Dualtap Co (TSE:3469) Beneish M-Score: -2.90 (As of Aug. 24, 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:3469 Dualtap Co Ltd TSE:3469
63 GF Score
Price 円898.00
GF Value 円1,073.69
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Dualtap Co Beneish M-Score?

Dualtap Co TSE:3469 +0.34% 63 Beneish M-Score is -2.90 as of Aug. 24, 2026. GuruFocus rates TSE:3469 with a GF Score™ of 63/100 and a GF Value™ of 円1,073.69 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 1,682 Real Estate companies, Dualtap Co ranks better than 80.98% 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 -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3469' s Beneish M-Score Range Over the Past 10 Years
Min: -4.42   Med: -2.9   Max: 1.52
Current: -2.9

During the past 11 years, the highest Beneish M-Score of Dualtap Co was 1.52. The lowest was -4.42. And the median was -2.90.


Dualtap Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Dualtap 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.

Dualtap Co Beneish M-Score Chart

Dualtap Co Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 1.52 -4.42 -3.48 -1.73 -2.90

Dualtap Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 -2.90 0.00 0.00 0.00

Dualtap Co Beneish M-Score Competitor Comparison

For the Real Estate - Diversified subindustry, Dualtap 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.


Dualtap Co Beneish M-Score vs Real Estate Industry

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

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


TSE:3469
63GF Score
Dualtap Co Ltd TSE:3469
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Dualtap 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 Dualtap 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 * 0.4782+0.528 * 1.2237+0.404 * 0.9382+0.892 * 1.6176+0.115 * 2.1033
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.1661-0.327 * 0.8117
=-2.90

* 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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was 円67 Mil.
Revenue was 円8,368 Mil.
Gross Profit was 円1,114 Mil.
Total Current Assets was 円4,018 Mil.
Total Assets was 円5,481 Mil.
Property, Plant and Equipment(Net PPE) was 円1,267 Mil.
Depreciation, Depletion and Amortization(DDA) was 円61 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,576 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,469 Mil.
Net Income was 円117 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,028 Mil.
Total Receivables was 円86 Mil.
Revenue was 円5,173 Mil.
Gross Profit was 円843 Mil.
Total Current Assets was 円4,487 Mil.
Total Assets was 円5,996 Mil.
Property, Plant and Equipment(Net PPE) was 円1,280 Mil.
Depreciation, Depletion and Amortization(DDA) was 円136 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,235 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,869 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)
=(66.756 / 8367.95) / (86.298 / 5172.911)
=0.007978 / 0.016683
=0.4782

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)
=(842.952 / 5172.911) / (1114.321 / 8367.95)
=0.162955 / 0.133165
=1.2237

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 - (4017.776 + 1266.806) / 5480.817) / (1 - (4487.005 + 1280.396) / 5996.235)
=0.035804 / 0.038163
=0.9382

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
=8367.95 / 5172.911
=1.6176

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))
=(136.469 / (136.469 + 1280.396)) / (60.796 / (60.796 + 1266.806))
=0.096318 / 0.045794
=2.1033

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 / 8367.95) / (0 / 5172.911)
=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)
=((1468.985 + 1575.795) / 5480.817) / ((1869.036 + 2234.584) / 5996.235)
=0.555534 / 0.684366
=0.8117

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
=(117.396 - 0 - 1027.762) / 5480.817
=-0.1661

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.

Dualtap Co has a M-score of -2.90 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 -2.90 mean?
Dualtap Co (TSE:3469) has a Beneish M-Score of -2.90 as of Aug. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Dualtap Co and its competitors. According to the industry distribution chart, Dualtap Co ranks #320 out of 1682 companies in the Real Estate industry, placing it in the top 19%.
Is Dualtap Co's Beneish M-Score too high?
Dualtap Co's current Beneish M-Score is -2.90. Based on the distribution chart, Dualtap Co ranks #320 out of 1682 companies in the Real Estate industry, which is in the top quartile — a strong position relative to peers. Overall, Dualtap Co has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Dualtap Co's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Dualtap Co ranks #320 out of 1682 companies for Beneish M-Score. This places Dualtap Co in the top 19% 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 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 Dualtap Co and its competitors. Dualtap Co's current Beneish M-Score is -2.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Dualtap Co stock overvalued right now?
Based on GuruFocus' analysis, Dualtap Co (TSE:3469) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,073.69, compared to a current price of 円898.00 — trading 16.4% below its estimated fair value. The current Beneish M-Score is -2.90. Dualtap Co's overall GF Score™ is 63/100 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 Dualtap Co (TSE:3469), the current Beneish M-Score is -2.90 as of Aug. 24, 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 Dualtap Co (TSE:3469) Overvalued in 2026?

Based on GuruFocus' analysis, Dualtap Co stock appears to be undervalued. The current stock price of 円898.00 is trading 16.4% below its estimated GF Value™ of 円1,073.69. GuruFocus considers Dualtap Co to be Modestly Undervalued.

Key valuation signals for TSE:3469:

  • Beneish M-Score: -2.90
  • GF Value™: 円1,073.69 vs. price of 円898.00 (16.4% below fair value)
  • GF Score™: 63/100 with 2 warning signs

No single metric tells the full story. See the TSE:3469 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Dualtap Co Business Description

Address 4-7 Hisamatsucho, Nihonbashi, Chuo-ku, Tokyo, JPN, 103-0005
Dualtap Co Ltd is a real estate company. Along with its subsidiaries, the company operates across various business segments such as the Real estate sales business, Real estate management business, Overseas real estate business, and the Sales support business. A majority of its revenue is generated from the Real estate sales business which plans and develops asset management condominiums, called XEBEC across various wards of Tokyo. The properties developed are sold to individual investors, REITs, real estate funds, corporate corporations, etc.
63GF Score

Get the complete analysis for TSE:3469

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

円898.00
Price
円1,073.69
GF Value