B-Lot Co (TSE:3452) Beneish M-Score: -1.82 (As of Jul. 06, 2026)


TSE:3452 B-Lot Co Ltd TSE:3452
74 GF Score
Price 円1,481.00
GF Value 円1,799.25
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is B-Lot Co Beneish M-Score?

B-Lot Co TSE:3452 +1.16% 74 Beneish M-Score is -1.82 as of Jul. 06, 2026. GuruFocus rates TSE:3452 with a GF Score™ of 74/100 and a GF Value™ of 円1,799.25 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,684 Real Estate companies, B-Lot Co ranks worse than 73.34% 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 -1.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3452' s Beneish M-Score Range Over the Past 10 Years
Min: -2.93   Med: -1.78   Max: 1.29
Current: -1.82

During the past 13 years, the highest Beneish M-Score of B-Lot Co was 1.29. The lowest was -2.93. And the median was -1.78.


B-Lot Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for B-Lot 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.

B-Lot Co Beneish M-Score Chart

B-Lot 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 -2.42 -1.31 -2.46 -2.62 -1.82

B-Lot Co Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 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 -2.62 0.00 0.00 -1.82 0.00

TSE:3452 vs CBRE, BEKE, JLL: Beneish M-Score Comparison

For the Real Estate Services subindustry, B-Lot 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.


B-Lot Co Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, B-Lot Co's Beneish M-Score distribution charts can be found below:

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


TSE:3452
74GF Score
B-Lot Co Ltd TSE:3452
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

B-Lot 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 B-Lot 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 * 0.9416+0.528 * 0.9599+0.404 * 0.8535+0.892 * 1.2213+0.115 * 1.0979
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.136742-0.327 * 1.1627
=-1.82

* 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276 Mil.
Revenue was 円37,778 Mil.
Gross Profit was 円12,784 Mil.
Total Current Assets was 円90,053 Mil.
Total Assets was 円101,439 Mil.
Property, Plant and Equipment(Net PPE) was 円6,097 Mil.
Depreciation, Depletion and Amortization(DDA) was 円372 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円30,117 Mil.
Long-Term Debt & Capital Lease Obligation was 円50,114 Mil.
Net Income was 円4,420 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-9,451 Mil.
Total Receivables was 円240 Mil.
Revenue was 円30,933 Mil.
Gross Profit was 円10,048 Mil.
Total Current Assets was 円48,171 Mil.
Total Assets was 円56,900 Mil.
Property, Plant and Equipment(Net PPE) was 円5,253 Mil.
Depreciation, Depletion and Amortization(DDA) was 円354 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円16,144 Mil.
Long-Term Debt & Capital Lease Obligation was 円22,562 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)
=(276 / 37778) / (240 / 30933)
=0.007306 / 0.007759
=0.9416

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)
=(10048 / 30933) / (12784 / 37778)
=0.324831 / 0.338398
=0.9599

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 - (90053 + 6097) / 101439) / (1 - (48171 + 5253) / 56900)
=0.05214 / 0.06109
=0.8535

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
=37778 / 30933
=1.2213

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))
=(354 / (354 + 5253)) / (372 / (372 + 6097))
=0.063135 / 0.057505
=1.0979

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 / 37778) / (0 / 30933)
=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)
=((50114 + 30117) / 101439) / ((22562 + 16144) / 56900)
=0.790929 / 0.680246
=1.1627

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
=(4420 - 0 - -9451) / 101439
=0.136742

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.

B-Lot Co has a M-score of -1.82 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 -1.82 mean?
B-Lot Co (TSE:3452) has a Beneish M-Score of -1.82 as of Jul. 06, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on B-Lot Co and its competitors. According to the industry distribution chart, B-Lot Co ranks #1235 out of 1684 companies in the Real Estate industry, placing it in the top 73.3%.
Is B-Lot Co's Beneish M-Score too high?
B-Lot Co's current Beneish M-Score is -1.82. Based on the distribution chart, B-Lot Co ranks #1235 out of 1684 companies in the Real Estate industry, which is below the industry midpoint. Overall, B-Lot Co has a GF Score™ of 74/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does B-Lot Co's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, B-Lot Co ranks #1235 out of 1684 companies for Beneish M-Score. This places B-Lot 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 B-Lot Co and its competitors. B-Lot Co's current Beneish M-Score is -1.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is B-Lot Co stock overvalued right now?
Based on GuruFocus' analysis, B-Lot Co (TSE:3452) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,799.25, compared to a current price of 円1,481.00 — trading 17.7% below its estimated fair value. The current Beneish M-Score is -1.82. B-Lot Co's overall GF Score™ is 74/100 with 3 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 B-Lot Co (TSE:3452), the current Beneish M-Score is -1.82 as of Jul. 06, 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 B-Lot Co (TSE:3452) Overvalued in 2026?

Based on GuruFocus' analysis, B-Lot Co stock appears to be undervalued. The current stock price of 円1,481.00 is trading 17.7% below its estimated GF Value™ of 円1,799.25. GuruFocus considers B-Lot Co to be Modestly Undervalued.

Key valuation signals for TSE:3452:

  • Beneish M-Score: -1.82
  • GF Value™: 円1,799.25 vs. price of 円1,481.00 (17.7% below fair value)
  • GF Score™: 74/100 with 3 warning signs

No single metric tells the full story. See the TSE:3452 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


B-Lot Co Business Description

Address 1-11-7 Shimbashi, Minato-ku, Tokyo, JPN, 105-0004
B-Lot Co Ltd provides real estate advisory and finance advisory services. The company is engaged in brokerage, revitalization, property development & management, lease, and fund investment. Its operating segments include Real Estate Investment Development, Real Estate Consulting, and Real Estate Management.
74GF Score

Get the complete analysis for TSE:3452

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

円1,481.00
Price
円1,799.25
GF Value