Daidoh (TSE:3205) Beneish M-Score: -1.72 (As of Jun. 26, 2026)


TSE:3205 Daidoh Ltd TSE:3205
55 GF Score
Price 円705.00
GF Value 円1,021.89
Valuation Possible Value Trap
! 9 Warning Signs
View Full Analysis

What is Daidoh Beneish M-Score?

Daidoh TSE:3205 +0.28% 55 Beneish M-Score is -1.72 as of Jun. 26, 2026. GuruFocus rates TSE:3205 with a GF Score™ of 55/100 and a GF Value™ of 円1,021.89 (Possible Value Trap). The stock has 9 warning signs investors should review. Among 1,001 Manufacturing - Apparel & Accessories companies, Daidoh ranks worse than 81.32% 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.

Warning Sign:

Beneish M-Score -1.72 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:3205' s Beneish M-Score Range Over the Past 10 Years
Min: -3.06   Med: -2.46   Max: -1.52
Current: -1.72

During the past 13 years, the highest Beneish M-Score of Daidoh was -1.52. The lowest was -3.06. And the median was -2.46.


Daidoh Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Daidoh'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.

Daidoh Beneish M-Score Chart

Daidoh 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 -2.93 -1.52 -2.30 -3.03 -1.72

Daidoh 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 -2.30 0.00 -3.03 0.00 -1.72

TSE:3205 vs RL, LEVI, VFC: Beneish M-Score Comparison

For the Apparel Manufacturing subindustry, Daidoh'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.


Daidoh Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

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

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


TSE:3205
55GF Score
Daidoh Ltd TSE:3205
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Daidoh 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 Daidoh 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 * 1.2777+0.528 * 1.0443+0.404 * 1.5723+0.892 * 1.1361+0.115 * 0.6778
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.039794-0.327 * 1.0479
=-1.72

* 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3,623 Mil.
Revenue was 円32,502 Mil.
Gross Profit was 円16,866 Mil.
Total Current Assets was 円21,033 Mil.
Total Assets was 円36,940 Mil.
Property, Plant and Equipment(Net PPE) was 円5,594 Mil.
Depreciation, Depletion and Amortization(DDA) was 円908 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円18,922 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,331 Mil.
Net Income was 円1,893 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円423 Mil.
Total Receivables was 円2,496 Mil.
Revenue was 円28,609 Mil.
Gross Profit was 円15,503 Mil.
Total Current Assets was 円19,736 Mil.
Total Assets was 円37,395 Mil.
Property, Plant and Equipment(Net PPE) was 円11,019 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,152 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円13,940 Mil.
Long-Term Debt & Capital Lease Obligation was 円6,591 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)
=(3623 / 32502) / (2496 / 28609)
=0.11147 / 0.087245
=1.2777

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)
=(15503 / 28609) / (16866 / 32502)
=0.541892 / 0.518922
=1.0443

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 - (21033 + 5594) / 36940) / (1 - (19736 + 11019) / 37395)
=0.279182 / 0.177564
=1.5723

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
=32502 / 28609
=1.1361

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))
=(1152 / (1152 + 11019)) / (908 / (908 + 5594))
=0.094651 / 0.139649
=0.6778

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 / 32502) / (0 / 28609)
=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)
=((2331 + 18922) / 36940) / ((6591 + 13940) / 37395)
=0.575338 / 0.549031
=1.0479

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
=(1893 - 0 - 423) / 36940
=0.039794

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.

Daidoh has a M-score of -1.72 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.72 mean?
Daidoh (TSE:3205) has a Beneish M-Score of -1.72 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Daidoh and its competitors. According to the industry distribution chart, Daidoh ranks #814 out of 1001 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 81.3%.
Is Daidoh's Beneish M-Score too high?
Daidoh's current Beneish M-Score is -1.72. Based on the distribution chart, Daidoh ranks #814 out of 1001 companies in the Manufacturing - Apparel & Accessories industry, which is in the bottom quartile relative to peers. Overall, Daidoh has a GF Score™ of 55/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Daidoh's Beneish M-Score compare to RL and LEVI?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Daidoh ranks #814 out of 1001 companies for Beneish M-Score. This places Daidoh 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 Daidoh and its competitors. Daidoh's current Beneish M-Score is -1.72. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Daidoh stock overvalued right now?
Based on GuruFocus' analysis, Daidoh (TSE:3205) is currently considered Possible Value Trap. The stock's GF Value™ is 円1,021.89, compared to a current price of 円705.00 — trading 31% below its estimated fair value. The current Beneish M-Score is -1.72. Daidoh's overall GF Score™ is 55/100 with 9 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 Daidoh (TSE:3205), the current Beneish M-Score is -1.72 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 Daidoh (TSE:3205) Overvalued in 2026?

Based on GuruFocus' analysis, Daidoh stock appears to be undervalued. The current stock price of 円705.00 is trading 31% below its estimated GF Value™ of 円1,021.89. GuruFocus considers Daidoh to be Possible Value Trap.

Key valuation signals for TSE:3205:

  • Beneish M-Score: -1.72
  • GF Value™: 円1,021.89 vs. price of 円705.00 (31% below fair value)
  • GF Score™: 55/100 with 9 warning signs

No single metric tells the full story. See the TSE:3205 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Daidoh Business Description

Address 3-1-16 Sotokanda, Chiyoda-ku, Tokyo, JPN, 101-8619
Daidoh Ltd engages in the manufacture and sale of traditional woolen fabrics and clothing. It operates through the following business divisions: Clothing Business, and Real Estate and Leasing Business. The Clothing Business division sells and manufactures men's and women's apparel mainly to the general consumer market. The Real Estate and Leasing Business division handles leasing of real estate properties such as shopping center stores and office buildings.
55GF Score

Get the complete analysis for TSE:3205

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

円705.00
Price
円1,021.89
GF Value