AXXZIA (TSE:4936) Beneish M-Score: -2.54 (As of Jul. 15, 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:4936 AXXZIA Inc TSE:4936
80 GF Score
Price 円352.00
GF Value 円817.96
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is AXXZIA Beneish M-Score?

AXXZIA TSE:4936 +0.57% 80 Beneish M-Score is -2.54 as of Jul. 15, 2026. GuruFocus rates TSE:4936 with a GF Score™ of 80/100 and a GF Value™ of 円817.96 (Significantly Undervalued). The stock has 2 warning signs investors should review. Among 1,849 Consumer Packaged Goods companies, AXXZIA ranks better than 51.49% 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 -2.54 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:4936' s Beneish M-Score Range Over the Past 10 Years
Min: -2.64   Med: -2.27   Max: -1.43
Current: -2.54

During the past 7 years, the highest Beneish M-Score of AXXZIA was -1.43. The lowest was -2.64. And the median was -2.27.


AXXZIA Beneish M-Score Historical Data

* Premium members only.

The historical data trend for AXXZIA'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.

AXXZIA Beneish M-Score Chart

AXXZIA Annual Data
Trend Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Beneish M-Score
Get a 7-Day Free Trial -2.27 -1.93 -1.43 -2.64 -2.54

AXXZIA Quarterly Data
Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 0.00 -2.54 0.00 0.00 0.00

TSE:4936 vs PG, CL, KVUE: Beneish M-Score Comparison

For the Household & Personal Products subindustry, AXXZIA'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.


AXXZIA Beneish M-Score vs Consumer Packaged Goods Industry

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

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


TSE:4936
80GF Score
AXXZIA Inc TSE:4936
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

AXXZIA 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 AXXZIA 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 * 1.0153+0.528 * 1.076+0.404 * 1.1029+0.892 * 1.1055+0.115 * 0.967
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.048183-0.327 * 1.0646
=-2.54

* 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 (Jul25) TTM:Last Year (Jul24) TTM:
Total Receivables was 円931 Mil.
Revenue was 円13,478 Mil.
Gross Profit was 円9,874 Mil.
Total Current Assets was 円7,546 Mil.
Total Assets was 円9,568 Mil.
Property, Plant and Equipment(Net PPE) was 円1,418 Mil.
Depreciation, Depletion and Amortization(DDA) was 円189 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,729 Mil.
Long-Term Debt & Capital Lease Obligation was 円168 Mil.
Net Income was 円321 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円782 Mil.
Total Receivables was 円829 Mil.
Revenue was 円12,192 Mil.
Gross Profit was 円9,611 Mil.
Total Current Assets was 円8,632 Mil.
Total Assets was 円10,543 Mil.
Property, Plant and Equipment(Net PPE) was 円1,308 Mil.
Depreciation, Depletion and Amortization(DDA) was 円168 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,685 Mil.
Long-Term Debt & Capital Lease Obligation was 円279 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)
=(930.811 / 13478.088) / (829.289 / 12192.379)
=0.069061 / 0.068017
=1.0153

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)
=(9610.556 / 12192.379) / (9873.505 / 13478.088)
=0.788243 / 0.73256
=1.076

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 - (7546.195 + 1417.643) / 9567.617) / (1 - (8631.804 + 1308.238) / 10543.324)
=0.063107 / 0.057219
=1.1029

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
=13478.088 / 12192.379
=1.1055

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))
=(167.65 / (167.65 + 1308.238)) / (188.692 / (188.692 + 1417.643))
=0.113593 / 0.117467
=0.967

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 / 13478.088) / (0 / 12192.379)
=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)
=((168.458 + 1728.524) / 9567.617) / ((278.73 + 1684.804) / 10543.324)
=0.198271 / 0.186235
=1.0646

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
=(320.66 - 0 - 781.652) / 9567.617
=-0.048183

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.

AXXZIA has a M-score of -2.54 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 -2.54 mean?
AXXZIA (TSE:4936) has a Beneish M-Score of -2.54 as of Jul. 15, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on AXXZIA and its competitors. According to the industry distribution chart, AXXZIA ranks #897 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 48.5%.
Is AXXZIA's Beneish M-Score too high?
AXXZIA's current Beneish M-Score is -2.54. Based on the distribution chart, AXXZIA ranks #897 out of 1849 companies in the Consumer Packaged Goods industry, which is above the industry midpoint. Overall, AXXZIA has a GF Score™ of 80/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does AXXZIA's Beneish M-Score compare to PG and CL?
According to the Consumer Packaged Goods industry distribution chart, AXXZIA ranks #897 out of 1849 companies for Beneish M-Score. This puts AXXZIA in the upper 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 AXXZIA and its competitors. AXXZIA's current Beneish M-Score is -2.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is AXXZIA stock overvalued right now?
Based on GuruFocus' analysis, AXXZIA (TSE:4936) is currently considered Significantly Undervalued. The stock's GF Value™ is 円817.96, compared to a current price of 円352.00 — trading 57% below its estimated fair value. The current Beneish M-Score is -2.54. AXXZIA's overall GF Score™ is 80/100 with 2 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 AXXZIA (TSE:4936), the current Beneish M-Score is -2.54 as of Jul. 15, 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 AXXZIA (TSE:4936) Overvalued in 2026?

Based on GuruFocus' analysis, AXXZIA stock appears to be undervalued. The current stock price of 円352.00 is trading 57% below its estimated GF Value™ of 円817.96. GuruFocus considers AXXZIA to be Significantly Undervalued.

Key valuation signals for TSE:4936:

  • Beneish M-Score: -2.54
  • GF Value™: 円817.96 vs. price of 円352.00 (57% below fair value)
  • GF Score™: 80/100 with 2 warning signs

No single metric tells the full story. See the TSE:4936 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


AXXZIA Business Description

Address 2-6-1 Nishi-Shinjuku, Shinjuku Island Wing 2nd Floor, Shinjuku-ku, Tokyo, JPN, 163-0235
AXXZIA Inc is engaged in the manufacturing and sales of cosmetics and supplements. It offers various products such as Moist Cleansing Milk, Enrich Washing Foam, Moist Lotion, Serum, Gel, Cream, and others. the Group has a single segment, cosmetics.
80GF Score

Get the complete analysis for TSE:4936

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

円352.00
Price
円817.96
GF Value