be overvalued. The current stock price of 円3,410.00 is trading 1110% above its estimated GF Value™ of 円281.82. GuruFocus considers Doutor Nichires Holdings Co to be Significantly Overvalued.

Key valuation signals for TSE:3087:

  • Beneish M-Score: -2.07
  • GF Value™: 円281.82 vs. price of 円3,410.00 (1110% above fair value)
  • GF Score™: 58/100 with 6 warning signs

No single metric tells the full story. See the TSE:3087 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Doutor Nichires Holdings Co Business Description

Other Exchanges DTNHF:USA
Address 11 No. 10 No. Sarugakucho, Shibuya, Tokyo, JPN, 150-0033
Doutor Nichires Holdings Co Ltd operate restaurants & coffee shops, manufactures bread & confectionery products, roasts coffee, imports & exports food, & manages franchise chains. The company's coffee shops & restaurants operate mainly in Japan under dozens of brand names that specialized in specific coffee and food types in the following categories: Italian coffee & sandwiches, Italian pasta, American food & coffee, Hawaiian coffee, & many others. Its business segments are: Restaurant System Group, which mainly operates restaurant chains with directly managed stores & the handling of ingredients. The Doutor Coffee Group operates coffee chains through its own stores & franchise system. Other refers to retail & wholesale business activities related to the food service industry.
58GF Score

Get the complete analysis for TSE:3087

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

円3,410.00
Price
円281.82
GF Value