Macnica Holdings (TSE:3132) Beneish M-Score: -2.22 (As of Jun. 27, 2026)


TSE:3132 Macnica Holdings Inc TSE:3132
90 GF Score
Price 円3,184.00
GF Value 円2,537.08
Valuation Modestly Overvalued
! 8 Warning Signs
View Full Analysis

What is Macnica Holdings Beneish M-Score?

Macnica Holdings TSE:3132 -4.36% 90 Beneish M-Score is -2.22 as of Jun. 27, 2026. GuruFocus rates TSE:3132 with a GF Score™ of 90/100 and a GF Value™ of 円2,537.08 (Modestly Overvalued). The stock has 8 warning signs investors should review. Among 2,404 Hardware companies, Macnica Holdings ranks worse than 69.09% 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 -2.22 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3132' s Beneish M-Score Range Over the Past 10 Years
Min: -2.93   Med: -2.29   Max: -1.56
Current: -2.22

During the past 11 years, the highest Beneish M-Score of Macnica Holdings was -1.56. The lowest was -2.93. And the median was -2.29.


Macnica Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Macnica 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.

Macnica Holdings Beneish M-Score Chart

Macnica 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 -1.82 -2.44 -2.29 -2.42 -2.22

Macnica Holdings Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 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 -2.42 0.00 0.00 0.00 -2.22

TSE:3132 vs SNX, ARW, AVT: Beneish M-Score Comparison

For the Electronics & Computer Distribution subindustry, Macnica 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.


Macnica Holdings Beneish M-Score vs Hardware Industry

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

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


TSE:3132
90GF Score
Macnica Holdings Inc TSE:3132
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Macnica 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 Macnica 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 * 1.111+0.528 * 1.0914+0.404 * 0.8475+0.892 * 1.1741+0.115 * 0.8961
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.012828-0.327 * 1.1098
=-2.22

* 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268,664 Mil.
Revenue was 円1,214,196 Mil.
Gross Profit was 円130,438 Mil.
Total Current Assets was 円667,872 Mil.
Total Assets was 円700,887 Mil.
Property, Plant and Equipment(Net PPE) was 円9,474 Mil.
Depreciation, Depletion and Amortization(DDA) was 円4,579 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円409,570 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,008 Mil.
Net Income was 円27,765 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円18,774 Mil.
Total Receivables was 円205,965 Mil.
Revenue was 円1,034,180 Mil.
Gross Profit was 円121,252 Mil.
Total Current Assets was 円524,936 Mil.
Total Assets was 円556,438 Mil.
Property, Plant and Equipment(Net PPE) was 円9,450 Mil.
Depreciation, Depletion and Amortization(DDA) was 円3,897 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円293,061 Mil.
Long-Term Debt & Capital Lease Obligation was 円638 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)
=(268664 / 1214196) / (205965 / 1034180)
=0.221269 / 0.199158
=1.111

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)
=(121252 / 1034180) / (130438 / 1214196)
=0.117245 / 0.107427
=1.0914

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 - (667872 + 9474) / 700887) / (1 - (524936 + 9450) / 556438)
=0.033587 / 0.039631
=0.8475

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
=1214196 / 1034180
=1.1741

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))
=(3897 / (3897 + 9450)) / (4579 / (4579 + 9474))
=0.291976 / 0.325838
=0.8961

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 / 1214196) / (0 / 1034180)
=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)
=((1008 + 409570) / 700887) / ((638 + 293061) / 556438)
=0.585798 / 0.52782
=1.1098

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
=(27765 - 0 - 18774) / 700887
=0.012828

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.

Macnica Holdings has a M-score of -2.22 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 -2.22 mean?
Macnica Holdings (TSE:3132) has a Beneish M-Score of -2.22 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Macnica Holdings and its competitors. According to the industry distribution chart, Macnica Holdings ranks #1661 out of 2404 companies in the Hardware industry, placing it in the top 69.1%.
Is Macnica Holdings' Beneish M-Score too high?
Macnica Holdings' current Beneish M-Score is -2.22. Based on the distribution chart, Macnica Holdings ranks #1661 out of 2404 companies in the Hardware industry, which is below the industry midpoint. Overall, Macnica Holdings has a GF Score™ of 90/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Macnica Holdings' Beneish M-Score compare to SNX and ARW?
According to the Hardware industry distribution chart, Macnica Holdings ranks #1661 out of 2404 companies for Beneish M-Score. This places Macnica 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 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 Macnica Holdings and its competitors. Macnica Holdings's current Beneish M-Score is -2.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Macnica Holdings stock overvalued right now?
Based on GuruFocus' analysis, Macnica Holdings (TSE:3132) is currently considered Modestly Overvalued. The stock's GF Value™ is 円2,537.08, compared to a current price of 円3,184.00 — trading 25.5% above its estimated fair value. The current Beneish M-Score is -2.22. Macnica Holdings' overall GF Score™ is 90/100 with 8 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 Macnica Holdings (TSE:3132), the current Beneish M-Score is -2.22 as of Jun. 27, 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 Macnica Holdings (TSE:3132) Overvalued in 2026?

Based on GuruFocus' analysis, Macnica Holdings stock appears to be overvalued. The current stock price of 円3,184.00 is trading 25.5% above its estimated GF Value™ of 円2,537.08. GuruFocus considers Macnica Holdings to be Modestly Overvalued.

Key valuation signals for TSE:3132:

  • Beneish M-Score: -2.22
  • GF Value™: 円2,537.08 vs. price of 円3,184.00 (25.5% above fair value)
  • GF Score™: 90/100 with 8 warning signs

No single metric tells the full story. See the TSE:3132 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Macnica Holdings Business Description

Address 1-6-3 Shin-Yokohama, Macnica Building 1, Kohoku-ku, Yokohama, JPN, 222-8561
Macnica Holdings Inc is an independent electronics distribution company in Japan. The company imports, exports, and distributes electronic components such as semiconductor devices and Integrated Circuit (IC), and business accompanying or pertaining to such activities. Its business segments are the Integrated Circuit, Electronic Devices, and Other Business, and the Network Business. The IC, Electronic Devices, and Other Business handles the sales of products such as ICs and electronic devices, and the Network Business is responsible for the sales of network-related hardware, software, and services.
90GF Score

Get the complete analysis for TSE:3132

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

円3,184.00
Price
円2,537.08
GF Value