Spacemarket (TSE:4487) Beneish M-Score: -1.61 (As of Jun. 27, 2026)


TSE:4487 Spacemarket Inc TSE:4487
64 GF Score
Price 円213.00
GF Value 円551.27
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is Spacemarket Beneish M-Score?

Spacemarket TSE:4487 -3.18% 64 Beneish M-Score is -1.61 as of Jun. 27, 2026. GuruFocus rates TSE:4487 with a GF Score™ of 64/100 and a GF Value™ of 円551.27 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 1,682 Real Estate companies, Spacemarket ranks worse than 78.06% 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 -1.61 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:4487' s Beneish M-Score Range Over the Past 10 Years
Min: -3.31   Med: -2.33   Max: 30.31
Current: -1.61

During the past 9 years, the highest Beneish M-Score of Spacemarket was 30.31. The lowest was -3.31. And the median was -2.33.


Spacemarket Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Spacemarket'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.

Spacemarket Beneish M-Score Chart

Spacemarket Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -0.36 -2.33 -3.31 -2.76 -1.61

Spacemarket 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 -2.76 0.00 0.00 -1.61 0.00

TSE:4487 vs CBRE, BEKE: Beneish M-Score Comparison

For the Real Estate Services subindustry, Spacemarket'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.


Spacemarket Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Spacemarket's Beneish M-Score distribution charts can be found below:

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


TSE:4487
64GF Score
Spacemarket Inc TSE:4487
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Spacemarket 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 Spacemarket 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 * 1.0748+0.528 * 1.022+0.404 * 1.6531+0.892 * 1.3034+0.115 * 1.0039
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.053136-0.327 * 0.985
=-1.61

* 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1,634 Mil.
Revenue was 円2,568 Mil.
Gross Profit was 円1,955 Mil.
Total Current Assets was 円2,872 Mil.
Total Assets was 円3,740 Mil.
Property, Plant and Equipment(Net PPE) was 円113 Mil.
Depreciation, Depletion and Amortization(DDA) was 円109 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,941 Mil.
Long-Term Debt & Capital Lease Obligation was 円628 Mil.
Net Income was 円214 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円15 Mil.
Total Receivables was 円1,166 Mil.
Revenue was 円1,970 Mil.
Gross Profit was 円1,533 Mil.
Total Current Assets was 円2,150 Mil.
Total Assets was 円2,530 Mil.
Property, Plant and Equipment(Net PPE) was 円71 Mil.
Depreciation, Depletion and Amortization(DDA) was 円69 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,695 Mil.
Long-Term Debt & Capital Lease Obligation was 円70 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)
=(1633.677 / 2567.755) / (1166.143 / 1970.07)
=0.636228 / 0.59193
=1.0748

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)
=(1533.334 / 1970.07) / (1955.454 / 2567.755)
=0.778314 / 0.761542
=1.022

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 - (2871.87 + 113.449) / 3739.633) / (1 - (2150.356 + 71.375) / 2530.493)
=0.201708 / 0.122017
=1.6531

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
=2567.755 / 1970.07
=1.3034

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))
=(69.097 / (69.097 + 71.375)) / (108.994 / (108.994 + 113.449))
=0.491892 / 0.489986
=1.0039

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 / 2567.755) / (0 / 1970.07)
=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)
=((628.136 + 1940.997) / 3739.633) / ((69.639 + 1695.24) / 2530.493)
=0.687001 / 0.697445
=0.985

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
=(214.019 - 0 - 15.309) / 3739.633
=0.053136

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.

Spacemarket has a M-score of -1.61 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 -1.61 mean?
Spacemarket (TSE:4487) has a Beneish M-Score of -1.61 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Spacemarket and its competitors. According to the industry distribution chart, Spacemarket ranks #1313 out of 1682 companies in the Real Estate industry, placing it in the top 78.1%.
Is Spacemarket's Beneish M-Score too high?
Spacemarket's current Beneish M-Score is -1.61. Based on the distribution chart, Spacemarket ranks #1313 out of 1682 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, Spacemarket has a GF Score™ of 64/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Spacemarket's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Spacemarket ranks #1313 out of 1682 companies for Beneish M-Score. This places Spacemarket 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Spacemarket and its competitors. Spacemarket's current Beneish M-Score is -1.61. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Spacemarket stock overvalued right now?
Based on GuruFocus' analysis, Spacemarket (TSE:4487) is currently considered Possible Value Trap. The stock's GF Value™ is 円551.27, compared to a current price of 円213.00 — trading 61.4% below its estimated fair value. The current Beneish M-Score is -1.61. Spacemarket's overall GF Score™ is 64/100 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 Spacemarket (TSE:4487), the current Beneish M-Score is -1.61 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 Spacemarket (TSE:4487) Overvalued in 2026?

Based on GuruFocus' analysis, Spacemarket stock appears to be undervalued. The current stock price of 円213.00 is trading 61.4% below its estimated GF Value™ of 円551.27. GuruFocus considers Spacemarket to be Possible Value Trap.

Key valuation signals for TSE:4487:

  • Beneish M-Score: -1.61
  • GF Value™: 円551.27 vs. price of 円213.00 (61.4% below fair value)
  • GF Score™: 64/100 with 3 warning signs

No single metric tells the full story. See the TSE:4487 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Spacemarket Business Description

Address 25-14 Jingumae 6-chome, Shibuya-ku, 2F JRE Jingumae Media Square Building, Tokyo, JPN, 150-0001
Spacemarket Inc operates a web platform, Space Market, for lending and borrowing unused space. The company's services enable its customers to rent and borrow idle spaces in Japan and overseas, such as off-season ballparks and wedding halls, among others. The Group has only one segment, the Space Market business.
64GF Score

Get the complete analysis for TSE:4487

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

円213.00
Price
円551.27
GF Value