Medical Net (TSE:3645) Beneish M-Score: -2.39 (As of Jun. 26, 2026)


TSE:3645 Medical Net Inc TSE:3645
66 GF Score
Price 円233.00
GF Value 円575.31
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is Medical Net Beneish M-Score?

Medical Net TSE:3645 +2.19% 66 Beneish M-Score is -2.39 as of Jun. 26, 2026. GuruFocus rates TSE:3645 with a GF Score™ of 66/100 and a GF Value™ of 円575.31 (Possible Value Trap). The stock has 7 warning signs investors should review. Among 532 Interactive Media companies, Medical Net ranks worse than 66.92% 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 -2.39 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3645' s Beneish M-Score Range Over the Past 10 Years
Min: -3.13   Med: -2.39   Max: -1.46
Current: -2.39

During the past 13 years, the highest Beneish M-Score of Medical Net was -1.46. The lowest was -3.13. And the median was -2.39.


Medical Net Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Medical Net'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.

Medical Net Beneish M-Score Chart

Medical Net Annual Data
Trend May16 May17 May18 May19 May20 May21 May22 May23 May24 May25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.13 -1.96 -2.94 -2.39 -2.39

Medical Net Quarterly Data
Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Nov24 Feb25 May25 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 -2.39 0.00 0.00

TSE:3645 vs GOOGL, META, SPOT: Beneish M-Score Comparison

For the Internet Content & Information subindustry, Medical Net'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.


Medical Net Beneish M-Score vs Interactive Media Industry

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

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


TSE:3645
66GF Score
Medical Net Inc TSE:3645
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Medical Net 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 Medical Net 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 * 0.9686+0.528 * 1.0837+0.404 * 0.9399+0.892 * 1.1572+0.115 * 0.8216
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.003115-0.327 * 1.1035
=-2.39

* 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 (May25) TTM:Last Year (May24) TTM:
Total Receivables was 円944 Mil.
Revenue was 円6,078 Mil.
Gross Profit was 円1,966 Mil.
Total Current Assets was 円2,958 Mil.
Total Assets was 円4,080 Mil.
Property, Plant and Equipment(Net PPE) was 円133 Mil.
Depreciation, Depletion and Amortization(DDA) was 円77 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,931 Mil.
Long-Term Debt & Capital Lease Obligation was 円336 Mil.
Net Income was 円-68 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-81 Mil.
Total Receivables was 円842 Mil.
Revenue was 円5,252 Mil.
Gross Profit was 円1,841 Mil.
Total Current Assets was 円2,835 Mil.
Total Assets was 円3,990 Mil.
Property, Plant and Equipment(Net PPE) was 円126 Mil.
Depreciation, Depletion and Amortization(DDA) was 円54 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,622 Mil.
Long-Term Debt & Capital Lease Obligation was 円387 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)
=(944.107 / 6077.796) / (842.261 / 5252.061)
=0.155337 / 0.160368
=0.9686

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)
=(1841.003 / 5252.061) / (1965.965 / 6077.796)
=0.35053 / 0.323467
=1.0837

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 - (2958.057 + 133.169) / 4080.462) / (1 - (2834.991 + 125.554) / 3989.574)
=0.242432 / 0.25793
=0.9399

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
=6077.796 / 5252.061
=1.1572

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))
=(53.815 / (53.815 + 125.554)) / (76.596 / (76.596 + 133.169))
=0.300024 / 0.365151
=0.8216

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 / 6077.796) / (0 / 5252.061)
=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)
=((336.324 + 1931.441) / 4080.462) / ((387.024 + 1622.333) / 3989.574)
=0.555762 / 0.503652
=1.1035

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
=(-68.147 - 0 - -80.857) / 4080.462
=0.003115

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.

Medical Net has a M-score of -2.39 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 -2.39 mean?
Medical Net (TSE:3645) has a Beneish M-Score of -2.39 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Medical Net and its competitors. According to the industry distribution chart, Medical Net ranks #356 out of 532 companies in the Interactive Media industry, placing it in the top 66.9%.
Is Medical Net's Beneish M-Score too high?
Medical Net's current Beneish M-Score is -2.39. Based on the distribution chart, Medical Net ranks #356 out of 532 companies in the Interactive Media industry, which is below the industry midpoint. Overall, Medical Net has a GF Score™ of 66/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Medical Net's Beneish M-Score compare to GOOGL and META?
According to the Interactive Media industry distribution chart, Medical Net ranks #356 out of 532 companies for Beneish M-Score. This places Medical Net 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 Medical Net and its competitors. Medical Net's current Beneish M-Score is -2.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Medical Net stock overvalued right now?
Based on GuruFocus' analysis, Medical Net (TSE:3645) is currently considered Possible Value Trap. The stock's GF Value™ is 円575.31, compared to a current price of 円233.00 — trading 59.5% below its estimated fair value. The current Beneish M-Score is -2.39. Medical Net's overall GF Score™ is 66/100 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 Medical Net (TSE:3645), the current Beneish M-Score is -2.39 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 Medical Net (TSE:3645) Overvalued in 2026?

Based on GuruFocus' analysis, Medical Net stock appears to be undervalued. The current stock price of 円233.00 is trading 59.5% below its estimated GF Value™ of 円575.31. GuruFocus considers Medical Net to be Possible Value Trap.

Key valuation signals for TSE:3645:

  • Beneish M-Score: -2.39
  • GF Value™: 円575.31 vs. price of 円233.00 (59.5% below fair value)
  • GF Score™: 66/100 with 7 warning signs

No single metric tells the full story. See the TSE:3645 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Medical Net Business Description

Address 1-34-14 Hatagaya, 3rd Floor, Takara Building, Shibuya-ku, Tokyo, JPN, 151-0072
Medical Net Inc operates as a service-based holding company engaged in various healthcare-related businesses. It manages four main reporting segments: Media Platform, Medical Institution Management Support, Medical BtoB, and Cloud Integration. The Media Platform segment runs specialized portal websites focused on dentistry, beauty, and health. The Medical Institution Management Support segment offers SEO and listing advertisement services, website production and maintenance, and sales and operational support to dental clinics. The Medical BtoB segment manages member-based dental industry portals and provides research and marketing services. The Cloud Integration segment develops and maintains POS systems for retailers, manufacturers, and hospitals, primarily in Thailand.
66GF Score

Get the complete analysis for TSE:3645

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

円233.00
Price
円575.31
GF Value