Broad Enterprise Co (TSE:4415) Beneish M-Score: -0.71 (As of Jun. 27, 2026)


TSE:4415 Broad Enterprise Co Ltd TSE:4415
82 GF Score
Price 円1,270.00
GF Value 円1,550.65
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Broad Enterprise Co Beneish M-Score?

Broad Enterprise Co TSE:4415 -0.78% 82 Beneish M-Score is -0.71 as of Jun. 27, 2026. GuruFocus rates TSE:4415 with a GF Score™ of 82/100 and a GF Value™ of 円1,550.65 (Modestly Undervalued). The stock has 7 warning signs investors should review. Among 355 Telecommunication Services companies, Broad Enterprise Co ranks worse than 96.34% 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.

Warning Sign:

Beneish M-Score -0.71 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:4415' s Beneish M-Score Range Over the Past 10 Years
Min: -1.37   Med: -0.76   Max: 0.3
Current: -0.71

During the past 7 years, the highest Beneish M-Score of Broad Enterprise Co was 0.30. The lowest was -1.37. And the median was -0.76.


Broad Enterprise Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Broad Enterprise 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.

Broad Enterprise Co Beneish M-Score Chart

Broad Enterprise Co Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -0.81 0.30 -0.76 -1.37 -0.71

Broad Enterprise Co Quarterly Data
Dec19 Dec20 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 -1.37 0.00 0.00 -0.71 0.00

TSE:4415 vs TMUS, VZ, T: Beneish M-Score Comparison

For the Telecom Services subindustry, Broad Enterprise 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.


Broad Enterprise Co Beneish M-Score vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Broad Enterprise Co's Beneish M-Score distribution charts can be found below:

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


TSE:4415
82GF Score
Broad Enterprise Co Ltd TSE:4415
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Broad Enterprise 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 Broad Enterprise 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 * 1.1151+0.528 * 1.1208+0.404 * 0.476+0.892 * 1.5783+0.115 * 1.2023
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.273188-0.327 * 1.0163
=-0.71

* 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7,994 Mil.
Revenue was 円7,414 Mil.
Gross Profit was 円2,963 Mil.
Total Current Assets was 円9,891 Mil.
Total Assets was 円10,769 Mil.
Property, Plant and Equipment(Net PPE) was 円416 Mil.
Depreciation, Depletion and Amortization(DDA) was 円65 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円7,696 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,351 Mil.
Net Income was 円417 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-2,525 Mil.
Total Receivables was 円4,542 Mil.
Revenue was 円4,697 Mil.
Gross Profit was 円2,104 Mil.
Total Current Assets was 円6,861 Mil.
Total Assets was 円7,951 Mil.
Property, Plant and Equipment(Net PPE) was 円373 Mil.
Depreciation, Depletion and Amortization(DDA) was 円73 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円5,391 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,181 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)
=(7993.923 / 7413.568) / (4541.878 / 4697.147)
=1.078283 / 0.966944
=1.1151

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)
=(2104.369 / 4697.147) / (2963.474 / 7413.568)
=0.44801 / 0.399737
=1.1208

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 - (9890.955 + 415.655) / 10768.982) / (1 - (6860.637 + 373.003) / 7950.757)
=0.042936 / 0.090195
=0.476

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
=7413.568 / 4697.147
=1.5783

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))
=(72.746 / (72.746 + 373.003)) / (65.28 / (65.28 + 415.655))
=0.163199 / 0.135736
=1.2023

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 / 7413.568) / (0 / 4697.147)
=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)
=((1350.865 + 7695.955) / 10768.982) / ((1180.935 + 5390.946) / 7950.757)
=0.840081 / 0.826573
=1.0163

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
=(416.997 - 0 - -2524.964) / 10768.982
=0.273188

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.

Broad Enterprise Co has a M-score of -0.71 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -0.71 mean?
Broad Enterprise Co (TSE:4415) has a Beneish M-Score of -0.71 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Broad Enterprise Co and its competitors. According to the industry distribution chart, Broad Enterprise Co ranks #342 out of 355 companies in the Telecommunication Services industry, placing it in the top 96.3%.
Is Broad Enterprise Co's Beneish M-Score too high?
Broad Enterprise Co's current Beneish M-Score is -0.71. Based on the distribution chart, Broad Enterprise Co ranks #342 out of 355 companies in the Telecommunication Services industry, which is in the bottom quartile relative to peers. Overall, Broad Enterprise Co has a GF Score™ of 82/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Broad Enterprise Co's Beneish M-Score compare to TMUS and VZ?
According to the Telecommunication Services industry distribution chart, Broad Enterprise Co ranks #342 out of 355 companies for Beneish M-Score. This places Broad Enterprise 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 Telecommunication Services company?
A good Beneish M-Score depends on the Telecommunication 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 Broad Enterprise Co and its competitors. Broad Enterprise Co's current Beneish M-Score is -0.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Broad Enterprise Co stock overvalued right now?
Based on GuruFocus' analysis, Broad Enterprise Co (TSE:4415) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,550.65, compared to a current price of 円1,270.00 — trading 18.1% below its estimated fair value. The current Beneish M-Score is -0.71. Broad Enterprise Co's overall GF Score™ is 82/100 with 7 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 Broad Enterprise Co (TSE:4415), the current Beneish M-Score is -0.71 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 Broad Enterprise Co (TSE:4415) Overvalued in 2026?

Based on GuruFocus' analysis, Broad Enterprise Co stock appears to be undervalued. The current stock price of 円1,270.00 is trading 18.1% below its estimated GF Value™ of 円1,550.65. GuruFocus considers Broad Enterprise Co to be Modestly Undervalued.

Key valuation signals for TSE:4415:

  • Beneish M-Score: -0.71
  • GF Value™: 円1,550.65 vs. price of 円1,270.00 (18.1% below fair value)
  • GF Score™: 82/100 with 7 warning signs

No single metric tells the full story. See the TSE:4415 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Broad Enterprise Co Business Description

Address 5-15 Taiyuji-cho, 9th floor, Umeda East Building, Kita-ku, Osaka Prefecture, Osaka, JPN, 530-0051
Broad Enterprise Co Ltd provides property management services for detached houses and apartment complexes. Its service offerings include B-CUBIC, an internet service, in which all residents of an apartment complex can connect to the Internet free of charge; Bro Lock, an IoT intercom system for automatically locking the entrance to an apartment building; Bro Room, an loT renovation service that can address vacant rooms without requiring any initial investment; and Bro Wall, a service that provides large-scale repair work such as exterior wall painting, roof waterproofing, and exterior construction with no initial investment required. The company derives a majority of its revenue from the Internet service business.
82GF Score

Get the complete analysis for TSE:4415

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

円1,270.00
Price
円1,550.65
GF Value