Good Com Asset Co (TSE:3475) Beneish M-Score: 15.06 (As of Jul. 14, 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:3475 Good Com Asset Co Ltd TSE:3475
82 GF Score
Price 円1,487.00
GF Value 円2,033.49
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Good Com Asset Co Beneish M-Score?

Good Com Asset Co TSE:3475 +0.20% 82 Beneish M-Score is 15.06 as of Jul. 14, 2026. GuruFocus rates TSE:3475 with a GF Score™ of 82/100 and a GF Value™ of 円2,033.49 (Modestly Undervalued). The stock has 7 warning signs investors should review. Among 1,685 Real Estate companies, Good Com Asset Co ranks worse than 98.22% 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.

Warning Sign:

Beneish M-Score 15.06 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:3475' s Beneish M-Score Range Over the Past 10 Years
Min: -3.94   Med: -1.58   Max: 15.06
Current: 15.06

During the past 12 years, the highest Beneish M-Score of Good Com Asset Co was 15.06. The lowest was -3.94. And the median was -1.58.


Good Com Asset Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Good Com Asset 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.

Good Com Asset Co Beneish M-Score Chart

Good Com Asset Co Annual Data
Trend Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22 Oct23 Oct24 Oct25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.94 -2.51 1.67 -2.95 15.06

Good Com Asset 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 0.00 -2.95 0.00 15.06 0.00

Good Com Asset Co Beneish M-Score Competitor Comparison

For the Real Estate - Diversified subindustry, Good Com Asset 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.


Good Com Asset Co Beneish M-Score vs Real Estate Industry

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

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


TSE:3475
82GF Score
Good Com Asset Co Ltd TSE:3475
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Good Com Asset 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 Good Com Asset 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 * 19.0351+0.528 * 1.0311+0.404 * 2.7994+0.892 * 0.9134+0.115 * 1.2491
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.056689-0.327 * 1.0472
=15.06

* 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 (Oct25) TTM:Last Year (Oct24) TTM:
Total Receivables was 円59 Mil.
Revenue was 円54,582 Mil.
Gross Profit was 円7,879 Mil.
Total Current Assets was 円42,580 Mil.
Total Assets was 円46,289 Mil.
Property, Plant and Equipment(Net PPE) was 円83 Mil.
Depreciation, Depletion and Amortization(DDA) was 円104 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円13,601 Mil.
Long-Term Debt & Capital Lease Obligation was 円17,644 Mil.
Net Income was 円1,521 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-1,103 Mil.
Total Receivables was 円3 Mil.
Revenue was 円59,754 Mil.
Gross Profit was 円8,894 Mil.
Total Current Assets was 円38,286 Mil.
Total Assets was 円39,460 Mil.
Property, Plant and Equipment(Net PPE) was 円70 Mil.
Depreciation, Depletion and Amortization(DDA) was 円160 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円13,345 Mil.
Long-Term Debt & Capital Lease Obligation was 円12,090 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)
=(59.221 / 54581.745) / (3.432 / 59753.709)
=0.001085 / 5.7E-5
=19.0351

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)
=(8893.524 / 59753.709) / (7878.881 / 54581.745)
=0.148836 / 0.14435
=1.0311

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 - (42579.954 + 82.915) / 46289.236) / (1 - (38285.581 + 70.156) / 39460.042)
=0.078341 / 0.027985
=2.7994

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
=54581.745 / 59753.709
=0.9134

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))
=(160.25 / (160.25 + 70.156)) / (104.177 / (104.177 + 82.915))
=0.695511 / 0.556822
=1.2491

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 / 54581.745) / (0 / 59753.709)
=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)
=((17644.099 + 13601.461) / 46289.236) / ((12089.895 + 13344.699) / 39460.042)
=0.675007 / 0.644566
=1.0472

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
=(1521.328 - 0 - -1102.76) / 46289.236
=0.056689

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 Com Asset Co has a M-score of 15.06 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 15.06 mean?
Good Com Asset Co (TSE:3475) has a Beneish M-Score of 15.06 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Good Com Asset Co and its competitors. According to the industry distribution chart, Good Com Asset Co ranks #1655 out of 1685 companies in the Real Estate industry, placing it in the top 98.2%.
Is Good Com Asset Co's Beneish M-Score too high?
Good Com Asset Co's current Beneish M-Score is 15.06. Based on the distribution chart, Good Com Asset Co ranks #1655 out of 1685 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, Good Com Asset Co has a GF Score™ of 82/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Good Com Asset Co's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Good Com Asset Co ranks #1655 out of 1685 companies for Beneish M-Score. This places Good Com Asset 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 Good Com Asset Co and its competitors. Good Com Asset Co's current Beneish M-Score is 15.06. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Good Com Asset Co stock overvalued right now?
Based on GuruFocus' analysis, Good Com Asset Co (TSE:3475) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,033.49, compared to a current price of 円1,487.00 — trading 26.9% below its estimated fair value. The current Beneish M-Score is 15.06. Good Com Asset Co's overall GF Score™ is 82/100 with 7 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 Good Com Asset Co (TSE:3475), the current Beneish M-Score is 15.06 as of Jul. 14, 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 Good Com Asset Co (TSE:3475) Overvalued in 2026?

Based on GuruFocus' analysis, Good Com Asset Co stock appears to be undervalued. The current stock price of 円1,487.00 is trading 26.9% below its estimated GF Value™ of 円2,033.49. GuruFocus considers Good Com Asset Co to be Modestly Undervalued.

Key valuation signals for TSE:3475:

  • Beneish M-Score: 15.06
  • GF Value™: 円2,033.49 vs. price of 円1,487.00 (26.9% below fair value)
  • GF Score™: 82/100 with 7 warning signs

No single metric tells the full story. See the TSE:3475 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Good Com Asset Co Business Description

Other Exchanges 3475:Japan
Address 7-20-1, Nishishinjuku, 17th Floor, Sumitomo Fudosan Nishi-Shinjuku Building, Shinjuku-ku, Tokyo, JPN, 160-0023
Good Com Asset Co Ltd is a Japan-based company mainly engaged in planning, development, sale and management of newly built apartments. It engages in planning, developing, managing, and selling mansions in Japan. It is also providing rent management and real estate consultancy services, as well as property and casualty insurance products.
82GF Score

Get the complete analysis for TSE:3475

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

円1,487.00
Price
円2,033.49
GF Value