Mynet (TSE:3928) Beneish M-Score: -3.16 (As of Jul. 11, 2026)


TSE:3928 Mynet Inc TSE:3928
56 GF Score
Price 円236.00
GF Value 円224.00
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Mynet Beneish M-Score?

Mynet TSE:3928 -0.42% 56 Beneish M-Score is -3.16 as of Jul. 11, 2026. GuruFocus rates TSE:3928 with a GF Score™ of 56/100 and a GF Value™ of 円224.00 (Fairly Valued). The stock has 3 warning signs investors should review. Among 532 Interactive Media companies, Mynet ranks better than 71.8% 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 -3.16 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3928' s Beneish M-Score Range Over the Past 10 Years
Min: -6.16   Med: -3.11   Max: -0.85
Current: -3.16

During the past 12 years, the highest Beneish M-Score of Mynet was -0.85. The lowest was -6.16. And the median was -3.11.


Mynet Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Mynet'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.

Mynet Beneish M-Score Chart

Mynet Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.83 -3.98 -2.44 -2.50 -3.16

Mynet 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 -2.50 0.00 0.00 -3.16 0.00

TSE:3928 vs NTES, EA, TTWO: Beneish M-Score Comparison

For the Electronic Gaming & Multimedia subindustry, Mynet'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.


Mynet Beneish M-Score vs Interactive Media Industry

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

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


TSE:3928
56GF Score
Mynet Inc TSE:3928
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mynet 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 Mynet 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 * 0.9035+0.528 * 0.8955+0.404 * 1.3432+0.892 * 0.8454+0.115 * 1.2344
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.122678-0.327 * 0.9813
=-3.16

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was 円989 Mil.
Revenue was 円7,478 Mil.
Gross Profit was 円3,355 Mil.
Total Current Assets was 円3,524 Mil.
Total Assets was 円4,689 Mil.
Property, Plant and Equipment(Net PPE) was 円61 Mil.
Depreciation, Depletion and Amortization(DDA) was 円40 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,046 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,098 Mil.
Net Income was 円228 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円803 Mil.
Total Receivables was 円1,295 Mil.
Revenue was 円8,846 Mil.
Gross Profit was 円3,554 Mil.
Total Current Assets was 円3,927 Mil.
Total Assets was 円4,840 Mil.
Property, Plant and Equipment(Net PPE) was 円64 Mil.
Depreciation, Depletion and Amortization(DDA) was 円62 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,828 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,480 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)
=(989.168 / 7478.296) / (1295.026 / 8846.312)
=0.132272 / 0.146392
=0.9035

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)
=(3553.751 / 8846.312) / (3354.767 / 7478.296)
=0.401721 / 0.4486
=0.8955

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 - (3524.195 + 60.563) / 4688.878) / (1 - (3927.392 + 64.395) / 4840.352)
=0.235476 / 0.175311
=1.3432

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
=7478.296 / 8846.312
=0.8454

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))
=(61.573 / (61.573 + 64.395)) / (39.702 / (39.702 + 60.563))
=0.488799 / 0.395971
=1.2344

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 / 7478.296) / (0 / 8846.312)
=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)
=((1098.126 + 2046.215) / 4688.878) / ((1480 + 1827.784) / 4840.352)
=0.670596 / 0.683377
=0.9813

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
=(228.133 - 0 - 803.357) / 4688.878
=-0.122678

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.

Mynet has a M-score of -3.16 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 -3.16 mean?
Mynet (TSE:3928) has a Beneish M-Score of -3.16 as of Jul. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Mynet and its competitors. According to the industry distribution chart, Mynet ranks #150 out of 532 companies in the Interactive Media industry, placing it in the top 28.2%.
Is Mynet's Beneish M-Score too high?
Mynet's current Beneish M-Score is -3.16. Based on the distribution chart, Mynet ranks #150 out of 532 companies in the Interactive Media industry, which is above the industry midpoint. Overall, Mynet has a GF Score™ of 56/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Mynet's Beneish M-Score compare to NTES and EA?
According to the Interactive Media industry distribution chart, Mynet ranks #150 out of 532 companies for Beneish M-Score. This puts Mynet 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 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 Mynet and its competitors. Mynet's current Beneish M-Score is -3.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mynet stock overvalued right now?
Based on GuruFocus' analysis, Mynet (TSE:3928) is currently considered Fairly Valued. The stock's GF Value™ is 円224.00, compared to a current price of 円236.00 — trading 5.4% above its estimated fair value. The current Beneish M-Score is -3.16. Mynet's overall GF Score™ is 56/100 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 Mynet (TSE:3928), the current Beneish M-Score is -3.16 as of Jul. 11, 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 Mynet (TSE:3928) Overvalued in 2026?

Based on GuruFocus' analysis, Mynet stock appears to be overvalued. The current stock price of 円236.00 is trading 5.4% above its estimated GF Value™ of 円224.00. GuruFocus considers Mynet to be Fairly Valued.

Key valuation signals for TSE:3928:

  • Beneish M-Score: -3.16
  • GF Value™: 円224.00 vs. price of 円236.00 (5.4% above fair value)
  • GF Score™: 56/100 with 3 warning signs

No single metric tells the full story. See the TSE:3928 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mynet Business Description

Address Kita Aoyama 2-11-3 A-Place Aoyama, Minato-ku, Tokyo, JPN, 107-0061
Mynet Inc is engaged in the business of smartphone game. The Company develops and manages online smartphones games. It is specialized in operation of the game domain. It provides and operates CroPro which is a mutual customer network for domestic smartphone games.
56GF Score

Get the complete analysis for TSE:3928

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

円236.00
Price
円224.00
GF Value