Toridoll Holdings (TSE:3397) Beneish M-Score: -3.32 (As of Aug. 29, 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:3397 Toridoll Holdings Corp TSE:3397
84 GF Score
Price 円4,370.00
GF Value 円4,327.91
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Toridoll Holdings Beneish M-Score?

Toridoll Holdings TSE:3397 +1.06% 84 Beneish M-Score is -3.32 as of Aug. 29, 2026. GuruFocus rates TSE:3397 with a GF Score™ of 84/100 and a GF Value™ of 円4,327.91 (Fairly Valued). The stock has 5 warning signs investors should review. Among 358 Restaurants companies, Toridoll Holdings ranks better than 80.17% 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 -3.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3397' s Beneish M-Score Range Over the Past 10 Years
Min: -3.42   Med: -2.88   Max: -2.14
Current: -3.32

During the past 13 years, the highest Beneish M-Score of Toridoll Holdings was -2.14. The lowest was -3.42. And the median was -2.88.


Toridoll Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Toridoll Holdings'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.

Toridoll Holdings Beneish M-Score Chart

Toridoll Holdings 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 -2.97 -2.70 -2.76 -2.90 -3.24

Toridoll Holdings Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -3.04 -3.09 -3.24 -3.32

TSE:3397 vs MCD, SBUX, YUM: Beneish M-Score Comparison

For the Restaurants subindustry, Toridoll Holdings'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.


Toridoll Holdings Beneish M-Score vs Restaurants Industry

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

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


TSE:3397
84GF Score
Toridoll Holdings Corp TSE:3397
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Toridoll Holdings 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 Toridoll Holdings 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 * 0.8253+0.528 * 1.0049+0.404 * 0.9759+0.892 * 1.0328+0.115 * 1.0012
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9943+4.679 * -0.152208-0.327 * 0.9783
=-3.32

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was 円9,582 Mil.
Revenue was 72318 + 68214 + 68692 + 71947 = 円281,171 Mil.
Gross Profit was 54928 + 51597 + 51515 + 54400 = 円212,440 Mil.
Total Current Assets was 円82,710 Mil.
Total Assets was 円301,377 Mil.
Property, Plant and Equipment(Net PPE) was 円142,114 Mil.
Depreciation, Depletion and Amortization(DDA) was 円31,195 Mil.
Selling, General, & Admin. Expense(SGA) was 円191,572 Mil.
Total Current Liabilities was 円74,054 Mil.
Long-Term Debt & Capital Lease Obligation was 円122,743 Mil.
Net Income was 3031 + -6343 + 2686 + 1575 = 円949 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = 円0 Mil.
Cash Flow from Operations was 11255 + 10276 + 11227 + 14063 = 円46,821 Mil.
Total Receivables was 円11,241 Mil.
Revenue was 69862 + 66441 + 68067 + 67864 = 円272,234 Mil.
Gross Profit was 53105 + 50294 + 51500 + 51789 = 円206,688 Mil.
Total Current Assets was 円97,372 Mil.
Total Assets was 円321,867 Mil.
Property, Plant and Equipment(Net PPE) was 円140,716 Mil.
Depreciation, Depletion and Amortization(DDA) was 円30,932 Mil.
Selling, General, & Admin. Expense(SGA) was 円186,539 Mil.
Total Current Liabilities was 円85,081 Mil.
Long-Term Debt & Capital Lease Obligation was 円129,758 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)
=(9582 / 281171) / (11241 / 272234)
=0.034079 / 0.041292
=0.8253

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)
=(206688 / 272234) / (212440 / 281171)
=0.759229 / 0.755554
=1.0049

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 - (82710 + 142114) / 301377) / (1 - (97372 + 140716) / 321867)
=0.254011 / 0.260291
=0.9759

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
=281171 / 272234
=1.0328

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))
=(30932 / (30932 + 140716)) / (31195 / (31195 + 142114))
=0.180206 / 0.179996
=1.0012

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)
=(191572 / 281171) / (186539 / 272234)
=0.681336 / 0.685216
=0.9943

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)
=((122743 + 74054) / 301377) / ((129758 + 85081) / 321867)
=0.652993 / 0.667478
=0.9783

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
=(949 - 0 - 46821) / 301377
=-0.152208

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.

Toridoll Holdings has a M-score of -3.32 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 -3.32 mean?
Toridoll Holdings (TSE:3397) has a Beneish M-Score of -3.32 as of Aug. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Toridoll Holdings and its competitors. According to the industry distribution chart, Toridoll Holdings ranks #71 out of 358 companies in the Restaurants industry, placing it in the top 19.8%.
Is Toridoll Holdings' Beneish M-Score too high?
Toridoll Holdings' current Beneish M-Score is -3.32. Based on the distribution chart, Toridoll Holdings ranks #71 out of 358 companies in the Restaurants industry, which is in the top quartile — a strong position relative to peers. Overall, Toridoll Holdings has a GF Score™ of 84/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Toridoll Holdings' Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Toridoll Holdings ranks #71 out of 358 companies for Beneish M-Score. This places Toridoll Holdings in the top 20% of its industry — outperforming the majority of peers. 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Toridoll Holdings and its competitors. Toridoll Holdings's current Beneish M-Score is -3.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Toridoll Holdings stock overvalued right now?
Based on GuruFocus' analysis, Toridoll Holdings (TSE:3397) is currently considered Fairly Valued. The stock's GF Value™ is 円4,327.91, compared to a current price of 円4,370.00 — trading 1% above its estimated fair value. The current Beneish M-Score is -3.32. Toridoll Holdings' overall GF Score™ is 84/100 with 5 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 Toridoll Holdings (TSE:3397), the current Beneish M-Score is -3.32 as of Aug. 29, 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 Toridoll Holdings (TSE:3397) Overvalued in 2026?

Based on GuruFocus' analysis, Toridoll Holdings stock appears to be overvalued. The current stock price of 円4,370.00 is trading 1% above its estimated GF Value™ of 円4,327.91. GuruFocus considers Toridoll Holdings to be Fairly Valued.

Key valuation signals for TSE:3397:

  • Beneish M-Score: -3.32
  • GF Value™: 円4,327.91 vs. price of 円4,370.00 (1% above fair value)
  • GF Score™: 84/100 with 5 warning signs

No single metric tells the full story. See the TSE:3397 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Toridoll Holdings Business Description

Address 22F, Gate City Ohsaki West Tower, 1-11-1,Ohsaki,Shinagawa-ku, Tokyo, JPN, 141?0032
Toridoll Holdings Corp owns and operates more than 1,000 restaurants Japan. Toridoll has several different restaurant brands, but most are similar in serving Japanese or other Asian cuisine and using an open-kitchen concept where customers can see the food as it is prepared. Toridoll's primary brand is Marugame Seimen, which specializes in Sanuki udon and accounts for more than 85% of the company's total sales. Marugame Seimen has nearly 800 locations in Japan and more than 100 locations in a dozen other countries. Other significant brands in Japan include Toridoll, Nagata Honjo-ken, and Marusho-ya. Significant brands outside Japan include Wok to Walk, Tokyo Table, and Boat Noodle.
84GF Score

Get the complete analysis for TSE:3397

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

円4,370.00
Price
円4,327.91
GF Value