TONE Co (TSE:5967) Beneish M-Score: -2.89 (As of Aug. 12, 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:5967 TONE Co Ltd TSE:5967
76 GF Score
Price 円487.00
GF Value 円610.90
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is TONE Co Beneish M-Score?

TONE Co TSE:5967 +1.04% 76 Beneish M-Score is -2.89 as of Aug. 12, 2026. GuruFocus rates TSE:5967 with a GF Score™ of 76/100 and a GF Value™ of 円610.90 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 2,907 Industrial Products companies, TONE Co ranks better than 83.63% 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 -2.89 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:5967' s Beneish M-Score Range Over the Past 10 Years
Min: -2.89   Med: -2.34   Max: -1.93
Current: -2.89

During the past 13 years, the highest Beneish M-Score of TONE Co was -1.93. The lowest was -2.89. And the median was -2.34.


TONE Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for TONE 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.

TONE Co Beneish M-Score Chart

TONE Co Annual Data
Trend May17 May18 May19 May20 May21 May22 May23 May24 May25 May26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.29 -2.13 -2.13 -2.39 -2.89

TONE Co Quarterly Data
Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Nov24 May25 Aug25 Nov25 Feb26 May26
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 -2.39 0.00 0.00 0.00 -2.89

TSE:5967 vs SNA, RBC, SWK: Beneish M-Score Comparison

For the Tools & Accessories subindustry, TONE 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.


TONE Co Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, TONE Co's Beneish M-Score distribution charts can be found below:

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


TSE:5967
76GF Score
TONE Co Ltd TSE:5967
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TONE 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 TONE 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 * 0.9821+0.528 * 0.9385+0.404 * 1.0372+0.892 * 1.0353+0.115 * 1.0681
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.064515-0.327 * 1.3622
=-2.89

* 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 (May26) TTM:Last Year (May25) TTM:
Total Receivables was 円1,746 Mil.
Revenue was 円7,860 Mil.
Gross Profit was 円3,269 Mil.
Total Current Assets was 円11,573 Mil.
Total Assets was 円18,109 Mil.
Property, Plant and Equipment(Net PPE) was 円3,060 Mil.
Depreciation, Depletion and Amortization(DDA) was 円146 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,611 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,167 Mil.
Net Income was 円1,090 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,258 Mil.
Total Receivables was 円1,717 Mil.
Revenue was 円7,592 Mil.
Gross Profit was 円2,963 Mil.
Total Current Assets was 円8,715 Mil.
Total Assets was 円14,532 Mil.
Property, Plant and Equipment(Net PPE) was 円3,127 Mil.
Depreciation, Depletion and Amortization(DDA) was 円159 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,377 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,437 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)
=(1745.973 / 7859.934) / (1717.075 / 7591.635)
=0.222136 / 0.22618
=0.9821

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)
=(2963.135 / 7591.635) / (3268.864 / 7859.934)
=0.390316 / 0.415889
=0.9385

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 - (11572.822 + 3059.508) / 18108.665) / (1 - (8715.492 + 3126.707) / 14531.906)
=0.191971 / 0.18509
=1.0372

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
=7859.934 / 7591.635
=1.0353

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))
=(159.44 / (159.44 + 3126.707)) / (145.597 / (145.597 + 3059.508))
=0.048519 / 0.045427
=1.0681

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 / 7859.934) / (0 / 7591.635)
=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)
=((3166.634 + 1610.797) / 18108.665) / ((1437.378 + 1377.045) / 14531.906)
=0.26382 / 0.193672
=1.3622

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
=(1089.735 - 0 - 2258.024) / 18108.665
=-0.064515

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.

TONE Co has a M-score of -2.89 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 -2.89 mean?
TONE Co (TSE:5967) has a Beneish M-Score of -2.89 as of Aug. 12, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on TONE Co and its competitors. According to the industry distribution chart, TONE Co ranks #476 out of 2907 companies in the Industrial Products industry, placing it in the top 16.4%.
Is TONE Co's Beneish M-Score too high?
TONE Co's current Beneish M-Score is -2.89. Based on the distribution chart, TONE Co ranks #476 out of 2907 companies in the Industrial Products industry, which is in the top quartile — a strong position relative to peers. Overall, TONE Co has a GF Score™ of 76/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does TONE Co's Beneish M-Score compare to SNA and RBC?
According to the Industrial Products industry distribution chart, TONE Co ranks #476 out of 2907 companies for Beneish M-Score. This places TONE Co in the top 16% of its industry — outperforming the majority of peers. 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 TONE Co and its competitors. TONE Co's current Beneish M-Score is -2.89. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TONE Co stock overvalued right now?
Based on GuruFocus' analysis, TONE Co (TSE:5967) is currently considered Modestly Undervalued. The stock's GF Value™ is 円610.90, compared to a current price of 円487.00 — trading 20.3% below its estimated fair value. The current Beneish M-Score is -2.89. TONE Co's overall GF Score™ is 76/100 with 3 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 TONE Co (TSE:5967), the current Beneish M-Score is -2.89 as of Aug. 12, 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 TONE Co (TSE:5967) Overvalued in 2026?

Based on GuruFocus' analysis, TONE Co stock appears to be undervalued. The current stock price of 円487.00 is trading 20.3% below its estimated GF Value™ of 円610.90. GuruFocus considers TONE Co to be Modestly Undervalued.

Key valuation signals for TSE:5967:

  • Beneish M-Score: -2.89
  • GF Value™: 円610.90 vs. price of 円487.00 (20.3% below fair value)
  • GF Score™: 76/100 with 3 warning signs

No single metric tells the full story. See the TSE:5967 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


TONE Co Business Description

Address 6-25 Kotobukicho, Osaka Prefecture, Kawachinagano, JPN, 586-0026
TONE Co Ltd is engaged in the manufacture of work tools for the professional automotive machine direction, and industrial construction and civil engineering development, manufacturing and sales of power tools and torque management devices.
76GF Score

Get the complete analysis for TSE:5967

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

円487.00
Price
円610.90
GF Value