GREE Holdings (TSE:3632) Beneish M-Score: -2.55 (As of Jun. 26, 2026)


TSE:3632 GREE Holdings Inc TSE:3632
79 GF Score
Price 円385.00
GF Value 円405.14
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is GREE Holdings Beneish M-Score?

GREE Holdings TSE:3632 +1.32% 79 Beneish M-Score is -2.55 as of Jun. 26, 2026. GuruFocus rates TSE:3632 with a GF Score™ of 79/100 and a GF Value™ of 円405.14 (Fairly Valued). The stock has 4 warning signs investors should review. Among 532 Interactive Media companies, GREE Holdings ranks worse than 56.39% 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 -2.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3632' s Beneish M-Score Range Over the Past 10 Years
Min: -2.76   Med: -2.45   Max: -2.18
Current: -2.55

During the past 13 years, the highest Beneish M-Score of GREE Holdings was -2.18. The lowest was -2.76. And the median was -2.45.


GREE Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for GREE Holdings'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.

GREE Holdings Beneish M-Score Chart

GREE Holdings Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.76 -2.27 -2.25 -2.41 -2.55

GREE Holdings Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
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 -2.55 0.00 0.00 0.00

TSE:3632 vs NTES, EA, TTWO: Beneish M-Score Comparison

For the Electronic Gaming & Multimedia subindustry, GREE Holdings'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.


GREE Holdings Beneish M-Score vs Interactive Media Industry

For the Interactive Media industry and Communication Services sector, GREE Holdings's Beneish M-Score distribution charts can be found below:

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


TSE:3632
79GF Score
GREE Holdings Inc TSE:3632
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

GREE Holdings 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 GREE Holdings 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 * 1.0181+0.528 * 1.092+0.404 * 0.9194+0.892 * 0.9315+0.115 * 0.9733
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.003913-0.327 * 1.1701
=-2.55

* 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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was 円9,224 Mil.
Revenue was 円57,111 Mil.
Gross Profit was 円29,209 Mil.
Total Current Assets was 円117,419 Mil.
Total Assets was 円132,897 Mil.
Property, Plant and Equipment(Net PPE) was 円1,856 Mil.
Depreciation, Depletion and Amortization(DDA) was 円305 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円21,602 Mil.
Long-Term Debt & Capital Lease Obligation was 円16,700 Mil.
Net Income was 円1,194 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円674 Mil.
Total Receivables was 円9,726 Mil.
Revenue was 円61,309 Mil.
Gross Profit was 円34,240 Mil.
Total Current Assets was 円112,276 Mil.
Total Assets was 円128,788 Mil.
Property, Plant and Equipment(Net PPE) was 円2,154 Mil.
Depreciation, Depletion and Amortization(DDA) was 円343 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円15,021 Mil.
Long-Term Debt & Capital Lease Obligation was 円16,700 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)
=(9224 / 57111) / (9726 / 61309)
=0.16151 / 0.158639
=1.0181

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)
=(34240 / 61309) / (29209 / 57111)
=0.558482 / 0.511443
=1.092

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 - (117419 + 1856) / 132897) / (1 - (112276 + 2154) / 128788)
=0.1025 / 0.111486
=0.9194

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
=57111 / 61309
=0.9315

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))
=(343 / (343 + 2154)) / (305 / (305 + 1856))
=0.137365 / 0.141138
=0.9733

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 / 57111) / (0 / 61309)
=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)
=((16700 + 21602) / 132897) / ((16700 + 15021) / 128788)
=0.288208 / 0.246304
=1.1701

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
=(1194 - 0 - 674) / 132897
=0.003913

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.

GREE Holdings has a M-score of -2.55 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 -2.55 mean?
GREE Holdings (TSE:3632) has a Beneish M-Score of -2.55 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on GREE Holdings and its competitors. According to the industry distribution chart, GREE Holdings ranks #300 out of 532 companies in the Interactive Media industry, placing it in the top 56.4%.
Is GREE Holdings' Beneish M-Score too high?
GREE Holdings' current Beneish M-Score is -2.55. Based on the distribution chart, GREE Holdings ranks #300 out of 532 companies in the Interactive Media industry, which is below the industry midpoint. Overall, GREE Holdings has a GF Score™ of 79/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does GREE Holdings' Beneish M-Score compare to NTES and EA?
According to the Interactive Media industry distribution chart, GREE Holdings ranks #300 out of 532 companies for Beneish M-Score. This places GREE Holdings 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 an Interactive Media company?
A good Beneish M-Score depends on the Interactive Media 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 GREE Holdings and its competitors. GREE Holdings's current Beneish M-Score is -2.55. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is GREE Holdings stock overvalued right now?
Based on GuruFocus' analysis, GREE Holdings (TSE:3632) is currently considered Fairly Valued. The stock's GF Value™ is 円405.14, compared to a current price of 円385.00 — trading 5% below its estimated fair value. The current Beneish M-Score is -2.55. GREE Holdings' overall GF Score™ is 79/100 with 4 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 GREE Holdings (TSE:3632), the current Beneish M-Score is -2.55 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 GREE Holdings (TSE:3632) Overvalued in 2026?

Based on GuruFocus' analysis, GREE Holdings stock appears to be undervalued. The current stock price of 円385.00 is trading 5% below its estimated GF Value™ of 円405.14. GuruFocus considers GREE Holdings to be Fairly Valued.

Key valuation signals for TSE:3632:

  • Beneish M-Score: -2.55
  • GF Value™: 円405.14 vs. price of 円385.00 (5% below fair value)
  • GF Score™: 79/100 with 4 warning signs

No single metric tells the full story. See the TSE:3632 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


GREE Holdings Business Description

Other Exchanges V3U:Germany
Address 6-11-1 Roppongi, Roppongi Hills Mori Tower, Minato-ku, Tokyo, JPN
GREE Holdings Inc is a Japanese internet media company headquartered in Tokyo. It is engaged in developing the Game and Anime, Metaverse, DX, Manga, and Investment Business.
79GF Score

Get the complete analysis for TSE:3632

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

円385.00
Price
円405.14
GF Value