Teikoku Sen-I Co (TSE:3302) Beneish M-Score: -2.38 (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:3302 Teikoku Sen-I Co Ltd TSE:3302
85 GF Score
Price 円3,360.00
GF Value 円2,962.74
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Teikoku Sen-I Co Beneish M-Score?

Teikoku Sen-I Co TSE:3302 -2.47% 85 Beneish M-Score is -2.38 as of Jul. 14, 2026. GuruFocus rates TSE:3302 with a GF Score™ of 85/100 and a GF Value™ of 円2,962.74 (Modestly Overvalued). The stock has 4 warning signs investors should review. Among 205 Farm & Heavy Construction Machinery companies, Teikoku Sen-I Co ranks worse than 54.63% 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 -2.38 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3302' s Beneish M-Score Range Over the Past 10 Years
Min: -3.28   Med: -2.32   Max: -1.87
Current: -2.38

During the past 13 years, the highest Beneish M-Score of Teikoku Sen-I Co was -1.87. The lowest was -3.28. And the median was -2.32.


Teikoku Sen-I Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Teikoku Sen-I 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.

Teikoku Sen-I Co Beneish M-Score Chart

Teikoku Sen-I Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.87 -3.28 -2.03 -2.27 -2.38

Teikoku Sen-I Co 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 0.00 0.00 0.00 -2.38 0.00

TSE:3302 vs CAT, DE, PCAR: Beneish M-Score Comparison

For the Farm & Heavy Construction Machinery subindustry, Teikoku Sen-I 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.


Teikoku Sen-I Co Beneish M-Score vs Farm & Heavy Construction Machinery Industry

For the Farm & Heavy Construction Machinery industry and Industrials sector, Teikoku Sen-I Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Teikoku Sen-I Co's Beneish M-Score falls into.


TSE:3302
85GF Score
Teikoku Sen-I Co Ltd TSE:3302
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Teikoku Sen-I 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 Teikoku Sen-I 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 * 0.9146+0.528 * 0.9574+0.404 * 1.1412+0.892 * 1.0686+0.115 * 0.9828
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.00916-0.327 * 0.8712
=-2.38

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was 円8,464 Mil.
Revenue was 円33,640 Mil.
Gross Profit was 円9,636 Mil.
Total Current Assets was 円41,045 Mil.
Total Assets was 円91,344 Mil.
Property, Plant and Equipment(Net PPE) was 円11,945 Mil.
Depreciation, Depletion and Amortization(DDA) was 円743 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,485 Mil.
Long-Term Debt & Capital Lease Obligation was 円12 Mil.
Net Income was 円3,742 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,905 Mil.
Total Receivables was 円8,661 Mil.
Revenue was 円31,482 Mil.
Gross Profit was 円8,633 Mil.
Total Current Assets was 円40,258 Mil.
Total Assets was 円82,850 Mil.
Property, Plant and Equipment(Net PPE) was 円12,108 Mil.
Depreciation, Depletion and Amortization(DDA) was 円740 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,708 Mil.
Long-Term Debt & Capital Lease Obligation was 円56 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)
=(8463.641 / 33639.887) / (8660.575 / 31481.564)
=0.251595 / 0.2751
=0.9146

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)
=(8633.202 / 31481.564) / (9635.586 / 33639.887)
=0.27423 / 0.286433
=0.9574

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 - (41044.503 + 11944.656) / 91343.888) / (1 - (40257.532 + 12108.196) / 82850.34)
=0.419894 / 0.367948
=1.1412

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
=33639.887 / 31481.564
=1.0686

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))
=(739.562 / (739.562 + 12108.196)) / (743.14 / (743.14 + 11944.656))
=0.057564 / 0.058571
=0.9828

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 / 33639.887) / (0 / 31481.564)
=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)
=((12 + 6485.174) / 91343.888) / ((56 + 6707.944) / 82850.34)
=0.071129 / 0.081641
=0.8712

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
=(3742.171 - 0 - 2905.444) / 91343.888
=0.00916

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.

Teikoku Sen-I Co has a M-score of -2.38 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 -2.38 mean?
Teikoku Sen-I Co (TSE:3302) has a Beneish M-Score of -2.38 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Teikoku Sen-I Co and its competitors. According to the industry distribution chart, Teikoku Sen-I Co ranks #112 out of 205 companies in the Farm & Heavy Construction Machinery industry, placing it in the top 54.6%.
Is Teikoku Sen-I Co's Beneish M-Score too high?
Teikoku Sen-I Co's current Beneish M-Score is -2.38. Based on the distribution chart, Teikoku Sen-I Co ranks #112 out of 205 companies in the Farm & Heavy Construction Machinery industry, which is below the industry midpoint. Overall, Teikoku Sen-I Co has a GF Score™ of 85/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Teikoku Sen-I Co's Beneish M-Score compare to CAT and DE?
According to the Farm & Heavy Construction Machinery industry distribution chart, Teikoku Sen-I Co ranks #112 out of 205 companies for Beneish M-Score. This places Teikoku Sen-I 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 Farm & Heavy Construction Machinery company?
A good Beneish M-Score depends on the Farm & Heavy Construction Machinery 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 Teikoku Sen-I Co and its competitors. Teikoku Sen-I Co's current Beneish M-Score is -2.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Teikoku Sen-I Co stock overvalued right now?
Based on GuruFocus' analysis, Teikoku Sen-I Co (TSE:3302) is currently considered Modestly Overvalued. The stock's GF Value™ is 円2,962.74, compared to a current price of 円3,360.00 — trading 13.4% above its estimated fair value. The current Beneish M-Score is -2.38. Teikoku Sen-I Co's overall GF Score™ is 85/100 with 4 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 Teikoku Sen-I Co (TSE:3302), the current Beneish M-Score is -2.38 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 Teikoku Sen-I Co (TSE:3302) Overvalued in 2026?

Based on GuruFocus' analysis, Teikoku Sen-I Co stock appears to be overvalued. The current stock price of 円3,360.00 is trading 13.4% above its estimated GF Value™ of 円2,962.74. GuruFocus considers Teikoku Sen-I Co to be Modestly Overvalued.

Key valuation signals for TSE:3302:

  • Beneish M-Score: -2.38
  • GF Value™: 円2,962.74 vs. price of 円3,360.00 (13.4% above fair value)
  • GF Score™: 85/100 with 4 warning signs

No single metric tells the full story. See the TSE:3302 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Teikoku Sen-I Co Business Description

Address 5-13, Nihonbashi 2-Chome, Chuo-Ku, Tokyo, JPN
Teikoku Sen-I Co Ltd manufactures and sells disaster prevention products and equipment. It offers disaster prevention products including fire hoses and fire-fighting systems; rescue and special purpose vehicles; rescue and search equipment; and anti-CBRNE terrorism and HazMat equipment consisting of detection, decontamination, protection, monitoring, and other equipment. It also provides firefighting and specialized protective clothing products; industrial rubber goods and tents; and linen yarns and fabrics. The company also offers related equipment all over Japan.
85GF Score

Get the complete analysis for TSE:3302

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

円3,360.00
Price
円2,962.74
GF Value