Nippon Shikizai (TSE:4920) Beneish M-Score: -2.28 (As of Jul. 13, 2026)


TSE:4920 Nippon Shikizai Inc TSE:4920
67 GF Score
Price 円1,160.00
GF Value 円1,472.27
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is Nippon Shikizai Beneish M-Score?

Nippon Shikizai TSE:4920 +0.17% 67 Beneish M-Score is -2.28 as of Jul. 13, 2026. GuruFocus rates TSE:4920 with a GF Score™ of 67/100 and a GF Value™ of 円1,472.27 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 1,851 Consumer Packaged Goods companies, Nippon Shikizai ranks worse than 67.59% 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 -2.28 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:4920' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.41   Max: -2.03
Current: -2.28

During the past 13 years, the highest Beneish M-Score of Nippon Shikizai was -2.03. The lowest was -2.95. And the median was -2.41.


Nippon Shikizai Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Nippon Shikizai'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.

Nippon Shikizai Beneish M-Score Chart

Nippon Shikizai Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.95 -2.65 -2.62 -2.41 -2.28

Nippon Shikizai Semi-Annual Data
Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24 Aug24 Feb25 Aug25 Feb26
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 -2.62 0.00 -2.41 0.00 -2.28

TSE:4920 vs PG, CL, KVUE: Beneish M-Score Comparison

For the Household & Personal Products subindustry, Nippon Shikizai'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.


Nippon Shikizai Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Nippon Shikizai's Beneish M-Score distribution charts can be found below:

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


TSE:4920
67GF Score
Nippon Shikizai Inc TSE:4920
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Nippon Shikizai 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 Nippon Shikizai 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 * 1.2442+0.528 * 0.9402+0.404 * 1.0277+0.892 * 0.9439+0.115 * 0.9168
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.011112-0.327 * 0.9776
=-2.28

* 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 (Feb26) TTM:Last Year (Feb25) TTM:
Total Receivables was 円3,173 Mil.
Revenue was 円16,643 Mil.
Gross Profit was 円2,201 Mil.
Total Current Assets was 円7,965 Mil.
Total Assets was 円17,567 Mil.
Property, Plant and Equipment(Net PPE) was 円8,774 Mil.
Depreciation, Depletion and Amortization(DDA) was 円936 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円8,477 Mil.
Long-Term Debt & Capital Lease Obligation was 円4,610 Mil.
Net Income was 円335 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円140 Mil.
Total Receivables was 円2,701 Mil.
Revenue was 円17,632 Mil.
Gross Profit was 円2,193 Mil.
Total Current Assets was 円6,735 Mil.
Total Assets was 円16,889 Mil.
Property, Plant and Equipment(Net PPE) was 円9,381 Mil.
Depreciation, Depletion and Amortization(DDA) was 円909 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,245 Mil.
Long-Term Debt & Capital Lease Obligation was 円6,625 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)
=(3172.556 / 16643.028) / (2701.47 / 17632.212)
=0.190624 / 0.153212
=1.2442

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)
=(2192.604 / 17632.212) / (2201.274 / 16643.028)
=0.124352 / 0.132264
=0.9402

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 - (7965.122 + 8774.38) / 17566.61) / (1 - (6734.766 + 9380.866) / 16889.398)
=0.047084 / 0.045814
=1.0277

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
=16643.028 / 17632.212
=0.9439

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))
=(908.865 / (908.865 + 9380.866)) / (935.52 / (935.52 + 8774.38))
=0.088327 / 0.096347
=0.9168

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 / 16643.028) / (0 / 17632.212)
=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)
=((4609.709 + 8476.741) / 17566.61) / ((6624.927 + 6245.206) / 16889.398)
=0.744962 / 0.762024
=0.9776

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
=(335.394 - 0 - 140.192) / 17566.61
=0.011112

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.

Nippon Shikizai has a M-score of -2.28 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 -2.28 mean?
Nippon Shikizai (TSE:4920) has a Beneish M-Score of -2.28 as of Jul. 13, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Nippon Shikizai and its competitors. According to the industry distribution chart, Nippon Shikizai ranks #1251 out of 1851 companies in the Consumer Packaged Goods industry, placing it in the top 67.6%.
Is Nippon Shikizai's Beneish M-Score too high?
Nippon Shikizai's current Beneish M-Score is -2.28. Based on the distribution chart, Nippon Shikizai ranks #1251 out of 1851 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, Nippon Shikizai has a GF Score™ of 67/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Nippon Shikizai's Beneish M-Score compare to PG and CL?
According to the Consumer Packaged Goods industry distribution chart, Nippon Shikizai ranks #1251 out of 1851 companies for Beneish M-Score. This places Nippon Shikizai 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Nippon Shikizai and its competitors. Nippon Shikizai's current Beneish M-Score is -2.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nippon Shikizai stock overvalued right now?
Based on GuruFocus' analysis, Nippon Shikizai (TSE:4920) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,472.27, compared to a current price of 円1,160.00 — trading 21.2% below its estimated fair value. The current Beneish M-Score is -2.28. Nippon Shikizai's overall GF Score™ is 67/100 with 5 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 Nippon Shikizai (TSE:4920), the current Beneish M-Score is -2.28 as of Jul. 13, 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 Nippon Shikizai (TSE:4920) Overvalued in 2026?

Based on GuruFocus' analysis, Nippon Shikizai stock appears to be undervalued. The current stock price of 円1,160.00 is trading 21.2% below its estimated GF Value™ of 円1,472.27. GuruFocus considers Nippon Shikizai to be Modestly Undervalued.

Key valuation signals for TSE:4920:

  • Beneish M-Score: -2.28
  • GF Value™: 円1,472.27 vs. price of 円1,160.00 (21.2% below fair value)
  • GF Score™: 67/100 with 5 warning signs

No single metric tells the full story. See the TSE:4920 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Nippon Shikizai Business Description

Address 5-3-13, Mita, Minato-ku, Tokyo, JPN
Nippon Shikizai Inc. is a cosmetics manufacturing service solution provider. It offers products for the face, lips, eyes and skin. The product portfolio of the company includes lipstick, lip liner, lipgloss, powder eye shadow, cream eye shadow, mascara, concealer, highlighter, cleanser, scrub, sunscreen and other products.
67GF Score

Get the complete analysis for TSE:4920

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

円1,160.00
Price
円1,472.27
GF Value