Japan Wool Textile Co (TSE:3201) Beneish M-Score: -2.51 (As of Jul. 14, 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:3201 Japan Wool Textile Co Ltd TSE:3201
76 GF Score
Price 円1,885.00
GF Value 円1,480.31
Valuation Modestly Overvalued
! 1 Warning Sign
View Full Analysis

What is Japan Wool Textile Co Beneish M-Score?

Japan Wool Textile Co TSE:3201 +1.89% 76 Beneish M-Score is -2.51 as of Jul. 14, 2026. GuruFocus rates TSE:3201 with a GF Score™ of 76/100 and a GF Value™ of 円1,480.31 (Modestly Overvalued). The stock has 1 warning sign investors should review. Among 997 Manufacturing - Apparel & Accessories companies, Japan Wool Textile Co ranks worse than 50.45% 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 -2.51 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3201' s Beneish M-Score Range Over the Past 10 Years
Min: -2.87   Med: -2.52   Max: -2.32
Current: -2.51

During the past 13 years, the highest Beneish M-Score of Japan Wool Textile Co was -2.32. The lowest was -2.87. And the median was -2.52.


Japan Wool Textile Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Japan Wool Textile 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.

Japan Wool Textile Co Beneish M-Score Chart

Japan Wool Textile Co Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23 Nov24 Nov25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.56 -2.51 -2.40 -2.32 -2.51

Japan Wool Textile 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 0.00 0.00 0.00 -2.51 0.00

Japan Wool Textile Co Beneish M-Score Competitor Comparison

For the Textile Manufacturing subindustry, Japan Wool Textile 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.


Japan Wool Textile Co Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Japan Wool Textile Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Japan Wool Textile Co's Beneish M-Score falls into.


TSE:3201
76GF Score
Japan Wool Textile Co Ltd TSE:3201
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Japan Wool Textile 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 Japan Wool Textile 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 * 0.8631+0.528 * 0.996+0.404 * 1.2942+0.892 * 1.0341+0.115 * 1.0053
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.016073-0.327 * 0.9156
=-2.51

* 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 (Nov25) TTM:Last Year (Nov24) TTM:
Total Receivables was 円27,637 Mil.
Revenue was 円119,377 Mil.
Gross Profit was 円34,269 Mil.
Total Current Assets was 円92,689 Mil.
Total Assets was 円189,756 Mil.
Property, Plant and Equipment(Net PPE) was 円52,839 Mil.
Depreciation, Depletion and Amortization(DDA) was 円4,405 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円35,433 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,623 Mil.
Net Income was 円9,090 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円12,140 Mil.
Total Receivables was 円30,963 Mil.
Revenue was 円115,438 Mil.
Gross Profit was 円33,007 Mil.
Total Current Assets was 円97,295 Mil.
Total Assets was 円179,935 Mil.
Property, Plant and Equipment(Net PPE) was 円50,234 Mil.
Depreciation, Depletion and Amortization(DDA) was 円4,212 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円38,203 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,211 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)
=(27637 / 119377) / (30963 / 115438)
=0.23151 / 0.268222
=0.8631

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)
=(33007 / 115438) / (34269 / 119377)
=0.285928 / 0.287065
=0.996

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 - (92689 + 52839) / 189756) / (1 - (97295 + 50234) / 179935)
=0.233078 / 0.180098
=1.2942

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
=119377 / 115438
=1.0341

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))
=(4212 / (4212 + 50234)) / (4405 / (4405 + 52839))
=0.077361 / 0.076951
=1.0053

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 / 119377) / (0 / 115438)
=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)
=((2623 + 35433) / 189756) / ((1211 + 38203) / 179935)
=0.200552 / 0.219046
=0.9156

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
=(9090 - 0 - 12140) / 189756
=-0.016073

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.

Japan Wool Textile Co has a M-score of -2.51 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 -2.51 mean?
Japan Wool Textile Co (TSE:3201) has a Beneish M-Score of -2.51 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Japan Wool Textile Co and its competitors. According to the industry distribution chart, Japan Wool Textile Co ranks #503 out of 997 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 50.5%.
Is Japan Wool Textile Co's Beneish M-Score too high?
Japan Wool Textile Co's current Beneish M-Score is -2.51. Based on the distribution chart, Japan Wool Textile Co ranks #503 out of 997 companies in the Manufacturing - Apparel & Accessories industry, which is below the industry midpoint. Overall, Japan Wool Textile Co has a GF Score™ of 76/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Japan Wool Textile Co's Beneish M-Score compare to competitors?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Japan Wool Textile Co ranks #503 out of 997 companies for Beneish M-Score. This places Japan Wool Textile 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 Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories 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 Japan Wool Textile Co and its competitors. Japan Wool Textile Co's current Beneish M-Score is -2.51. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Japan Wool Textile Co stock overvalued right now?
Based on GuruFocus' analysis, Japan Wool Textile Co (TSE:3201) is currently considered Modestly Overvalued. The stock's GF Value™ is 円1,480.31, compared to a current price of 円1,885.00 — trading 27.3% above its estimated fair value. The current Beneish M-Score is -2.51. Japan Wool Textile Co's overall GF Score™ is 76/100 with 1 warning sign 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 Japan Wool Textile Co (TSE:3201), the current Beneish M-Score is -2.51 as of Jul. 14, 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 Japan Wool Textile Co (TSE:3201) Overvalued in 2026?

Based on GuruFocus' analysis, Japan Wool Textile Co stock appears to be overvalued. The current stock price of 円1,885.00 is trading 27.3% above its estimated GF Value™ of 円1,480.31. GuruFocus considers Japan Wool Textile Co to be Modestly Overvalued.

Key valuation signals for TSE:3201:

  • Beneish M-Score: -2.51
  • GF Value™: 円1,480.31 vs. price of 円1,885.00 (27.3% above fair value)
  • GF Score™: 76/100 with 1 warning sign

No single metric tells the full story. See the TSE:3201 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Japan Wool Textile Co Business Description

Address 3-3-10 Kawara-machi, Chuo-ku, Osaka, JPN, 541-0048
Japan Wool Textile Co Ltd is a Japanese fabrics and clothing manufacturer. The company operates through four segments. The clothing textiles segment generates the most revenue through provision of yarns, treads, uniforms, fashion materials, and fire-resistant clothes. The human and future development segment, which is almost as large at the textiles division, provides nursing care facilities, shopping centres, sports centres and plazas. The industrial equipment segment develops, manufactures and sells industrial machinery as well as electronic devices and energy related systems, and wholesales of materials such as wool, synthetic fibres, strings carpets. The lifestyle distribution segment provides bedding products, ballroom dance dresses, sundries, harnesses, and equestrian products.
76GF Score

Get the complete analysis for TSE:3201

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

円1,885.00
Price
円1,480.31
GF Value