Value Golf (TSE:3931) Beneish M-Score: -1.81 (As of Jul. 15, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:3931 Value Golf Inc TSE:3931
50 GF Score
Price 円1,883.00
GF Value 円1,280.89
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Value Golf Beneish M-Score?

Value Golf TSE:3931 -0.89% 50 Beneish M-Score is -1.81 as of Jul. 15, 2026. GuruFocus rates TSE:3931 with a GF Score™ of 50/100 and a GF Value™ of 円1,280.89 (Significantly Overvalued). The stock has 8 warning signs investors should review. Among 976 Media - Diversified companies, Value Golf ranks worse than 82.89% 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 -1.81 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3931' s Beneish M-Score Range Over the Past 10 Years
Min: -4   Med: -1.99   Max: -0.96
Current: -1.81

During the past 12 years, the highest Beneish M-Score of Value Golf was -0.96. The lowest was -4.00. And the median was -1.99.


Value Golf Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Value Golf'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.

Value Golf Beneish M-Score Chart

Value Golf Annual Data
Trend Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23 Jan24 Jan25 Jan26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.60 -2.16 -2.37 -0.96 -1.81

Value Golf Quarterly Data
Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 0.00 -1.81 0.00

TSE:3931 vs NYT, WLY: Beneish M-Score Comparison

For the Publishing subindustry, Value Golf'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.


Value Golf Beneish M-Score vs Media - Diversified Industry

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

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


TSE:3931
50GF Score
Value Golf Inc TSE:3931
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Value Golf 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 Value Golf 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 * 1.0878+0.528 * 1.016+0.404 * 0.6589+0.892 * 1.0725+0.115 * 1.1807
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.145461-0.327 * 1.1561
=-1.81

* 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 (Jan26) TTM:Last Year (Jan25) TTM:
Total Receivables was 円373 Mil.
Revenue was 円4,427 Mil.
Gross Profit was 円1,552 Mil.
Total Current Assets was 円2,734 Mil.
Total Assets was 円3,185 Mil.
Property, Plant and Equipment(Net PPE) was 円235 Mil.
Depreciation, Depletion and Amortization(DDA) was 円47 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,948 Mil.
Long-Term Debt & Capital Lease Obligation was 円129 Mil.
Net Income was 円-8 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-471 Mil.
Total Receivables was 円320 Mil.
Revenue was 円4,128 Mil.
Gross Profit was 円1,470 Mil.
Total Current Assets was 円2,194 Mil.
Total Assets was 円2,648 Mil.
Property, Plant and Equipment(Net PPE) was 円183 Mil.
Depreciation, Depletion and Amortization(DDA) was 円45 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,330 Mil.
Long-Term Debt & Capital Lease Obligation was 円164 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)
=(372.963 / 4426.721) / (319.683 / 4127.574)
=0.084253 / 0.077451
=1.0878

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)
=(1469.868 / 4127.574) / (1551.624 / 4426.721)
=0.356109 / 0.350513
=1.016

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 - (2734.337 + 235.392) / 3184.818) / (1 - (2193.84 + 182.659) / 2647.917)
=0.067536 / 0.102502
=0.6589

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
=4426.721 / 4127.574
=1.0725

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))
=(44.731 / (44.731 + 182.659)) / (47.058 / (47.058 + 235.392))
=0.196715 / 0.166606
=1.1807

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 / 4426.721) / (0 / 4127.574)
=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)
=((129.335 + 1947.816) / 3184.818) / ((164.185 + 1329.577) / 2647.917)
=0.652204 / 0.564127
=1.1561

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
=(-7.948 - 0 - -471.215) / 3184.818
=0.145461

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.

Value Golf has a M-score of -1.81 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 -1.81 mean?
Value Golf (TSE:3931) has a Beneish M-Score of -1.81 as of Jul. 15, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Value Golf and its competitors. According to the industry distribution chart, Value Golf ranks #809 out of 976 companies in the Media - Diversified industry, placing it in the top 82.9%.
Is Value Golf's Beneish M-Score too high?
Value Golf's current Beneish M-Score is -1.81. Based on the distribution chart, Value Golf ranks #809 out of 976 companies in the Media - Diversified industry, which is in the bottom quartile relative to peers. Overall, Value Golf has a GF Score™ of 50/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Value Golf's Beneish M-Score compare to NYT and WLY?
According to the Media - Diversified industry distribution chart, Value Golf ranks #809 out of 976 companies for Beneish M-Score. This places Value Golf 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 a Media - Diversified company?
A good Beneish M-Score depends on the Media - Diversified 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 Value Golf and its competitors. Value Golf's current Beneish M-Score is -1.81. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Value Golf stock overvalued right now?
Based on GuruFocus' analysis, Value Golf (TSE:3931) is currently considered Significantly Overvalued. The stock's GF Value™ is 円1,280.89, compared to a current price of 円1,883.00 — trading 47% above its estimated fair value. The current Beneish M-Score is -1.81. Value Golf's overall GF Score™ is 50/100 with 8 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 Value Golf (TSE:3931), the current Beneish M-Score is -1.81 as of Jul. 15, 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 Value Golf (TSE:3931) Overvalued in 2026?

Based on GuruFocus' analysis, Value Golf stock appears to be overvalued. The current stock price of 円1,883.00 is trading 47% above its estimated GF Value™ of 円1,280.89. GuruFocus considers Value Golf to be Significantly Overvalued.

Key valuation signals for TSE:3931:

  • Beneish M-Score: -1.81
  • GF Value™: 円1,280.89 vs. price of 円1,883.00 (47% above fair value)
  • GF Score™: 50/100 with 8 warning signs

No single metric tells the full story. See the TSE:3931 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Value Golf Business Description

Address Shiba 4-chome Minato-ku, Tokyo Fast Okada Building, 4th and 5th floor, Tokyo, JPN, 108-0014
Value Golf Inc is engaged in the management of golf-related media, issues Golf magazines, and manages WEB services, develops systems and provides ASP services related to golf. It offers value service in both real and WEB. It also has advertisement media production business and medical business which include publication, service management for medical institutions.
50GF Score

Get the complete analysis for TSE:3931

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

円1,883.00
Price
円1,280.89
GF Value