Agratio urban design (TSE:3467) Beneish M-Score: -2.22 (As of Aug. 03, 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:3467 Agratio urban design Inc TSE:3467
79 GF Score
Price 円2,753.00
GF Value 円2,338.21
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is Agratio urban design Beneish M-Score?

Agratio urban design TSE:3467 +0.07% 79 Beneish M-Score is -2.22 as of Aug. 03, 2026. GuruFocus rates TSE:3467 with a GF Score™ of 79/100 and a GF Value™ of 円2,338.21 (Modestly Overvalued). The stock has 5 warning signs investors should review. Among 1,678 Real Estate companies, Agratio urban design ranks worse than 59.48% 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 -2.22 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3467' s Beneish M-Score Range Over the Past 10 Years
Min: -3.14   Med: -1.53   Max: 0.08
Current: -2.22

During the past 12 years, the highest Beneish M-Score of Agratio urban design was 0.08. The lowest was -3.14. And the median was -1.53.


Agratio urban design Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Agratio urban design'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.

Agratio urban design Beneish M-Score Chart

Agratio urban design 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 -1.25 -2.13 0.08 -1.62 -2.22

Agratio urban design 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 0.08 0.00 -1.62 0.00 -2.22

TSE:3467 vs CBRE, BEKE, JLL: Beneish M-Score Comparison

For the Real Estate Services subindustry, Agratio urban design'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.


Agratio urban design Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Agratio urban design's Beneish M-Score distribution charts can be found below:

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


TSE:3467
79GF Score
Agratio urban design Inc TSE:3467
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Agratio urban design 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 Agratio urban design 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 * 0.6875+0.528 * 0.973+0.404 * 0.8138+0.892 * 1.2027+0.115 * 0.9512
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.097986-0.327 * 0.996
=-2.22

* 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41 Mil.
Revenue was 円36,975 Mil.
Gross Profit was 円6,587 Mil.
Total Current Assets was 円37,824 Mil.
Total Assets was 円38,583 Mil.
Property, Plant and Equipment(Net PPE) was 円137 Mil.
Depreciation, Depletion and Amortization(DDA) was 円87 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円21,781 Mil.
Long-Term Debt & Capital Lease Obligation was 円8,184 Mil.
Net Income was 円1,931 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-1,850 Mil.
Total Receivables was 円49 Mil.
Revenue was 円30,744 Mil.
Gross Profit was 円5,329 Mil.
Total Current Assets was 円32,500 Mil.
Total Assets was 円33,289 Mil.
Property, Plant and Equipment(Net PPE) was 円129 Mil.
Depreciation, Depletion and Amortization(DDA) was 円76 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円18,970 Mil.
Long-Term Debt & Capital Lease Obligation was 円6,988 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)
=(40.656 / 36975.239) / (49.176 / 30743.637)
=0.0011 / 0.0016
=0.6875

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)
=(5329.257 / 30743.637) / (6587.403 / 36975.239)
=0.173345 / 0.178157
=0.973

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 - (37824.136 + 136.769) / 38583.056) / (1 - (32500.419 + 128.785) / 33288.776)
=0.016125 / 0.019814
=0.8138

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
=36975.239 / 30743.637
=1.2027

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))
=(75.855 / (75.855 + 128.785)) / (87.329 / (87.329 + 136.769))
=0.370675 / 0.389691
=0.9512

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 / 36975.239) / (0 / 30743.637)
=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)
=((8183.67 + 21781.281) / 38583.056) / ((6987.732 + 18969.919) / 33288.776)
=0.776635 / 0.779772
=0.996

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
=(1930.924 - 0 - -1849.693) / 38583.056
=0.097986

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.

Agratio urban design has a M-score of -2.22 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 -2.22 mean?
Agratio urban design (TSE:3467) has a Beneish M-Score of -2.22 as of Aug. 03, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Agratio urban design and its competitors. According to the industry distribution chart, Agratio urban design ranks #998 out of 1678 companies in the Real Estate industry, placing it in the top 59.5%.
Is Agratio urban design's Beneish M-Score too high?
Agratio urban design's current Beneish M-Score is -2.22. Based on the distribution chart, Agratio urban design ranks #998 out of 1678 companies in the Real Estate industry, which is below the industry midpoint. Overall, Agratio urban design has a GF Score™ of 79/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Agratio urban design's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Agratio urban design ranks #998 out of 1678 companies for Beneish M-Score. This places Agratio urban design 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 Agratio urban design and its competitors. Agratio urban design's current Beneish M-Score is -2.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Agratio urban design stock overvalued right now?
Based on GuruFocus' analysis, Agratio urban design (TSE:3467) is currently considered Modestly Overvalued. The stock's GF Value™ is 円2,338.21, compared to a current price of 円2,753.00 — trading 17.7% above its estimated fair value. The current Beneish M-Score is -2.22. Agratio urban design's overall GF Score™ is 79/100 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 Agratio urban design (TSE:3467), the current Beneish M-Score is -2.22 as of Aug. 03, 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 Agratio urban design (TSE:3467) Overvalued in 2026?

Based on GuruFocus' analysis, Agratio urban design stock appears to be overvalued. The current stock price of 円2,753.00 is trading 17.7% above its estimated GF Value™ of 円2,338.21. GuruFocus considers Agratio urban design to be Modestly Overvalued.

Key valuation signals for TSE:3467:

  • Beneish M-Score: -2.22
  • GF Value™: 円2,338.21 vs. price of 円2,753.00 (17.7% above fair value)
  • GF Score™: 79/100 with 5 warning signs

No single metric tells the full story. See the TSE:3467 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Agratio urban design Business Description

Address 2-6-1 Nishi-Shinjuku, 31st Floor Shinjuku Sumitomo Building, Tokyo, JPN, 180-0004
Agratio urban design Inc is a Japanese firm. It is engaged in designing, constructing, and sale of newly built single-family residences, and consulting services related to condominiums. The company's segment includes Housing Business, Asset Solutions Business, and accommodation business. The company generates the majority of its revenue from the Housing business. The Housing business is mainly involved in the construction and sale of detached houses, the associated after-sales maintenance, and the sale of land for detached houses.
79GF Score

Get the complete analysis for TSE:3467

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

円2,753.00
Price
円2,338.21
GF Value