Toell Co (TSE:3361) Beneish M-Score: -2.74 (As of Jun. 27, 2026)


TSE:3361 Toell Co Ltd TSE:3361
75 GF Score
Price 円860.00
GF Value 円839.07
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Toell Co Beneish M-Score?

Toell Co TSE:3361 +0.12% 75 Beneish M-Score is -2.74 as of Jun. 27, 2026. GuruFocus rates TSE:3361 with a GF Score™ of 75/100 and a GF Value™ of 円839.07 (Fairly Valued). The stock has 2 warning signs investors should review. Among 486 Utilities - Regulated companies, Toell Co ranks better than 70.16% 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 -2.74 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3361' s Beneish M-Score Range Over the Past 10 Years
Min: -2.9   Med: -2.78   Max: -2.2
Current: -2.74

During the past 13 years, the highest Beneish M-Score of Toell Co was -2.20. The lowest was -2.90. And the median was -2.78.


Toell Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Toell 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.

Toell Co Beneish M-Score Chart

Toell Co 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 -2.20 -2.60 -2.38 -2.81 -2.74

Toell Co 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 -2.38 0.00 -2.81 0.00 -2.74

TSE:3361 vs ATO, NI: Beneish M-Score Comparison

For the Utilities - Regulated Gas subindustry, Toell 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.


Toell Co Beneish M-Score vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Toell Co's Beneish M-Score distribution charts can be found below:

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


TSE:3361
75GF Score
Toell Co Ltd TSE:3361
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Toell 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 Toell 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 * 1.0574+0.528 * 0.9695+0.404 * 0.9788+0.892 * 0.9873+0.115 * 0.9498
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.058731-0.327 * 1.0033
=-2.74

* 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4,274 Mil.
Revenue was 円27,039 Mil.
Gross Profit was 円10,893 Mil.
Total Current Assets was 円13,069 Mil.
Total Assets was 円28,598 Mil.
Property, Plant and Equipment(Net PPE) was 円12,628 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,521 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円5,262 Mil.
Long-Term Debt & Capital Lease Obligation was 円482 Mil.
Net Income was 円1,613 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,292 Mil.
Total Receivables was 円4,094 Mil.
Revenue was 円27,388 Mil.
Gross Profit was 円10,697 Mil.
Total Current Assets was 円11,417 Mil.
Total Assets was 円26,935 Mil.
Property, Plant and Equipment(Net PPE) was 円12,726 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,447 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,806 Mil.
Long-Term Debt & Capital Lease Obligation was 円586 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)
=(4273.587 / 27039.083) / (4093.855 / 27388.206)
=0.158052 / 0.149475
=1.0574

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)
=(10696.9 / 27388.206) / (10892.986 / 27039.083)
=0.390566 / 0.402861
=0.9695

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 - (13069.042 + 12627.897) / 28597.736) / (1 - (11417.447 + 12725.909) / 26934.713)
=0.101434 / 0.103634
=0.9788

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
=27039.083 / 27388.206
=0.9873

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))
=(1447.438 / (1447.438 + 12725.909)) / (1521.414 / (1521.414 + 12627.897))
=0.102124 / 0.107526
=0.9498

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 / 27039.083) / (0 / 27388.206)
=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)
=((482.045 + 5262.153) / 28597.736) / ((586.008 + 4806.355) / 26934.713)
=0.200862 / 0.200201
=1.0033

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
=(1612.656 - 0 - 3292.242) / 28597.736
=-0.058731

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.

Toell Co has a M-score of -2.74 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 -2.74 mean?
Toell Co (TSE:3361) has a Beneish M-Score of -2.74 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Toell Co and its competitors. According to the industry distribution chart, Toell Co ranks #145 out of 486 companies in the Utilities - Regulated industry, placing it in the top 29.8%.
Is Toell Co's Beneish M-Score too high?
Toell Co's current Beneish M-Score is -2.74. Based on the distribution chart, Toell Co ranks #145 out of 486 companies in the Utilities - Regulated industry, which is above the industry midpoint. Overall, Toell Co has a GF Score™ of 75/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Toell Co's Beneish M-Score compare to ATO and NI?
According to the Utilities - Regulated industry distribution chart, Toell Co ranks #145 out of 486 companies for Beneish M-Score. This puts Toell Co in the upper 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 an Utilities - Regulated company?
A good Beneish M-Score depends on the Utilities - Regulated 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 Toell Co and its competitors. Toell Co's current Beneish M-Score is -2.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Toell Co stock overvalued right now?
Based on GuruFocus' analysis, Toell Co (TSE:3361) is currently considered Fairly Valued. The stock's GF Value™ is 円839.07, compared to a current price of 円860.00 — trading 2.5% above its estimated fair value. The current Beneish M-Score is -2.74. Toell Co's overall GF Score™ is 75/100 with 2 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 Toell Co (TSE:3361), the current Beneish M-Score is -2.74 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 Toell Co (TSE:3361) Overvalued in 2026?

Based on GuruFocus' analysis, Toell Co stock appears to be overvalued. The current stock price of 円860.00 is trading 2.5% above its estimated GF Value™ of 円839.07. GuruFocus considers Toell Co to be Fairly Valued.

Key valuation signals for TSE:3361:

  • Beneish M-Score: -2.74
  • GF Value™: 円839.07 vs. price of 円860.00 (2.5% above fair value)
  • GF Score™: 75/100 with 2 warning signs

No single metric tells the full story. See the TSE:3361 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Toell Co Business Description

Address 1-5-21 Takada-Nishi, Kohoku-ku, Yokohama, JPN, 223-8510
Toell Co Ltd produces, wholesales and retails liquefied petroleum gas for households and enterprises. The company also operates home services such as maintenance and plumbing repair services. Its operating divisions include Gas business, Water business, Energy Telecommunications, and Foreign operation.
75GF Score

Get the complete analysis for TSE:3361

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

円860.00
Price
円839.07
GF Value