Univa Oak Holdings (TSE:3113) Beneish M-Score: -2.09 (As of Jun. 30, 2026)


TSE:3113 Univa Oak Holdings Ltd TSE:3113
50 GF Score
Price 円76.00
GF Value 円58.51
Valuation Modestly Overvalued
! 7 Warning Signs
View Full Analysis

What is Univa Oak Holdings Beneish M-Score?

Univa Oak Holdings TSE:3113 +4.11% 50 Beneish M-Score is -2.09 as of Jun. 30, 2026. GuruFocus rates TSE:3113 with a GF Score™ of 50/100 and a GF Value™ of 円58.51 (Modestly Overvalued). The stock has 7 warning signs investors should review. Among 951 Asset Management companies, Univa Oak Holdings ranks worse than 56.15% 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 -2.09 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3113' s Beneish M-Score Range Over the Past 10 Years
Min: -4.01   Med: -2.19   Max: 6.33
Current: -2.09

During the past 13 years, the highest Beneish M-Score of Univa Oak Holdings was 6.33. The lowest was -4.01. And the median was -2.19.


Univa Oak Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Univa Oak Holdings'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.

Univa Oak Holdings Beneish M-Score Chart

Univa Oak Holdings Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -0.42 -2.37 -2.29 -1.06 -2.09

Univa Oak Holdings Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 -2.29 0.00 -1.06 0.00 -2.09

TSE:3113 vs BLK, BX, KKR: Beneish M-Score Comparison

For the Asset Management subindustry, Univa Oak Holdings'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.


Univa Oak Holdings Beneish M-Score vs Asset Management Industry

For the Asset Management industry and Financial Services sector, Univa Oak Holdings's Beneish M-Score distribution charts can be found below:

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


TSE:3113
50GF Score
Univa Oak Holdings Ltd TSE:3113
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Univa Oak Holdings 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 Univa Oak Holdings 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 * 1.3349+0.528 * 1.1405+0.404 * 0.8944+0.892 * 0.8091+0.115 * 1.1242
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.058935-0.327 * 1.2112
=-2.09

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was 円2,157 Mil.
Revenue was 円2,332 Mil.
Gross Profit was 円1,068 Mil.
Total Current Assets was 円3,264 Mil.
Total Assets was 円5,039 Mil.
Property, Plant and Equipment(Net PPE) was 円1,274 Mil.
Depreciation, Depletion and Amortization(DDA) was 円22 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,485 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,072 Mil.
Net Income was 円-583 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-880 Mil.
Total Receivables was 円1,997 Mil.
Revenue was 円2,882 Mil.
Gross Profit was 円1,505 Mil.
Total Current Assets was 円3,128 Mil.
Total Assets was 円5,007 Mil.
Property, Plant and Equipment(Net PPE) was 円1,323 Mil.
Depreciation, Depletion and Amortization(DDA) was 円25 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,420 Mil.
Long-Term Debt & Capital Lease Obligation was 円497 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)
=(2157.068 / 2331.883) / (1997.152 / 2882.052)
=0.925033 / 0.692962
=1.3349

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)
=(1504.99 / 2882.052) / (1067.686 / 2331.883)
=0.522194 / 0.457864
=1.1405

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 - (3264.47 + 1273.645) / 5038.754) / (1 - (3127.878 + 1323.129) / 5007.267)
=0.099358 / 0.111091
=0.8944

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
=2331.883 / 2882.052
=0.8091

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))
=(25.345 / (25.345 + 1323.129)) / (21.655 / (21.655 + 1273.645))
=0.018795 / 0.016718
=1.1242

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 / 2331.883) / (0 / 2882.052)
=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)
=((2071.72 + 1484.631) / 5038.754) / ((497.497 + 2420.418) / 5007.267)
=0.7058 / 0.582736
=1.2112

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
=(-582.831 - 0 - -879.792) / 5038.754
=0.058935

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.

Univa Oak Holdings has a M-score of -2.09 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 -2.09 mean?
Univa Oak Holdings (TSE:3113) has a Beneish M-Score of -2.09 as of Jun. 30, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Univa Oak Holdings and its competitors. According to the industry distribution chart, Univa Oak Holdings ranks #534 out of 951 companies in the Asset Management industry, placing it in the top 56.2%.
Is Univa Oak Holdings' Beneish M-Score too high?
Univa Oak Holdings' current Beneish M-Score is -2.09. Based on the distribution chart, Univa Oak Holdings ranks #534 out of 951 companies in the Asset Management industry, which is below the industry midpoint. Overall, Univa Oak Holdings has a GF Score™ of 50/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Univa Oak Holdings' Beneish M-Score compare to BLK and BX?
According to the Asset Management industry distribution chart, Univa Oak Holdings ranks #534 out of 951 companies for Beneish M-Score. This places Univa Oak Holdings 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 an Asset Management company?
A good Beneish M-Score depends on the Asset Management 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 Univa Oak Holdings and its competitors. Univa Oak Holdings's current Beneish M-Score is -2.09. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Univa Oak Holdings stock overvalued right now?
Based on GuruFocus' analysis, Univa Oak Holdings (TSE:3113) is currently considered Modestly Overvalued. The stock's GF Value™ is 円58.51, compared to a current price of 円76.00 — trading 29.9% above its estimated fair value. The current Beneish M-Score is -2.09. Univa Oak Holdings' overall GF Score™ is 50/100 with 7 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 Univa Oak Holdings (TSE:3113), the current Beneish M-Score is -2.09 as of Jun. 30, 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 Univa Oak Holdings (TSE:3113) Overvalued in 2026?

Based on GuruFocus' analysis, Univa Oak Holdings stock appears to be overvalued. The current stock price of 円76.00 is trading 29.9% above its estimated GF Value™ of 円58.51. GuruFocus considers Univa Oak Holdings to be Modestly Overvalued.

Key valuation signals for TSE:3113:

  • Beneish M-Score: -2.09
  • GF Value™: 円58.51 vs. price of 円76.00 (29.9% above fair value)
  • GF Score™: 50/100 with 7 warning signs

No single metric tells the full story. See the TSE:3113 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Univa Oak Holdings Business Description

Address 8-10-24 Akasaka, Minato-ku, Sumitomo Fudosan Akasaka Bldg. 6F, Tokyo, JPN, 107-0052
Univa Oak Holdings Ltd formerly Oak Capital Corp is a Japan-based company engaged in the investment banking business. The company operates through three business investment bank, business investment and brand investment. Its investment bank business is involved in the investments in the area of merger and acquisition and initial public offerings and other companies. It also invests in various projects through business investment. The company's brand investment business comprises of investments in branded power companies to improve corporate value.
50GF Score

Get the complete analysis for TSE:3113

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

円76.00
Price
円58.51
GF Value