Migalo Holdings (TSE:5535) Beneish M-Score: -2.33 (As of Jun. 24, 2026)


TSE:5535 Migalo Holdings Inc TSE:5535
50 GF Score
Price 円245.00
GF Value 円550.42
Valuation Significantly Undervalued
! 7 Warning Signs
View Full Analysis

What is Migalo Holdings Beneish M-Score?

Migalo Holdings TSE:5535 +0.41% 50 Beneish M-Score is -2.33 as of Jun. 24, 2026. GuruFocus rates TSE:5535 with a GF Score™ of 50/100 and a GF Value™ of 円550.42 (Significantly Undervalued). The stock has 7 warning signs investors should review. Among 1,681 Real Estate companies, Migalo Holdings ranks worse than 52.17% 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 -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:5535' s Beneish M-Score Range Over the Past 10 Years
Min: -2.34   Med: -1.67   Max: 55.6
Current: -2.33

During the past 12 years, the highest Beneish M-Score of Migalo Holdings was 55.60. The lowest was -2.34. And the median was -1.67.


Migalo Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Migalo Holdings'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.

Migalo Holdings Beneish M-Score Chart

Migalo Holdings Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 55.60 -0.72 -1.72 -1.61 -2.33

Migalo Holdings Semi-Annual Data
Mar16 Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Mar24 Sep24 Mar25 Sep25 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 -1.72 0.00 -1.61 0.00 -2.33

TSE:5535 vs CBRE, BEKE: Beneish M-Score Comparison

For the Real Estate Services subindustry, Migalo Holdings'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.


Migalo Holdings Beneish M-Score vs Real Estate Industry

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

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


TSE:5535
50GF Score
Migalo Holdings Inc TSE:5535
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Migalo Holdings 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 Migalo Holdings 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 * 1.1494+0.528 * 0.9791+0.404 * 1.0761+0.892 * 1.1126+0.115 * 1.4747
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.04129-0.327 * 0.9197
=-2.33

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was 円744 Mil.
Revenue was 円57,532 Mil.
Gross Profit was 円9,174 Mil.
Total Current Assets was 円54,868 Mil.
Total Assets was 円57,308 Mil.
Property, Plant and Equipment(Net PPE) was 円331 Mil.
Depreciation, Depletion and Amortization(DDA) was 円120 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円22,953 Mil.
Long-Term Debt & Capital Lease Obligation was 円18,531 Mil.
Net Income was 円1,434 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,800 Mil.
Total Receivables was 円581 Mil.
Revenue was 円51,709 Mil.
Gross Profit was 円8,073 Mil.
Total Current Assets was 円52,457 Mil.
Total Assets was 円54,506 Mil.
Property, Plant and Equipment(Net PPE) was 円185 Mil.
Depreciation, Depletion and Amortization(DDA) was 円119 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円23,585 Mil.
Long-Term Debt & Capital Lease Obligation was 円19,318 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)
=(743.523 / 57532.231) / (581.41 / 51709.146)
=0.012924 / 0.011244
=1.1494

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)
=(8073.272 / 51709.146) / (9174.275 / 57532.231)
=0.156129 / 0.159463
=0.9791

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 - (54868.26 + 330.948) / 57307.92) / (1 - (52457.148 + 185.272) / 54506.181)
=0.036796 / 0.034194
=1.0761

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
=57532.231 / 51709.146
=1.1126

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))
=(119.155 / (119.155 + 185.272)) / (119.58 / (119.58 + 330.948))
=0.391407 / 0.265422
=1.4747

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 / 57532.231) / (0 / 51709.146)
=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)
=((18531.286 + 22953.497) / 57307.92) / ((19318.459 + 23584.616) / 54506.181)
=0.723893 / 0.787123
=0.9197

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
=(1434.016 - 0 - 3800.282) / 57307.92
=-0.04129

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.

Migalo Holdings has a M-score of -2.33 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 -2.33 mean?
Migalo Holdings (TSE:5535) has a Beneish M-Score of -2.33 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Migalo Holdings and its competitors. According to the industry distribution chart, Migalo Holdings ranks #877 out of 1681 companies in the Real Estate industry, placing it in the top 52.2%.
Is Migalo Holdings' Beneish M-Score too high?
Migalo Holdings' current Beneish M-Score is -2.33. Based on the distribution chart, Migalo Holdings ranks #877 out of 1681 companies in the Real Estate industry, which is below the industry midpoint. Overall, Migalo Holdings has a GF Score™ of 50/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Migalo Holdings' Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Migalo Holdings ranks #877 out of 1681 companies for Beneish M-Score. This places Migalo Holdings 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 Migalo Holdings and its competitors. Migalo Holdings's current Beneish M-Score is -2.33. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Migalo Holdings stock overvalued right now?
Based on GuruFocus' analysis, Migalo Holdings (TSE:5535) is currently considered Significantly Undervalued. The stock's GF Value™ is 円550.42, compared to a current price of 円245.00 — trading 55.5% below its estimated fair value. The current Beneish M-Score is -2.33. Migalo Holdings' overall GF Score™ is 50/100 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 Migalo Holdings (TSE:5535), the current Beneish M-Score is -2.33 as of Jun. 24, 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 Migalo Holdings (TSE:5535) Overvalued in 2026?

Based on GuruFocus' analysis, Migalo Holdings stock appears to be undervalued. The current stock price of 円245.00 is trading 55.5% below its estimated GF Value™ of 円550.42. GuruFocus considers Migalo Holdings to be Significantly Undervalued.

Key valuation signals for TSE:5535:

  • Beneish M-Score: -2.33
  • GF Value™: 円550.42 vs. price of 円245.00 (55.5% below fair value)
  • GF Score™: 50/100 with 7 warning signs

No single metric tells the full story. See the TSE:5535 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Migalo Holdings Business Description

Address Shinjuku Island Tower, 6-5-1 Nishi-Shinjuku,41st floor, Shinjuku-ku, Tokyo, JPN, 163-1341
Migalo Holdings Inc is engaged in real estate development, sales, leasing, renting, etc., and related operations. It is also engaged in the Management and administration of group companies engaged in face recognition platform services, cloud integration services, contracted system development, etc. The group has two reportable segments, DX Promotion Business and DX Real Estate Business..
50GF Score

Get the complete analysis for TSE:5535

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

円245.00
Price
円550.42
GF Value