Hamee (TSE:3134) Beneish M-Score: -2.11 (As of Jun. 26, 2026)


TSE:3134 Hamee Corp TSE:3134
64 GF Score
Price 円253.00
GF Value 円625.11
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is Hamee Beneish M-Score?

Hamee TSE:3134 -1.94% 64 Beneish M-Score is -2.11 as of Jun. 26, 2026. GuruFocus rates TSE:3134 with a GF Score™ of 64/100 and a GF Value™ of 円625.11 (Possible Value Trap). The stock has 7 warning signs investors should review. Among 1,087 Retail - Cyclical companies, Hamee ranks worse than 75.99% 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 -2.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3134' s Beneish M-Score Range Over the Past 10 Years
Min: -3.28   Med: -2.25   Max: -1.9
Current: -2.11

During the past 13 years, the highest Beneish M-Score of Hamee was -1.90. The lowest was -3.28. And the median was -2.25.


Hamee Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hamee'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.

Hamee Beneish M-Score Chart

Hamee Annual Data
Trend Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23 Apr24 Apr25 Apr26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.28 -2.10 -2.22 -2.50 -2.11

Hamee Semi-Annual Data
Oct16 Apr17 Oct17 Apr18 Oct18 Apr19 Oct19 Apr20 Oct20 Apr21 Oct21 Apr22 Oct22 Apr23 Oct23 Apr24 Oct24 Apr25 Oct25 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 -2.22 0.00 -2.50 0.00 -2.11

TSE:3134 vs AMZN, BABA, PDD: Beneish M-Score Comparison

For the Internet Retail subindustry, Hamee'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.


Hamee Beneish M-Score vs Retail - Cyclical Industry

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

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


TSE:3134
64GF Score
Hamee Corp TSE:3134
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hamee 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 Hamee 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 * 0.9053+0.528 * 1+0.404 * 1.015+0.892 * 1+0.115 * 1.0949
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.102057-0.327 * 1.119
=-2.11

* 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 (Apr26) TTM:Last Year (Apr25) TTM:
Total Receivables was 円2,130 Mil.
Revenue was 円22,895 Mil.
Gross Profit was 円13,497 Mil.
Total Current Assets was 円10,176 Mil.
Total Assets was 円13,574 Mil.
Property, Plant and Equipment(Net PPE) was 円1,838 Mil.
Depreciation, Depletion and Amortization(DDA) was 円807 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円5,600 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 Mil.
Net Income was 円1,278 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-107 Mil.
Total Receivables was 円2,352 Mil.
Revenue was 円22,895 Mil.
Gross Profit was 円13,497 Mil.
Total Current Assets was 円13,422 Mil.
Total Assets was 円16,973 Mil.
Property, Plant and Equipment(Net PPE) was 円1,628 Mil.
Depreciation, Depletion and Amortization(DDA) was 円816 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,258 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 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)
=(2129.599 / 22895.35) / (2352.311 / 22895.35)
=0.093014 / 0.102742
=0.9053

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)
=(13497.058 / 22895.35) / (13497.058 / 22895.35)
=0.589511 / 0.589511
=1

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 - (10175.668 + 1837.81) / 13574.479) / (1 - (13421.855 + 1627.885) / 16972.59)
=0.114995 / 0.113291
=1.015

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
=22895.35 / 22895.35
=1

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))
=(816.353 / (816.353 + 1627.885)) / (806.676 / (806.676 + 1837.81))
=0.333991 / 0.305041
=1.0949

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 / 22895.35) / (0 / 22895.35)
=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)
=((0 + 5600.447) / 13574.479) / ((0 + 6257.553) / 16972.59)
=0.412572 / 0.368686
=1.119

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
=(1278.023 - 0 - -107.353) / 13574.479
=0.102057

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.

Hamee has a M-score of -2.11 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 -2.11 mean?
Hamee (TSE:3134) has a Beneish M-Score of -2.11 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hamee and its competitors. According to the industry distribution chart, Hamee ranks #826 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 76%.
Is Hamee's Beneish M-Score too high?
Hamee's current Beneish M-Score is -2.11. Based on the distribution chart, Hamee ranks #826 out of 1087 companies in the Retail - Cyclical industry, which is in the bottom quartile relative to peers. Overall, Hamee has a GF Score™ of 64/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Hamee's Beneish M-Score compare to AMZN and BABA?
According to the Retail - Cyclical industry distribution chart, Hamee ranks #826 out of 1087 companies for Beneish M-Score. This places Hamee 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 Hamee and its competitors. Hamee's current Beneish M-Score is -2.11. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hamee stock overvalued right now?
Based on GuruFocus' analysis, Hamee (TSE:3134) is currently considered Possible Value Trap. The stock's GF Value™ is 円625.11, compared to a current price of 円253.00 — trading 59.5% below its estimated fair value. The current Beneish M-Score is -2.11. Hamee's overall GF Score™ is 64/100 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 Hamee (TSE:3134), the current Beneish M-Score is -2.11 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 Hamee (TSE:3134) Overvalued in 2026?

Based on GuruFocus' analysis, Hamee stock appears to be undervalued. The current stock price of 円253.00 is trading 59.5% below its estimated GF Value™ of 円625.11. GuruFocus considers Hamee to be Possible Value Trap.

Key valuation signals for TSE:3134:

  • Beneish M-Score: -2.11
  • GF Value™: 円625.11 vs. price of 円253.00 (59.5% below fair value)
  • GF Score™: 64/100 with 7 warning signs

No single metric tells the full story. See the TSE:3134 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hamee Business Description

Address 2-12-10 Sakaemachi, Square O2, Kanagawa Prefecture, Odawara, JPN, 250-0011
Hamee Corp engages in the planning and sale of mobile accessories. It operates through the following segments: Commerce and Platform business. The Commerce Business purchases and sells mobile phones and smartphone accessories. The Platform Business offers the sale of internet shopping operating companies and support services of inventory management. It engages in the development and provision of Next Engine, a cloud-type business management platform for Internet mail-order business operators.
64GF Score

Get the complete analysis for TSE:3134

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

円253.00
Price
円625.11
GF Value