Suminoe Co (TSE:3501) Beneish M-Score: -2.62 (As of Jun. 25, 2026)


TSE:3501 Suminoe Co Ltd TSE:3501
64 GF Score
Price 円1,056.00
GF Value 円1,242.83
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Suminoe Co Beneish M-Score?

Suminoe Co TSE:3501 +0.57% 64 Beneish M-Score is -2.62 as of Jun. 25, 2026. GuruFocus rates TSE:3501 with a GF Score™ of 64/100 and a GF Value™ of 円1,242.83 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 1,003 Manufacturing - Apparel & Accessories companies, Suminoe Co ranks better than 58.42% 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 -2.62 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3501' s Beneish M-Score Range Over the Past 10 Years
Min: -3.04   Med: -2.67   Max: -2.4
Current: -2.62

During the past 13 years, the highest Beneish M-Score of Suminoe Co was -2.40. The lowest was -3.04. And the median was -2.67.


Suminoe Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Suminoe 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.

Suminoe Co Beneish M-Score Chart

Suminoe Co Annual Data
Trend May16 May17 May18 May19 May20 May21 May22 May23 May24 May25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.73 -2.53 -2.40 -2.80 -2.62

Suminoe Co Quarterly Data
Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Nov24 Feb25 May25 Aug25 Nov25 Feb26
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 -2.62 0.00 0.00 0.00

Suminoe Co Beneish M-Score Competitor Comparison

For the Textile Manufacturing subindustry, Suminoe 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.


Suminoe Co Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Suminoe Co's Beneish M-Score distribution charts can be found below:

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


TSE:3501
64GF Score
Suminoe Co Ltd TSE:3501
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Suminoe 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 Suminoe 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 * 1.0071+0.528 * 1.0096+0.404 * 0.8142+0.892 * 1.0127+0.115 * 1.0007
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9916+4.679 * -0.016994-0.327 * 1.0434
=-2.62

* 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 (May25) TTM:Last Year (May24) TTM:
Total Receivables was 円15,976 Mil.
Revenue was 円104,791 Mil.
Gross Profit was 円22,343 Mil.
Total Current Assets was 円54,931 Mil.
Total Assets was 円94,976 Mil.
Property, Plant and Equipment(Net PPE) was 円31,376 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,289 Mil.
Selling, General, & Admin. Expense(SGA) was 円4,070 Mil.
Total Current Liabilities was 円42,606 Mil.
Long-Term Debt & Capital Lease Obligation was 円7,410 Mil.
Net Income was 円669 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,283 Mil.
Total Receivables was 円15,665 Mil.
Revenue was 円103,478 Mil.
Gross Profit was 円22,275 Mil.
Total Current Assets was 円50,949 Mil.
Total Assets was 円92,199 Mil.
Property, Plant and Equipment(Net PPE) was 円30,914 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,257 Mil.
Selling, General, & Admin. Expense(SGA) was 円4,053 Mil.
Total Current Liabilities was 円35,479 Mil.
Long-Term Debt & Capital Lease Obligation was 円11,054 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)
=(15976 / 104791) / (15665 / 103478)
=0.152456 / 0.151385
=1.0071

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)
=(22275 / 103478) / (22343 / 104791)
=0.215263 / 0.213215
=1.0096

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 - (54931 + 31376) / 94976) / (1 - (50949 + 30914) / 92199)
=0.091276 / 0.112105
=0.8142

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
=104791 / 103478
=1.0127

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))
=(2257 / (2257 + 30914)) / (2289 / (2289 + 31376))
=0.068041 / 0.067993
=1.0007

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)
=(4070 / 104791) / (4053 / 103478)
=0.038839 / 0.039168
=0.9916

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)
=((7410 + 42606) / 94976) / ((11054 + 35479) / 92199)
=0.526617 / 0.504702
=1.0434

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
=(669 - 0 - 2283) / 94976
=-0.016994

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.

Suminoe Co has a M-score of -2.62 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 -2.62 mean?
Suminoe Co (TSE:3501) has a Beneish M-Score of -2.62 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Suminoe Co and its competitors. According to the industry distribution chart, Suminoe Co ranks #417 out of 1003 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 41.6%.
Is Suminoe Co's Beneish M-Score too high?
Suminoe Co's current Beneish M-Score is -2.62. Based on the distribution chart, Suminoe Co ranks #417 out of 1003 companies in the Manufacturing - Apparel & Accessories industry, which is above the industry midpoint. Overall, Suminoe Co has a GF Score™ of 64/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Suminoe Co's Beneish M-Score compare to competitors?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Suminoe Co ranks #417 out of 1003 companies for Beneish M-Score. This puts Suminoe Co in the upper 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 Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories 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 Suminoe Co and its competitors. Suminoe Co's current Beneish M-Score is -2.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Suminoe Co stock overvalued right now?
Based on GuruFocus' analysis, Suminoe Co (TSE:3501) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,242.83, compared to a current price of 円1,056.00 — trading 15% below its estimated fair value. The current Beneish M-Score is -2.62. Suminoe Co's overall GF Score™ is 64/100 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 Suminoe Co (TSE:3501), the current Beneish M-Score is -2.62 as of Jun. 25, 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 Suminoe Co (TSE:3501) Overvalued in 2026?

Based on GuruFocus' analysis, Suminoe Co stock appears to be undervalued. The current stock price of 円1,056.00 is trading 15% below its estimated GF Value™ of 円1,242.83. GuruFocus considers Suminoe Co to be Modestly Undervalued.

Key valuation signals for TSE:3501:

  • Beneish M-Score: -2.62
  • GF Value™: 円1,242.83 vs. price of 円1,056.00 (15% below fair value)
  • GF Score™: 64/100 with 2 warning signs

No single metric tells the full story. See the TSE:3501 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Suminoe Co Business Description

Address 11-20, Minami-Semba 3-Chome, Chuo-ku, Osaka, JPN, 542-8504
Suminoe Co Ltd is a textile company based in Japan. The company is engaged in the following business segment which includes Interior Fittings Segment(Carpets, curtains, wallpaper, flooring materials, etc.). Automotive Textiles and Traffic Facilities Segment (Interior and exterior materials for automobiles, buses, trains, etc.), and Functional Materials Segment (Electric carpets, deodorization-related products, interior materials for aircraft, etc.).
64GF Score

Get the complete analysis for TSE:3501

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

円1,056.00
Price
円1,242.83
GF Value