GURUFOCUS.COM » STOCK LIST » Industrials » Industrial Products » Tokyo Rope Mfg Co Ltd (TSE:5981) » Definitions » Beneish M-Score

Tokyo Rope Mfg Co (TSE:5981) Beneish M-Score : -2.56 (As of Mar. 15, 2025)


View and export this data going back to 1949. Start your Free Trial

What is Tokyo Rope Mfg Co Beneish M-Score?

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 -2.56 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:5981' s Beneish M-Score Range Over the Past 10 Years
Min: -2.78   Med: -2.56   Max: -2.22
Current: -2.56

During the past 13 years, the highest Beneish M-Score of Tokyo Rope Mfg Co was -2.22. The lowest was -2.78. And the median was -2.56.


Tokyo Rope Mfg Co Beneish M-Score Historical Data

The historical data trend for Tokyo Rope Mfg 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.

* Premium members only.

Tokyo Rope Mfg Co Beneish M-Score Chart

Tokyo Rope Mfg Co Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.68 -2.56 -2.42 -2.40 -2.56

Tokyo Rope Mfg Co Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Sep24
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 - - - -2.56 -

Competitive Comparison of Tokyo Rope Mfg Co's Beneish M-Score

For the Specialty Industrial Machinery subindustry, Tokyo Rope Mfg 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.


Tokyo Rope Mfg Co's Beneish M-Score Distribution in the Industrial Products Industry

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

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



Tokyo Rope Mfg 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 Tokyo Rope Mfg 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 * 1.0105+0.528 * 0.9415+0.404 * 1.0746+0.892 * 0.9567+0.115 * 0.9859
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.016215-0.327 * 0.9057
=-2.56

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was 円15,757 Mil.
Revenue was 円64,231 Mil.
Gross Profit was 円14,151 Mil.
Total Current Assets was 円39,390 Mil.
Total Assets was 円85,844 Mil.
Property, Plant and Equipment(Net PPE) was 円29,543 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,059 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円31,174 Mil.
Long-Term Debt & Capital Lease Obligation was 円10,583 Mil.
Net Income was 円2,040 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,432 Mil.
Total Receivables was 円16,299 Mil.
Revenue was 円67,135 Mil.
Gross Profit was 円13,925 Mil.
Total Current Assets was 円40,592 Mil.
Total Assets was 円88,753 Mil.
Property, Plant and Equipment(Net PPE) was 円31,890 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,189 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円34,139 Mil.
Long-Term Debt & Capital Lease Obligation was 円13,530 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)
=(15757 / 64231) / (16299 / 67135)
=0.245318 / 0.242779
=1.0105

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)
=(13925 / 67135) / (14151 / 64231)
=0.207418 / 0.220314
=0.9415

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 - (39390 + 29543) / 85844) / (1 - (40592 + 31890) / 88753)
=0.196997 / 0.183329
=1.0746

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
=64231 / 67135
=0.9567

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))
=(2189 / (2189 + 31890)) / (2059 / (2059 + 29543))
=0.064233 / 0.065154
=0.9859

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 / 64231) / (0 / 67135)
=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)
=((10583 + 31174) / 85844) / ((13530 + 34139) / 88753)
=0.486429 / 0.537097
=0.9057

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
=(2040 - 0 - 3432) / 85844
=-0.016215

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.

Tokyo Rope Mfg Co has a M-score of -2.56 suggests that the company is unlikely to be a manipulator.


Tokyo Rope Mfg Co Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Tokyo Rope Mfg Co's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Tokyo Rope Mfg Co Business Description

Traded in Other Exchanges
N/A
Address
3-6-2 Nihonbashi, Chuo-ku, Tokyo, JPN, 1038306
Tokyo Rope Mfg Co Ltd is a Japan-based manufacturing company. Principally, it is involved in the design and construction of road safety devices such as rock fall prevention net, environment protection products including sound insulation walls, and bridges and cable-suspended bridges. It offers the various products such as wire rope for the use with the crane, elevators, forestry and fisheries and cableway, galvanized wire and strand, steel cord, bridge and structural cable product, carbon fiber composite cables, and many more. Additionally, it also produces and markets several industrial types of machinery and metal fiber.

Tokyo Rope Mfg Co Headlines

No Headlines