Voltage (TSE:3639) Beneish M-Score: -2.59 (As of Jun. 27, 2026)


TSE:3639 Voltage Inc TSE:3639
45 GF Score
Price 円213.00
GF Value 円148.79
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is Voltage Beneish M-Score?

Voltage TSE:3639 -0.93% 45 Beneish M-Score is -2.59 as of Jun. 27, 2026. GuruFocus rates TSE:3639 with a GF Score™ of 45/100 and a GF Value™ of 円148.79 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 532 Interactive Media companies, Voltage ranks worse than 53.38% 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 -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3639' s Beneish M-Score Range Over the Past 10 Years
Min: -4.11   Med: -2.96   Max: -1.89
Current: -2.59

During the past 13 years, the highest Beneish M-Score of Voltage was -1.89. The lowest was -4.11. And the median was -2.96.


Voltage Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Voltage'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.

Voltage Beneish M-Score Chart

Voltage 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 -2.40 -3.07 -2.79 -2.07 -2.59

Voltage Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 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 0.00 -2.59 0.00 0.00

TSE:3639 vs NTES, EA, TTWO: Beneish M-Score Comparison

For the Electronic Gaming & Multimedia subindustry, Voltage'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.


Voltage Beneish M-Score vs Interactive Media Industry

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

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


TSE:3639
45GF Score
Voltage Inc TSE:3639
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Voltage 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 Voltage 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 * 1.1119+0.528 * 1.0121+0.404 * 1.2613+0.892 * 0.8154+0.115 * 0.6901
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.031967-0.327 * 0.909
=-2.59

* 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330 Mil.
Revenue was 円2,818 Mil.
Gross Profit was 円1,475 Mil.
Total Current Assets was 円2,042 Mil.
Total Assets was 円2,795 Mil.
Property, Plant and Equipment(Net PPE) was 円41 Mil.
Depreciation, Depletion and Amortization(DDA) was 円50 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円473 Mil.
Long-Term Debt & Capital Lease Obligation was 円98 Mil.
Net Income was 円13 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円103 Mil.
Total Receivables was 円364 Mil.
Revenue was 円3,457 Mil.
Gross Profit was 円1,831 Mil.
Total Current Assets was 円2,202 Mil.
Total Assets was 円2,836 Mil.
Property, Plant and Equipment(Net PPE) was 円62 Mil.
Depreciation, Depletion and Amortization(DDA) was 円38 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円535 Mil.
Long-Term Debt & Capital Lease Obligation was 円102 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)
=(329.797 / 2818.44) / (363.769 / 3456.7)
=0.117014 / 0.105236
=1.1119

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)
=(1831.194 / 3456.7) / (1475.241 / 2818.44)
=0.529752 / 0.523425
=1.0121

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 - (2042.161 + 40.674) / 2794.69) / (1 - (2201.702 + 61.787) / 2836.238)
=0.254717 / 0.20194
=1.2613

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
=2818.44 / 3456.7
=0.8154

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))
=(37.894 / (37.894 + 61.787)) / (49.89 / (49.89 + 40.674))
=0.380153 / 0.550881
=0.6901

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 / 2818.44) / (0 / 3456.7)
=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)
=((97.689 + 472.899) / 2794.69) / ((101.685 + 535.336) / 2836.238)
=0.204169 / 0.224601
=0.909

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
=(13.309 - 0 - 102.647) / 2794.69
=-0.031967

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.

Voltage has a M-score of -2.59 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 -2.59 mean?
Voltage (TSE:3639) has a Beneish M-Score of -2.59 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Voltage and its competitors. According to the industry distribution chart, Voltage ranks #284 out of 532 companies in the Interactive Media industry, placing it in the top 53.4%.
Is Voltage's Beneish M-Score too high?
Voltage's current Beneish M-Score is -2.59. Based on the distribution chart, Voltage ranks #284 out of 532 companies in the Interactive Media industry, which is below the industry midpoint. Overall, Voltage has a GF Score™ of 45/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Voltage's Beneish M-Score compare to NTES and EA?
According to the Interactive Media industry distribution chart, Voltage ranks #284 out of 532 companies for Beneish M-Score. This places Voltage 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 Voltage and its competitors. Voltage's current Beneish M-Score is -2.59. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Voltage stock overvalued right now?
Based on GuruFocus' analysis, Voltage (TSE:3639) is currently considered Significantly Overvalued. The stock's GF Value™ is 円148.79, compared to a current price of 円213.00 — trading 43.2% above its estimated fair value. The current Beneish M-Score is -2.59. Voltage's overall GF Score™ is 45/100 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 Voltage (TSE:3639), the current Beneish M-Score is -2.59 as of Jun. 27, 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 Voltage (TSE:3639) Overvalued in 2026?

Based on GuruFocus' analysis, Voltage stock appears to be overvalued. The current stock price of 円213.00 is trading 43.2% above its estimated GF Value™ of 円148.79. GuruFocus considers Voltage to be Significantly Overvalued.

Key valuation signals for TSE:3639:

  • Beneish M-Score: -2.59
  • GF Value™: 円148.79 vs. price of 円213.00 (43.2% above fair value)
  • GF Score™: 45/100 with 3 warning signs

No single metric tells the full story. See the TSE:3639 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Voltage Business Description

Address 4-20-3 Ebisu, 28th Floor, Ebisu Garden Place Tower, Shibuya-ku, Tokyo, JPN, 150-6027
Voltage Inc is involved in planning, designing, developing, producing, and operating mobile content in Japan and internationally. It is involved in planning, manufacturing, and sales of event merchandise, videos, and music using intellectual property (IP) content.
45GF Score

Get the complete analysis for TSE:3639

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

円213.00
Price
円148.79
GF Value