Drecom Co (TSE:3793) Beneish M-Score: -3.62 (As of Jun. 27, 2026)


TSE:3793 Drecom Co Ltd TSE:3793
72 GF Score
Price 円393.00
GF Value 円1,083.73
Valuation Significantly Undervalued
! 5 Warning Signs
View Full Analysis

What is Drecom Co Beneish M-Score?

Drecom Co TSE:3793 72 Beneish M-Score is -3.62 as of Jun. 27, 2026. GuruFocus rates TSE:3793 with a GF Score™ of 72/100 and a GF Value™ of 円1,083.73 (Significantly Undervalued). The stock has 5 warning signs investors should review. Among 532 Interactive Media companies, Drecom Co ranks better than 83.08% 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 -3.62 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3793' s Beneish M-Score Range Over the Past 10 Years
Min: -3.62   Med: -2.78   Max: -1.56
Current: -3.62

During the past 13 years, the highest Beneish M-Score of Drecom Co was -1.56. The lowest was -3.62. And the median was -2.78.


Drecom Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Drecom 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.

Drecom Co Beneish M-Score Chart

Drecom Co Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.99 -2.98 -2.14 -2.57 -3.62

Drecom Co 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 -2.57 0.00 0.00 0.00 -3.62

TSE:3793 vs NTES, EA, TTWO: Beneish M-Score Comparison

For the Electronic Gaming & Multimedia subindustry, Drecom 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.


Drecom Co Beneish M-Score vs Interactive Media Industry

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

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


TSE:3793
72GF Score
Drecom Co Ltd TSE:3793
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Drecom 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 Drecom 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 * 0.5222+0.528 * 0.888+0.404 * 0.5174+0.892 * 1.3866+0.115 * 0.881
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1607+4.679 * -0.167067-0.327 * 0.9137
=-3.62

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was 円2,177 Mil.
Revenue was 円17,548 Mil.
Gross Profit was 円5,430 Mil.
Total Current Assets was 円9,227 Mil.
Total Assets was 円11,876 Mil.
Property, Plant and Equipment(Net PPE) was 円136 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,168 Mil.
Selling, General, & Admin. Expense(SGA) was 円2,502 Mil.
Total Current Liabilities was 円6,064 Mil.
Long-Term Debt & Capital Lease Obligation was 円522 Mil.
Net Income was 円214 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,198 Mil.
Total Receivables was 円3,006 Mil.
Revenue was 円12,655 Mil.
Gross Profit was 円3,477 Mil.
Total Current Assets was 円7,842 Mil.
Total Assets was 円13,506 Mil.
Property, Plant and Equipment(Net PPE) was 円141 Mil.
Depreciation, Depletion and Amortization(DDA) was 円526 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,555 Mil.
Total Current Liabilities was 円5,307 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,890 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)
=(2176.89 / 17547.778) / (3006.348 / 12655.184)
=0.124055 / 0.237559
=0.5222

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)
=(3477.47 / 12655.184) / (5429.831 / 17547.778)
=0.274786 / 0.309431
=0.888

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 - (9226.718 + 136.428) / 11876.052) / (1 - (7842.218 + 140.949) / 13506.236)
=0.211594 / 0.408927
=0.5174

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
=17547.778 / 12655.184
=1.3866

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))
=(526.454 / (526.454 + 140.949)) / (1167.93 / (1167.93 + 136.428))
=0.78881 / 0.895406
=0.881

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)
=(2501.969 / 17547.778) / (1554.57 / 12655.184)
=0.14258 / 0.122841
=1.1607

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)
=((522 + 6063.966) / 11876.052) / ((2889.661 + 5307.477) / 13506.236)
=0.554559 / 0.606915
=0.9137

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
=(213.669 - 0 - 2197.764) / 11876.052
=-0.167067

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.

Drecom Co has a M-score of -3.62 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 -3.62 mean?
Drecom Co (TSE:3793) has a Beneish M-Score of -3.62 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Drecom Co and its competitors. According to the industry distribution chart, Drecom Co ranks #90 out of 532 companies in the Interactive Media industry, placing it in the top 16.9%.
Is Drecom Co's Beneish M-Score too high?
Drecom Co's current Beneish M-Score is -3.62. Based on the distribution chart, Drecom Co ranks #90 out of 532 companies in the Interactive Media industry, which is in the top quartile — a strong position relative to peers. Overall, Drecom Co has a GF Score™ of 72/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Drecom Co's Beneish M-Score compare to NTES and EA?
According to the Interactive Media industry distribution chart, Drecom Co ranks #90 out of 532 companies for Beneish M-Score. This places Drecom Co in the top 17% of its industry — outperforming the majority of peers. 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 Drecom Co and its competitors. Drecom Co's current Beneish M-Score is -3.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Drecom Co stock overvalued right now?
Based on GuruFocus' analysis, Drecom Co (TSE:3793) is currently considered Significantly Undervalued. The stock's GF Value™ is 円1,083.73, compared to a current price of 円393.00 — trading 63.7% below its estimated fair value. The current Beneish M-Score is -3.62. Drecom Co's overall GF Score™ is 72/100 with 5 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 Drecom Co (TSE:3793), the current Beneish M-Score is -3.62 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 Drecom Co (TSE:3793) Overvalued in 2026?

Based on GuruFocus' analysis, Drecom Co stock appears to be undervalued. The current stock price of 円393.00 is trading 63.7% below its estimated GF Value™ of 円1,083.73. GuruFocus considers Drecom Co to be Significantly Undervalued.

Key valuation signals for TSE:3793:

  • Beneish M-Score: -3.62
  • GF Value™: 円1,083.73 vs. price of 円393.00 (63.7% below fair value)
  • GF Score™: 72/100 with 5 warning signs

No single metric tells the full story. See the TSE:3793 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Drecom Co Business Description

Address ARCO Tower 17F, 8-1 1-chome, Meguro-ku, Tokyo, JPN, 153-0064
Drecom Co Ltd is engaged in the entertainment web and marketing solution businesses. The Entertainment Web segment plans and develops entertainment contents whereas Marketing Solution segment develops corporate marketing services through Internet.
72GF Score

Get the complete analysis for TSE:3793

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

円393.00
Price
円1,083.73
GF Value