Komeda Holdings Co (TSE:3543) Beneish M-Score: -2.23 (As of Jun. 26, 2026)


TSE:3543 Komeda Holdings Co Ltd TSE:3543
87 GF Score
Price 円2,746.00
GF Value 円3,672.11
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Komeda Holdings Co Beneish M-Score?

Komeda Holdings Co TSE:3543 +0.33% 87 Beneish M-Score is -2.23 as of Jun. 26, 2026. GuruFocus rates TSE:3543 with a GF Score™ of 87/100 and a GF Value™ of 円3,672.11 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 357 Restaurants companies, Komeda Holdings Co ranks worse than 83.47% 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 -2.23 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3543' s Beneish M-Score Range Over the Past 10 Years
Min: -3   Med: -2.5   Max: -2.05
Current: -2.23

During the past 11 years, the highest Beneish M-Score of Komeda Holdings Co was -2.05. The lowest was -3.00. And the median was -2.50.


Komeda Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Komeda Holdings 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.

Komeda Holdings Co Beneish M-Score Chart

Komeda Holdings Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.54 -2.61 -2.59 -2.16 -2.23

Komeda Holdings Co Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 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 -2.16 -2.12 -2.19 -2.25 -2.23

TSE:3543 vs MCD, SBUX, CMG: Beneish M-Score Comparison

For the Restaurants subindustry, Komeda Holdings 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.


Komeda Holdings Co Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Komeda Holdings Co's Beneish M-Score distribution charts can be found below:

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


TSE:3543
87GF Score
Komeda Holdings Co Ltd TSE:3543
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Komeda Holdings 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 Komeda Holdings 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 * 0.9264+0.528 * 1.1316+0.404 * 0.9725+0.892 * 1.2161+0.115 * 0.8037
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8937+4.679 * 0.010962-0.327 * 0.9536
=-2.23

* 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 (Feb26) TTM:Last Year (Feb25) TTM:
Total Receivables was 円8,120 Mil.
Revenue was 14822 + 13874 + 14853 + 13676 = 円57,225 Mil.
Gross Profit was 4461 + 3989 + 4344 + 4056 = 円16,850 Mil.
Total Current Assets was 円21,582 Mil.
Total Assets was 円110,385 Mil.
Property, Plant and Equipment(Net PPE) was 円16,384 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,150 Mil.
Selling, General, & Admin. Expense(SGA) was 円7,625 Mil.
Total Current Liabilities was 円16,411 Mil.
Long-Term Debt & Capital Lease Obligation was 円35,726 Mil.
Net Income was 1750 + 1538 + 1638 + 1535 = 円6,461 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = 円0 Mil.
Cash Flow from Operations was 0 + 0 + 3904 + 1347 = 円5,251 Mil.
Total Receivables was 円7,208 Mil.
Revenue was 12392 + 11607 + 12008 + 11050 = 円47,057 Mil.
Gross Profit was 3902 + 3872 + 4164 + 3742 = 円15,680 Mil.
Total Current Assets was 円20,566 Mil.
Total Assets was 円105,739 Mil.
Property, Plant and Equipment(Net PPE) was 円13,838 Mil.
Depreciation, Depletion and Amortization(DDA) was 円770 Mil.
Selling, General, & Admin. Expense(SGA) was 円7,016 Mil.
Total Current Liabilities was 円14,464 Mil.
Long-Term Debt & Capital Lease Obligation was 円37,909 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)
=(8120 / 57225) / (7208 / 47057)
=0.141896 / 0.153176
=0.9264

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)
=(15680 / 47057) / (16850 / 57225)
=0.333213 / 0.294452
=1.1316

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 - (21582 + 16384) / 110385) / (1 - (20566 + 13838) / 105739)
=0.656058 / 0.674633
=0.9725

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
=57225 / 47057
=1.2161

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))
=(770 / (770 + 13838)) / (1150 / (1150 + 16384))
=0.052711 / 0.065587
=0.8037

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)
=(7625 / 57225) / (7016 / 47057)
=0.133246 / 0.149096
=0.8937

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)
=((35726 + 16411) / 110385) / ((37909 + 14464) / 105739)
=0.47232 / 0.495304
=0.9536

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
=(6461 - 0 - 5251) / 110385
=0.010962

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.

Komeda Holdings Co has a M-score of -2.23 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 -2.23 mean?
Komeda Holdings Co (TSE:3543) has a Beneish M-Score of -2.23 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Komeda Holdings Co and its competitors. According to the industry distribution chart, Komeda Holdings Co ranks #298 out of 357 companies in the Restaurants industry, placing it in the top 83.5%.
Is Komeda Holdings Co's Beneish M-Score too high?
Komeda Holdings Co's current Beneish M-Score is -2.23. Based on the distribution chart, Komeda Holdings Co ranks #298 out of 357 companies in the Restaurants industry, which is in the bottom quartile relative to peers. Overall, Komeda Holdings Co has a GF Score™ of 87/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Komeda Holdings Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Komeda Holdings Co ranks #298 out of 357 companies for Beneish M-Score. This places Komeda Holdings 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Komeda Holdings Co and its competitors. Komeda Holdings Co's current Beneish M-Score is -2.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Komeda Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Komeda Holdings Co (TSE:3543) is currently considered Modestly Undervalued. The stock's GF Value™ is 円3,672.11, compared to a current price of 円2,746.00 — trading 25.2% below its estimated fair value. The current Beneish M-Score is -2.23. Komeda Holdings Co's overall GF Score™ is 87/100 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 Komeda Holdings Co (TSE:3543), the current Beneish M-Score is -2.23 as of Jun. 26, 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 Komeda Holdings Co (TSE:3543) Overvalued in 2026?

Based on GuruFocus' analysis, Komeda Holdings Co stock appears to be undervalued. The current stock price of 円2,746.00 is trading 25.2% below its estimated GF Value™ of 円3,672.11. GuruFocus considers Komeda Holdings Co to be Modestly Undervalued.

Key valuation signals for TSE:3543:

  • Beneish M-Score: -2.23
  • GF Value™: 円3,672.11 vs. price of 円2,746.00 (25.2% below fair value)
  • GF Score™: 87/100 with 3 warning signs

No single metric tells the full story. See the TSE:3543 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Komeda Holdings Co Business Description

Other Exchanges 3543:Japan
Address 3-12-23, Aoi, Higashi-ku, Aichi, Nagoya, JPN, 461-0004
Komeda Holdings Co Ltd is a Japanese-based company. Together with its subsidiaries, the firm operates full-service coffee shops. It operates coffee shops under the brand names Coffeehouse Komeda Coffee Shop and Sweet Tea Okagean. It had a single segment: the coffee shop franchise business.
87GF Score

Get the complete analysis for TSE:3543

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

円2,746.00
Price
円3,672.11
GF Value