Treasure Factory Co (TSE:3093) Beneish M-Score: -2.33 (As of Jun. 26, 2026)


TSE:3093 Treasure Factory Co Ltd TSE:3093
92 GF Score
Price 円2,063.00
GF Value 円2,161.33
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Treasure Factory Co Beneish M-Score?

Treasure Factory Co TSE:3093 +2.53% 92 Beneish M-Score is -2.33 as of Jun. 26, 2026. GuruFocus rates TSE:3093 with a GF Score™ of 92/100 and a GF Value™ of 円2,161.33 (Fairly Valued). The stock has 2 warning signs investors should review. Among 1,087 Retail - Cyclical companies, Treasure Factory Co ranks worse than 67.25% 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 -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3093' s Beneish M-Score Range Over the Past 10 Years
Min: -2.85   Med: -2.31   Max: -1.42
Current: -2.33

During the past 13 years, the highest Beneish M-Score of Treasure Factory Co was -1.42. The lowest was -2.85. And the median was -2.31.


Treasure Factory Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Treasure Factory 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.

Treasure Factory Co Beneish M-Score Chart

Treasure Factory 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 -2.37 -2.18 -1.83 -2.33 -2.33

Treasure Factory Co Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26
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 -2.33 0.00 0.00 0.00 -2.33

TSE:3093 vs CASY, WSM, ULTA: Beneish M-Score Comparison

For the Specialty Retail subindustry, Treasure Factory 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.


Treasure Factory Co Beneish M-Score vs Retail - Cyclical Industry

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

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


TSE:3093
92GF Score
Treasure Factory Co Ltd TSE:3093
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Treasure Factory 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 Treasure Factory 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 * 1.0452+0.528 * 0.9988+0.404 * 0.9569+0.892 * 1.1514+0.115 * 1.051
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.002787-0.327 * 1.0067
=-2.33

* 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1,674 Mil.
Revenue was 円48,597 Mil.
Gross Profit was 円28,731 Mil.
Total Current Assets was 円16,827 Mil.
Total Assets was 円25,479 Mil.
Property, Plant and Equipment(Net PPE) was 円7,107 Mil.
Depreciation, Depletion and Amortization(DDA) was 円845 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円9,745 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,869 Mil.
Net Income was 円3,171 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,242 Mil.
Total Receivables was 円1,391 Mil.
Revenue was 円42,207 Mil.
Gross Profit was 円24,924 Mil.
Total Current Assets was 円13,274 Mil.
Total Assets was 円20,830 Mil.
Property, Plant and Equipment(Net PPE) was 円6,236 Mil.
Depreciation, Depletion and Amortization(DDA) was 円784 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円7,826 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,606 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)
=(1674 / 48597) / (1391 / 42207)
=0.034447 / 0.032957
=1.0452

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)
=(24924 / 42207) / (28731 / 48597)
=0.590518 / 0.591209
=0.9988

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 - (16827 + 7107) / 25479) / (1 - (13274 + 6236) / 20830)
=0.060638 / 0.06337
=0.9569

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
=48597 / 42207
=1.1514

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))
=(784 / (784 + 6236)) / (845 / (845 + 7107))
=0.111681 / 0.106263
=1.051

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 / 48597) / (0 / 42207)
=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)
=((1869 + 9745) / 25479) / ((1606 + 7826) / 20830)
=0.455826 / 0.452808
=1.0067

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
=(3171 - 0 - 3242) / 25479
=-0.002787

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.

Treasure Factory Co has a M-score of -2.33 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 -2.33 mean?
Treasure Factory Co (TSE:3093) has a Beneish M-Score of -2.33 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Treasure Factory Co and its competitors. According to the industry distribution chart, Treasure Factory Co ranks #731 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 67.2%.
Is Treasure Factory Co's Beneish M-Score too high?
Treasure Factory Co's current Beneish M-Score is -2.33. Based on the distribution chart, Treasure Factory Co ranks #731 out of 1087 companies in the Retail - Cyclical industry, which is below the industry midpoint. Overall, Treasure Factory Co has a GF Score™ of 92/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Treasure Factory Co's Beneish M-Score compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Treasure Factory Co ranks #731 out of 1087 companies for Beneish M-Score. This places Treasure Factory 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 Treasure Factory Co and its competitors. Treasure Factory Co's current Beneish M-Score is -2.33. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Treasure Factory Co stock overvalued right now?
Based on GuruFocus' analysis, Treasure Factory Co (TSE:3093) is currently considered Fairly Valued. The stock's GF Value™ is 円2,161.33, compared to a current price of 円2,063.00 — trading 4.5% below its estimated fair value. The current Beneish M-Score is -2.33. Treasure Factory Co's overall GF Score™ is 92/100 with 2 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 Treasure Factory Co (TSE:3093), the current Beneish M-Score is -2.33 as of Jun. 26, 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 Treasure Factory Co (TSE:3093) Overvalued in 2026?

Based on GuruFocus' analysis, Treasure Factory Co stock appears to be undervalued. The current stock price of 円2,063.00 is trading 4.5% below its estimated GF Value™ of 円2,161.33. GuruFocus considers Treasure Factory Co to be Fairly Valued.

Key valuation signals for TSE:3093:

  • Beneish M-Score: -2.33
  • GF Value™: 円2,161.33 vs. price of 円2,063.00 (4.5% below fair value)
  • GF Score™: 92/100 with 2 warning signs

No single metric tells the full story. See the TSE:3093 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Treasure Factory Co Business Description

Address 4-14-1 Sotokanda, Akihabara UDX Building, 20th Floor, Chiyoda-ku, Tokyo, JPN, 101-0021
Treasure Factory Co Ltd is a Japan-based company. It is mainly engaged in the sale and purchase of reuse items through its stores and online. The company is also engaged in the bag and accessory rental business under the brand name Cariru and operates a treasure factory moving service. It sells used merchandise in Tokyo, Saitama, Kanagawa, and Chiba.
92GF Score

Get the complete analysis for TSE:3093

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

円2,063.00
Price
円2,161.33
GF Value