Unisia Holdings Co (TSE:3547) Beneish M-Score: -2.82 (As of Jul. 09, 2026)


TSE:3547 Unisia Holdings Co TSE:3547
68 GF Score
Price 円1,582.00
GF Value 円3,516.42
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is Unisia Holdings Co Beneish M-Score?

Unisia Holdings Co TSE:3547 -0.57% 68 Beneish M-Score is -2.82 as of Jul. 09, 2026. GuruFocus rates TSE:3547 with a GF Score™ of 68/100 and a GF Value™ of 円3,516.42 (Significantly Undervalued). The stock has 2 warning signs investors should review. Among 354 Restaurants companies, Unisia Holdings Co ranks better than 55.93% 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 -2.82 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3547' s Beneish M-Score Range Over the Past 10 Years
Min: -3.15   Med: -2.72   Max: -1.57
Current: -2.82

During the past 11 years, the highest Beneish M-Score of Unisia Holdings Co was -1.57. The lowest was -3.15. And the median was -2.72.


Unisia Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Unisia 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.

Unisia Holdings Co Beneish M-Score Chart

Unisia Holdings Co Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23 Nov24 Nov25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.57 -3.15 -2.20 -2.72 -2.82

Unisia 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 0.00 0.00 0.00 -2.82 0.00

TSE:3547 vs MCD, SBUX, YUM: Beneish M-Score Comparison

For the Restaurants subindustry, Unisia 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.


Unisia Holdings Co Beneish M-Score vs Restaurants Industry

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

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


TSE:3547
68GF Score
Unisia Holdings Co TSE:3547
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Unisia 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 Unisia 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 * 0.9787+0.528 * 1.0286+0.404 * 1.0075+0.892 * 1.2507+0.115 * 1.0229
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.13063-0.327 * 0.8716
=-2.82

* 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 (Nov25) TTM:Last Year (Nov24) TTM:
Total Receivables was 円1,368 Mil.
Revenue was 円21,092 Mil.
Gross Profit was 円12,281 Mil.
Total Current Assets was 円5,186 Mil.
Total Assets was 円9,686 Mil.
Property, Plant and Equipment(Net PPE) was 円2,990 Mil.
Depreciation, Depletion and Amortization(DDA) was 円442 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円3,653 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,203 Mil.
Net Income was 円745 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,010 Mil.
Total Receivables was 円1,118 Mil.
Revenue was 円16,864 Mil.
Gross Profit was 円10,101 Mil.
Total Current Assets was 円3,526 Mil.
Total Assets was 円7,345 Mil.
Property, Plant and Equipment(Net PPE) was 円2,682 Mil.
Depreciation, Depletion and Amortization(DDA) was 円407 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円3,077 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,147 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)
=(1368.128 / 21091.523) / (1117.776 / 16864.222)
=0.064866 / 0.066281
=0.9787

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)
=(10100.586 / 16864.222) / (12280.741 / 21091.523)
=0.598936 / 0.58226
=1.0286

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 - (5185.875 + 2989.919) / 9686.292) / (1 - (3525.917 + 2682.382) / 7345.222)
=0.155942 / 0.154784
=1.0075

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
=21091.523 / 16864.222
=1.2507

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))
=(407.052 / (407.052 + 2682.382)) / (442.079 / (442.079 + 2989.919))
=0.131756 / 0.128811
=1.0229

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 / 21091.523) / (0 / 16864.222)
=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)
=((1202.505 + 3652.879) / 9686.292) / ((1147.481 + 3076.78) / 7345.222)
=0.501263 / 0.575103
=0.8716

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
=(744.588 - 0 - 2009.91) / 9686.292
=-0.13063

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.

Unisia Holdings Co has a M-score of -2.82 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 -2.82 mean?
Unisia Holdings Co (TSE:3547) has a Beneish M-Score of -2.82 as of Jul. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Unisia Holdings Co and its competitors. According to the industry distribution chart, Unisia Holdings Co ranks #156 out of 354 companies in the Restaurants industry, placing it in the top 44.1%.
Is Unisia Holdings Co's Beneish M-Score too high?
Unisia Holdings Co's current Beneish M-Score is -2.82. Based on the distribution chart, Unisia Holdings Co ranks #156 out of 354 companies in the Restaurants industry, which is above the industry midpoint. Overall, Unisia Holdings Co has a GF Score™ of 68/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Unisia Holdings Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Unisia Holdings Co ranks #156 out of 354 companies for Beneish M-Score. This puts Unisia Holdings 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 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 Unisia Holdings Co and its competitors. Unisia Holdings Co's current Beneish M-Score is -2.82. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Unisia Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Unisia Holdings Co (TSE:3547) is currently considered Significantly Undervalued. The stock's GF Value™ is 円3,516.42, compared to a current price of 円1,582.00 — trading 55% below its estimated fair value. The current Beneish M-Score is -2.82. Unisia Holdings Co's overall GF Score™ is 68/100 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 Unisia Holdings Co (TSE:3547), the current Beneish M-Score is -2.82 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 Unisia Holdings Co (TSE:3547) Overvalued in 2026?

Based on GuruFocus' analysis, Unisia Holdings Co stock appears to be undervalued. The current stock price of 円1,582.00 is trading 55% below its estimated GF Value™ of 円3,516.42. GuruFocus considers Unisia Holdings Co to be Significantly Undervalued.

Key valuation signals for TSE:3547:

  • Beneish M-Score: -2.82
  • GF Value™: 円3,516.42 vs. price of 円1,582.00 (55% below fair value)
  • GF Score™: 68/100 with 2 warning signs

No single metric tells the full story. See the TSE:3547 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Unisia Holdings Co Business Description

Address 1-7-6 Higashigotanda, 5th Floor Towa Higashigotanda Building, Shinagawa-ku, Tokyo, JPN
Unisia Holdings Co is engaged in operating restaurants in Japan. The company operates in the Japanese hospitality and food culture. It focuses to become an infrastructure presence that supports both lifestyles and travel in the worl-wide market. Its brands are Kushikatsu Tanaka, PISOLA, TANAKA, Heavenly Food, and Others.
68GF Score

Get the complete analysis for TSE:3547

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

円1,582.00
Price
円3,516.42
GF Value