GURUFOCUS.COM » STOCK LIST » Communication Services » Media - Diversified » Def Consulting Inc (TSE:4833) » Definitions » Beneish M-Score

Def Consulting (TSE:4833) Beneish M-Score : -1.80 (As of Apr. 07, 2025)


View and export this data going back to 2001. Start your Free Trial

What is Def Consulting Beneish M-Score?

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 -1.8 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:4833' s Beneish M-Score Range Over the Past 10 Years
Min: -4.16   Med: -2.34   Max: 1644.73
Current: -1.8

During the past 13 years, the highest Beneish M-Score of Def Consulting was 1644.73. The lowest was -4.16. And the median was -2.34.


Def Consulting Beneish M-Score Historical Data

The historical data trend for Def Consulting'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.

* Premium members only.

Def Consulting Beneish M-Score Chart

Def Consulting 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 0.09 -3.24 1,644.73 -4.16 -1.80

Def Consulting Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Sep24
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 - - - -1.80 -

Competitive Comparison of Def Consulting's Beneish M-Score

For the Publishing subindustry, Def Consulting'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.


Def Consulting's Beneish M-Score Distribution in the Media - Diversified Industry

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

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


;
;

Def Consulting 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 Def Consulting 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 * 1.9404+0.528 * 2.1524+0.404 * 0.0035+0.892 * 0.8581+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.053743-0.327 * 1.0528
=-1.80

* 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94.0 Mil.
Revenue was 円532.4 Mil.
Gross Profit was 円53.9 Mil.
Total Current Assets was 円768.1 Mil.
Total Assets was 円841.2 Mil.
Property, Plant and Equipment(Net PPE) was 円73.1 Mil.
Depreciation, Depletion and Amortization(DDA) was 円0.0 Mil.
Selling, General, & Admin. Expense(SGA) was 円0.0 Mil.
Total Current Liabilities was 円103.5 Mil.
Long-Term Debt & Capital Lease Obligation was 円0.0 Mil.
Net Income was 円-311.5 Mil.
Gross Profit was 円0.0 Mil.
Cash Flow from Operations was 円-266.3 Mil.
Total Receivables was 円56.4 Mil.
Revenue was 円620.4 Mil.
Gross Profit was 円135.2 Mil.
Total Current Assets was 円609.2 Mil.
Total Assets was 円622.1 Mil.
Property, Plant and Equipment(Net PPE) was 円12.7 Mil.
Depreciation, Depletion and Amortization(DDA) was 円24.9 Mil.
Selling, General, & Admin. Expense(SGA) was 円0.0 Mil.
Total Current Liabilities was 円72.7 Mil.
Long-Term Debt & Capital Lease Obligation was 円0.0 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)
=(93.964 / 532.351) / (56.437 / 620.411)
=0.176508 / 0.090967
=1.9404

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)
=(135.204 / 620.411) / (53.899 / 532.351)
=0.217927 / 0.101247
=2.1524

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 - (768.143 + 73.082) / 841.226) / (1 - (609.169 + 12.708) / 622.055)
=1.0E-6 / 0.000286
=0.0035

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
=532.351 / 620.411
=0.8581

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))
=(24.858 / (24.858 + 12.708)) / (0 / (0 + 73.082))
=0.661715 / 0
=1

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 / 532.351) / (0 / 620.411)
=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)
=((0 + 103.536) / 841.226) / ((0 + 72.72) / 622.055)
=0.123078 / 0.116903
=1.0528

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
=(-311.542 - 0 - -266.332) / 841.226
=-0.053743

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.

Def Consulting has a M-score of -1.80 suggests that the company is unlikely to be a manipulator.


Def Consulting Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Def Consulting's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Def Consulting Business Description

Traded in Other Exchanges
N/A
Address
6-8-10 Roppongi, Minato-ku, Step Roppongi 5th Floor, Tokyo, JPN, 106-0032
Def Consulting Inc Formerly Success Holders Inc is engaged in publication and distribution of the magazine, direct mail and flier distribution, local information services, internet, and mobile services, and design, planning, and production of advertisements and promotional materials. Its magazines are Affluent, We: la, Buzz clip. Also, the company develops a mobile phone delivery tool, which provides an ASP service of cellular mail that can transmit information to members.

Def Consulting Headlines

No Headlines