Septeni Holdings Co (TSE:4293) Beneish M-Score: -2.17 (As of Jun. 27, 2026)


TSE:4293 Septeni Holdings Co Ltd TSE:4293
83 GF Score
Price 円455.00
GF Value 円466.91
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Septeni Holdings Co Beneish M-Score?

Septeni Holdings Co TSE:4293 -0.22% 83 Beneish M-Score is -2.17 as of Jun. 27, 2026. GuruFocus rates TSE:4293 with a GF Score™ of 83/100 and a GF Value™ of 円466.91 (Fairly Valued). The stock has 4 warning signs investors should review. Among 989 Media - Diversified companies, Septeni Holdings Co ranks worse than 72.8% 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 -2.17 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:4293' s Beneish M-Score Range Over the Past 10 Years
Min: -2.87   Med: -2.36   Max: -1.02
Current: -2.17

During the past 13 years, the highest Beneish M-Score of Septeni Holdings Co was -1.02. The lowest was -2.87. And the median was -2.36.


Septeni Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Septeni Holdings 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.

Septeni Holdings Co Beneish M-Score Chart

Septeni Holdings Co Annual Data
Trend Sep14 Sep15 Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.84 -2.40 -2.49 -1.13 -2.26

Septeni Holdings Co Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 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 -2.54 -2.27 -2.46 -2.39 -2.17

TSE:4293 vs APP, OMC, TTD: Beneish M-Score Comparison

For the Advertising Agencies subindustry, Septeni Holdings 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.


Septeni Holdings Co Beneish M-Score vs Media - Diversified Industry

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

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


TSE:4293
83GF Score
Septeni Holdings Co Ltd TSE:4293
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Septeni Holdings 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 Septeni Holdings 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 * 1.0861+0.528 * 1.0081+0.404 * 0.9896+0.892 * 1.0705+0.115 * 0.7236
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9179+4.679 * 0.039524-0.327 * 0.9924
=-2.17

* 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28,152 Mil.
Revenue was 9155.36 + 8020.103 + 7081.393 + 7001.31 = 円31,258 Mil.
Gross Profit was 7184.225 + 6193.867 + 5420.567 + 5185.507 = 円23,984 Mil.
Total Current Assets was 円51,373 Mil.
Total Assets was 円101,264 Mil.
Property, Plant and Equipment(Net PPE) was 円1,076 Mil.
Depreciation, Depletion and Amortization(DDA) was 円714 Mil.
Selling, General, & Admin. Expense(SGA) was 円18,848 Mil.
Total Current Liabilities was 円35,369 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 Mil.
Net Income was 2653.7 + 1001.339 + 634.207 + 331.502 = 円4,621 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = 円0 Mil.
Cash Flow from Operations was 3143.411 + 1557.237 + -681.96 + -3400.302 = 円618 Mil.
Total Receivables was 円24,213 Mil.
Revenue was 8206.093 + 7397.133 + 6898.382 + 6697.168 = 円29,199 Mil.
Gross Profit was 6363.883 + 5684.979 + 5230.873 + 5305.591 = 円22,585 Mil.
Total Current Assets was 円50,481 Mil.
Total Assets was 円101,811 Mil.
Property, Plant and Equipment(Net PPE) was 円1,736 Mil.
Depreciation, Depletion and Amortization(DDA) was 円705 Mil.
Selling, General, & Admin. Expense(SGA) was 円19,180 Mil.
Total Current Liabilities was 円35,830 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 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)
=(28152.183 / 31258.166) / (24212.698 / 29198.776)
=0.900635 / 0.829237
=1.0861

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)
=(22585.326 / 29198.776) / (23984.166 / 31258.166)
=0.773502 / 0.767293
=1.0081

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 - (51372.532 + 1075.553) / 101264.086) / (1 - (50481.214 + 1736.264) / 101810.989)
=0.482066 / 0.487114
=0.9896

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
=31258.166 / 29198.776
=1.0705

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))
=(705.045 / (705.045 + 1736.264)) / (714.412 / (714.412 + 1075.553))
=0.288798 / 0.399121
=0.7236

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)
=(18847.601 / 31258.166) / (19180.468 / 29198.776)
=0.602966 / 0.656893
=0.9179

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)
=((0 + 35368.657) / 101264.086) / ((0 + 35830.337) / 101810.989)
=0.349271 / 0.35193
=0.9924

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
=(4620.748 - 0 - 618.386) / 101264.086
=0.039524

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.

Septeni Holdings Co has a M-score of -2.17 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 -2.17 mean?
Septeni Holdings Co (TSE:4293) has a Beneish M-Score of -2.17 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Septeni Holdings Co and its competitors. According to the industry distribution chart, Septeni Holdings Co ranks #720 out of 989 companies in the Media - Diversified industry, placing it in the top 72.8%.
Is Septeni Holdings Co's Beneish M-Score too high?
Septeni Holdings Co's current Beneish M-Score is -2.17. Based on the distribution chart, Septeni Holdings Co ranks #720 out of 989 companies in the Media - Diversified industry, which is below the industry midpoint. Overall, Septeni Holdings Co has a GF Score™ of 83/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Septeni Holdings Co's Beneish M-Score compare to APP and OMC?
According to the Media - Diversified industry distribution chart, Septeni Holdings Co ranks #720 out of 989 companies for Beneish M-Score. This places Septeni Holdings Co 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 Septeni Holdings Co and its competitors. Septeni Holdings Co's current Beneish M-Score is -2.17. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Septeni Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Septeni Holdings Co (TSE:4293) is currently considered Fairly Valued. The stock's GF Value™ is 円466.91, compared to a current price of 円455.00 — trading 2.6% below its estimated fair value. The current Beneish M-Score is -2.17. Septeni Holdings Co's overall GF Score™ is 83/100 with 4 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 Septeni Holdings Co (TSE:4293), the current Beneish M-Score is -2.17 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 Septeni Holdings Co (TSE:4293) Overvalued in 2026?

Based on GuruFocus' analysis, Septeni Holdings Co stock appears to be undervalued. The current stock price of 円455.00 is trading 2.6% below its estimated GF Value™ of 円466.91. GuruFocus considers Septeni Holdings Co to be Fairly Valued.

Key valuation signals for TSE:4293:

  • Beneish M-Score: -2.17
  • GF Value™: 円466.91 vs. price of 円455.00 (2.6% below fair value)
  • GF Score™: 83/100 with 4 warning signs

No single metric tells the full story. See the TSE:4293 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Septeni Holdings Co Business Description

Address Nishi 8-chome 17th No. 1 Sumitomo Fudosan, Shinjuku Grand Tower 30 Floor, Shinjuku-ku, Yubinbango, Tokyo, JPN, 160-6130
Septeni Holdings Co Ltd is a Japan-based digital marketing company specializing in internet advertising and marketing support services. The company operates through four segments: Marketing Communications, Direct Business, Data Solutions, and Other Businesses. Its core Marketing Communications segment provides integrated digital advertising and marketing solutions that support clients digital transformation (DX) efforts. The Direct Business segment combines offline and digital channels to deliver customer acquisition, direct marketing, and CRM services for B2C and B2B clients. Geographically, the company operates in the United Kingdom, South Korea, and the United States through its subsidiaries.
83GF Score

Get the complete analysis for TSE:4293

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

円455.00
Price
円466.91
GF Value