Take And Give Needs Co (TSE:4331) Beneish M-Score: -2.41 (As of Jul. 14, 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:4331 Take And Give Needs Co Ltd TSE:4331
48 GF Score
Price 円677.00
GF Value 円1,005.62
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is Take And Give Needs Co Beneish M-Score?

Take And Give Needs Co TSE:4331 -0.73% 48 Beneish M-Score is -2.41 as of Jul. 14, 2026. GuruFocus rates TSE:4331 with a GF Score™ of 48/100 and a GF Value™ of 円1,005.62 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 89 Personal Services companies, Take And Give Needs Co ranks worse than 71.91% 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 -2.41 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:4331' s Beneish M-Score Range Over the Past 10 Years
Min: -2.93   Med: -2.65   Max: -2.2
Current: -2.41

During the past 13 years, the highest Beneish M-Score of Take And Give Needs Co was -2.20. The lowest was -2.93. And the median was -2.65.


Take And Give Needs Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Take And Give Needs 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.

Take And Give Needs Co Beneish M-Score Chart

Take And Give Needs Co Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.93 -2.90 -2.39 -2.20 -2.41

Take And Give Needs Co Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Sep24 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 -2.58 0.00 0.00 0.00 -2.30

TSE:4331 vs ROL, SCI, FTDR: Beneish M-Score Comparison

For the Personal Services subindustry, Take And Give Needs 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.


Take And Give Needs Co Beneish M-Score vs Personal Services Industry

For the Personal Services industry and Consumer Cyclical sector, Take And Give Needs Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Take And Give Needs Co's Beneish M-Score falls into.


TSE:4331
48GF Score
Take And Give Needs Co Ltd TSE:4331
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Take And Give Needs 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 Take And Give Needs 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 * 1.2425+0.528 * 0.9793+0.404 * 0.9096+0.892 * 1.0327+0.115 * 1.0609
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.036429-0.327 * 0.9092
=-2.41

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was 円3,843 Mil.
Revenue was 円47,020 Mil.
Gross Profit was 円31,310 Mil.
Total Current Assets was 円14,750 Mil.
Total Assets was 円54,380 Mil.
Property, Plant and Equipment(Net PPE) was 円29,921 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,884 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円13,789 Mil.
Long-Term Debt & Capital Lease Obligation was 円20,084 Mil.
Net Income was 円1,831 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,812 Mil.
Total Receivables was 円2,995 Mil.
Revenue was 円45,532 Mil.
Gross Profit was 円29,692 Mil.
Total Current Assets was 円17,281 Mil.
Total Assets was 円55,235 Mil.
Property, Plant and Equipment(Net PPE) was 円27,112 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,818 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円15,290 Mil.
Long-Term Debt & Capital Lease Obligation was 円22,552 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)
=(3843 / 47020) / (2995 / 45532)
=0.081731 / 0.065778
=1.2425

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)
=(29692 / 45532) / (31310 / 47020)
=0.652113 / 0.665887
=0.9793

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 - (14750 + 29921) / 54380) / (1 - (17281 + 27112) / 55235)
=0.17854 / 0.196289
=0.9096

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
=47020 / 45532
=1.0327

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))
=(1818 / (1818 + 27112)) / (1884 / (1884 + 29921))
=0.062841 / 0.059236
=1.0609

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 / 47020) / (0 / 45532)
=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)
=((20084 + 13789) / 54380) / ((22552 + 15290) / 55235)
=0.622894 / 0.685109
=0.9092

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
=(1831 - 0 - 3812) / 54380
=-0.036429

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.

Take And Give Needs Co has a M-score of -2.41 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 -2.41 mean?
Take And Give Needs Co (TSE:4331) has a Beneish M-Score of -2.41 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Take And Give Needs Co and its competitors. According to the industry distribution chart, Take And Give Needs Co ranks #64 out of 89 companies in the Personal Services industry, placing it in the top 71.9%.
Is Take And Give Needs Co's Beneish M-Score too high?
Take And Give Needs Co's current Beneish M-Score is -2.41. Based on the distribution chart, Take And Give Needs Co ranks #64 out of 89 companies in the Personal Services industry, which is below the industry midpoint. Overall, Take And Give Needs Co has a GF Score™ of 48/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Take And Give Needs Co's Beneish M-Score compare to ROL and SCI?
According to the Personal Services industry distribution chart, Take And Give Needs Co ranks #64 out of 89 companies for Beneish M-Score. This places Take And Give Needs 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 Personal Services company?
A good Beneish M-Score depends on the Personal Services 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 Take And Give Needs Co and its competitors. Take And Give Needs Co's current Beneish M-Score is -2.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Take And Give Needs Co stock overvalued right now?
Based on GuruFocus' analysis, Take And Give Needs Co (TSE:4331) is currently considered Possible Value Trap. The stock's GF Value™ is 円1,005.62, compared to a current price of 円677.00 — trading 32.7% below its estimated fair value. The current Beneish M-Score is -2.41. Take And Give Needs Co's overall GF Score™ is 48/100 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 Take And Give Needs Co (TSE:4331), the current Beneish M-Score is -2.41 as of Jul. 14, 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 Take And Give Needs Co (TSE:4331) Overvalued in 2026?

Based on GuruFocus' analysis, Take And Give Needs Co stock appears to be undervalued. The current stock price of 円677.00 is trading 32.7% below its estimated GF Value™ of 円1,005.62. GuruFocus considers Take And Give Needs Co to be Possible Value Trap.

Key valuation signals for TSE:4331:

  • Beneish M-Score: -2.41
  • GF Value™: 円1,005.62 vs. price of 円677.00 (32.7% below fair value)
  • GF Score™: 48/100 with 4 warning signs

No single metric tells the full story. See the TSE:4331 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Take And Give Needs Co Business Description

Address 2-3-12, Higashi-Shinagawa, Shinagawa-ku, Tokyo, JPN, 140-0002
Take And Give Needs Co Ltd is a Japanese company providing domestic house wedding services using dedicated mansions. The firm is engaged in the domestic wedding business and overseas and resort wedding business. It offers wedding and wedding ceremony-related planning, preparation, and management services. The company's segments include: Domestic wedding business and Others.
48GF Score

Get the complete analysis for TSE:4331

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

円677.00
Price
円1,005.62
GF Value