Satudora Holdings Co (TSE:3544) Beneish M-Score: -2.57 (As of Jul. 09, 2026)


TSE:3544 Satudora Holdings Co Ltd TSE:3544
57 GF Score
Price 円1,250.00
GF Value 円870.46
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is Satudora Holdings Co Beneish M-Score?

Satudora Holdings Co TSE:3544 +0.24% 57 Beneish M-Score is -2.57 as of Jul. 09, 2026. GuruFocus rates TSE:3544 with a GF Score™ of 57/100 and a GF Value™ of 円870.46 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 631 Healthcare Providers & Services companies, Satudora Holdings Co ranks worse than 51.03% 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3544' s Beneish M-Score Range Over the Past 10 Years
Min: -2.71   Med: -2.51   Max: -1.42
Current: -2.57

During the past 13 years, the highest Beneish M-Score of Satudora Holdings Co was -1.42. The lowest was -2.71. And the median was -2.51.


Satudora Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Satudora 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.

Satudora Holdings Co Beneish M-Score Chart

Satudora Holdings Co Annual Data
Trend May17 May18 May19 May20 May21 May22 May23 May24 May25 May26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.35 -2.13 -2.71 -2.50 -2.57

Satudora Holdings Co Semi-Annual Data
Aug16 May17 Nov17 May18 Nov18 May19 Nov19 May20 Nov20 May21 Nov21 May22 Nov22 May23 Nov23 May24 Nov24 May25 Nov25 May26
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 -2.71 0.00 -2.50 0.00 -2.57

Satudora Holdings Co Beneish M-Score Competitor Comparison

For the Pharmaceutical Retailers subindustry, Satudora 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.


Satudora Holdings Co Beneish M-Score vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Satudora Holdings Co's Beneish M-Score distribution charts can be found below:

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


TSE:3544
57GF Score
Satudora Holdings Co Ltd TSE:3544
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Satudora 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 Satudora 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 * 1.0524+0.528 * 0.984+0.404 * 1.1658+0.892 * 1.004+0.115 * 0.8718
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.041725-0.327 * 0.9788
=-2.57

* 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 (May26) TTM:Last Year (May25) TTM:
Total Receivables was 円8,101 Mil.
Revenue was 円100,571 Mil.
Gross Profit was 円26,110 Mil.
Total Current Assets was 円21,148 Mil.
Total Assets was 円45,153 Mil.
Property, Plant and Equipment(Net PPE) was 円20,322 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,535 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円19,426 Mil.
Long-Term Debt & Capital Lease Obligation was 円13,237 Mil.
Net Income was 円434 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,318 Mil.
Total Receivables was 円7,667 Mil.
Revenue was 円100,174 Mil.
Gross Profit was 円25,592 Mil.
Total Current Assets was 円21,696 Mil.
Total Assets was 円46,194 Mil.
Property, Plant and Equipment(Net PPE) was 円21,266 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,387 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円19,139 Mil.
Long-Term Debt & Capital Lease Obligation was 円15,002 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)
=(8101 / 100571) / (7667 / 100174)
=0.08055 / 0.076537
=1.0524

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)
=(25592 / 100174) / (26110 / 100571)
=0.255475 / 0.259618
=0.984

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 - (21148 + 20322) / 45153) / (1 - (21696 + 21266) / 46194)
=0.081567 / 0.069966
=1.1658

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
=100571 / 100174
=1.004

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))
=(1387 / (1387 + 21266)) / (1535 / (1535 + 20322))
=0.061228 / 0.070229
=0.8718

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 / 100571) / (0 / 100174)
=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)
=((13237 + 19426) / 45153) / ((15002 + 19139) / 46194)
=0.723385 / 0.739079
=0.9788

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
=(434 - 0 - 2318) / 45153
=-0.041725

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.

Satudora Holdings Co has a M-score of -2.57 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 -2.57 mean?
Satudora Holdings Co (TSE:3544) has a Beneish M-Score of -2.57 as of Jul. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Satudora Holdings Co and its competitors. According to the industry distribution chart, Satudora Holdings Co ranks #322 out of 631 companies in the Healthcare Providers & Services industry, placing it in the top 51%.
Is Satudora Holdings Co's Beneish M-Score too high?
Satudora Holdings Co's current Beneish M-Score is -2.57. Based on the distribution chart, Satudora Holdings Co ranks #322 out of 631 companies in the Healthcare Providers & Services industry, which is below the industry midpoint. Overall, Satudora Holdings Co has a GF Score™ of 57/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Satudora Holdings Co's Beneish M-Score compare to competitors?
According to the Healthcare Providers & Services industry distribution chart, Satudora Holdings Co ranks #322 out of 631 companies for Beneish M-Score. This places Satudora 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 Healthcare Providers & Services company?
A good Beneish M-Score depends on the Healthcare Providers & Services 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 Satudora Holdings Co and its competitors. Satudora Holdings Co's current Beneish M-Score is -2.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Satudora Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Satudora Holdings Co (TSE:3544) is currently considered Significantly Overvalued. The stock's GF Value™ is 円870.46, compared to a current price of 円1,250.00 — trading 43.6% above its estimated fair value. The current Beneish M-Score is -2.57. Satudora Holdings Co's overall GF Score™ is 57/100 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 Satudora Holdings Co (TSE:3544), the current Beneish M-Score is -2.57 as of Jul. 09, 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 Satudora Holdings Co (TSE:3544) Overvalued in 2026?

Based on GuruFocus' analysis, Satudora Holdings Co stock appears to be overvalued. The current stock price of 円1,250.00 is trading 43.6% above its estimated GF Value™ of 円870.46. GuruFocus considers Satudora Holdings Co to be Significantly Overvalued.

Key valuation signals for TSE:3544:

  • Beneish M-Score: -2.57
  • GF Value™: 円870.46 vs. price of 円1,250.00 (43.6% above fair value)
  • GF Score™: 57/100 with 7 warning signs

No single metric tells the full story. See the TSE:3544 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Satudora Holdings Co Business Description

Address Kita 8-jo Higashi 4-chome 1-20, Higashi-ku, Sapporo, JPN, 060-0908
Satudora Holdings Co Ltd operates as a pharmaceutical retailer. The business of the company includes operating drug stores, pharmacies, wholesale and product development, energy business, and other services.
57GF Score

Get the complete analysis for TSE:3544

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

円1,250.00
Price
円870.46
GF Value