Es Networks Co (TSE:5867) Beneish M-Score: -1.96 (As of Jul. 11, 2026)


TSE:5867 Es Networks Co Ltd TSE:5867
20 GF Score
Price 円1,190.00
View Full Analysis

What is Es Networks Co Beneish M-Score?

Es Networks Co TSE:5867 +1.02% 20 Beneish M-Score is -1.96 as of Jul. 11, 2026. GuruFocus rates TSE:5867 with a GF Score™ of 20/100. Among 1,022 Business Services companies, Es Networks Co ranks worse than 80.53% 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 -1.96 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:5867' s Beneish M-Score Range Over the Past 10 Years
Min: -2.66   Med: -2.39   Max: -1.96
Current: -1.96

During the past 5 years, the highest Beneish M-Score of Es Networks Co was -1.96. The lowest was -2.66. And the median was -2.39.


Es Networks Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Es Networks Co'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.

Es Networks Co Beneish M-Score Chart

Es Networks Co Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 -2.39 -2.66 -1.96

Es Networks Co Quarterly Data
Dec21 Dec22 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 -1.96 0.00

TSE:5867 vs VRSK, EFX, BAH: Beneish M-Score Comparison

For the Consulting Services subindustry, Es Networks Co'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.


Es Networks Co Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, Es Networks Co's Beneish M-Score distribution charts can be found below:

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


TSE:5867
20GF Score
Es Networks Co Ltd TSE:5867
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Es Networks Co 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 Es Networks Co 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 * 1.0165+0.528 * 1.0248+0.404 * 1.8301+0.892 * 1.1586+0.115 * 1.1514
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.002562-0.327 * 1.0301
=-1.96

* 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354 Mil.
Revenue was 円3,419 Mil.
Gross Profit was 円1,518 Mil.
Total Current Assets was 円2,003 Mil.
Total Assets was 円2,686 Mil.
Property, Plant and Equipment(Net PPE) was 円302 Mil.
Depreciation, Depletion and Amortization(DDA) was 円22 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円593 Mil.
Long-Term Debt & Capital Lease Obligation was 円268 Mil.
Net Income was 円218 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円211 Mil.
Total Receivables was 円301 Mil.
Revenue was 円2,951 Mil.
Gross Profit was 円1,343 Mil.
Total Current Assets was 円1,798 Mil.
Total Assets was 円2,282 Mil.
Property, Plant and Equipment(Net PPE) was 円307 Mil.
Depreciation, Depletion and Amortization(DDA) was 円26 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円656 Mil.
Long-Term Debt & Capital Lease Obligation was 円54 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)
=(354.186 / 3418.693) / (300.744 / 2950.803)
=0.103603 / 0.101919
=1.0165

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)
=(1342.542 / 2950.803) / (1517.766 / 3418.693)
=0.454975 / 0.443961
=1.0248

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 - (2003.21 + 302.132) / 2686.445) / (1 - (1798.207 + 306.829) / 2281.921)
=0.141861 / 0.077516
=1.8301

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
=3418.693 / 2950.803
=1.1586

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))
=(26.369 / (26.369 + 306.829)) / (22.299 / (22.299 + 302.132))
=0.079139 / 0.068733
=1.1514

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 / 3418.693) / (0 / 2950.803)
=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)
=((267.527 + 593.486) / 2686.445) / ((54.206 + 655.794) / 2281.921)
=0.320503 / 0.311141
=1.0301

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
=(217.536 - 0 - 210.652) / 2686.445
=0.002562

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.

Es Networks Co has a M-score of -1.96 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 -1.96 mean?
Es Networks Co (TSE:5867) has a Beneish M-Score of -1.96 as of Jul. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Es Networks Co and its competitors. According to the industry distribution chart, Es Networks Co ranks #823 out of 1022 companies in the Business Services industry, placing it in the top 80.5%.
Is Es Networks Co's Beneish M-Score too high?
Es Networks Co's current Beneish M-Score is -1.96. Based on the distribution chart, Es Networks Co ranks #823 out of 1022 companies in the Business Services industry, which is in the bottom quartile relative to peers. Overall, Es Networks Co has a GF Score™ of 20/100, reflecting its overall financial health beyond just this single metric.
How does Es Networks Co's Beneish M-Score compare to VRSK and EFX?
According to the Business Services industry distribution chart, Es Networks Co ranks #823 out of 1022 companies for Beneish M-Score. This places Es Networks Co 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 Business Services company?
A good Beneish M-Score depends on the Business Services 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 Es Networks Co and its competitors. Es Networks Co's current Beneish M-Score is -1.96. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Es Networks Co stock overvalued right now?
Es Networks Co (TSE:5867) has a current Beneish M-Score of -1.96. The current Beneish M-Score is -1.96. Es Networks Co's overall GF Score™ is 20/100. 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 Es Networks Co (TSE:5867), the current Beneish M-Score is -1.96 as of Jul. 11, 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.

Es Networks Co Business Description

Address 2-7-2, Marunouchi, JP Tower Building, 23 Floor, Chiyoda-ku, Tokyo, JPN, 100- 7023
Es Networks Co Ltd provides one-stop CFO and consulting services to companies in the transformation phase. Its consulting business includes management support consulting, revitalization support consulting, and overseas expansion support consulting. Management support consulting delivers CFO functions for companies at growth turning points, including M&A, IPOs, and PMI. Revitalization support consulting provides turnaround support through analysis and implementation of restructuring plans. Overseas expansion support consulting supports expansion into Southeast Asia, including local setup and operational support. The Group also invests in companies with growth potential and provides management support to increase value.
20GF Score

Get the complete analysis for TSE:5867

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

円1,190.00
Price