Zeta (TSE:6031) Beneish M-Score: -1.87 (As of Jul. 21, 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:6031 Zeta Inc TSE:6031
55 GF Score
Price 円254.00
GF Value 円251.65
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Zeta Beneish M-Score?

Zeta TSE:6031 -0.39% 55 Beneish M-Score is -1.87 as of Jul. 21, 2026. GuruFocus rates TSE:6031 with a GF Score™ of 55/100 and a GF Value™ of 円251.65 (Fairly Valued). The stock has 2 warning signs investors should review. Among 2,630 Software companies, Zeta ranks worse than 79.24% 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 -1.87 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:6031' s Beneish M-Score Range Over the Past 10 Years
Min: -3.96   Med: -2.44   Max: -1.81
Current: -1.87

During the past 11 years, the highest Beneish M-Score of Zeta was -1.81. The lowest was -3.96. And the median was -2.44.


Zeta Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Zeta'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.

Zeta Beneish M-Score Chart

Zeta Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.78 -2.03 -2.36 -1.92 -1.87

Zeta Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 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 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 0.00 0.00 -3.10 0.00

TSE:6031 vs MSFT, ORCL, PLTR: Beneish M-Score Comparison

For the Software - Infrastructure subindustry, Zeta'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.


Zeta Beneish M-Score vs Software Industry

For the Software industry and Technology sector, Zeta's Beneish M-Score distribution charts can be found below:

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


TSE:6031
55GF Score
Zeta Inc TSE:6031
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Zeta 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 Zeta 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 * 1.9+0.528 * 0.6658+0.404 * 0.8142+0.892 * 0.7137+0.115 * 0.973
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.050819-0.327 * 0.8446
=-1.87

* 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 (Jun24) TTM:Last Year (Jun23) TTM:
Total Receivables was 円812.6 Mil.
Revenue was 円1,739.7 Mil.
Gross Profit was 円1,386.9 Mil.
Total Current Assets was 円2,001.1 Mil.
Total Assets was 円2,643.5 Mil.
Property, Plant and Equipment(Net PPE) was 円65.6 Mil.
Depreciation, Depletion and Amortization(DDA) was 円99.5 Mil.
Selling, General, & Admin. Expense(SGA) was 円0.0 Mil.
Total Current Liabilities was 円693.1 Mil.
Long-Term Debt & Capital Lease Obligation was 円661.2 Mil.
Net Income was 円312.4 Mil.
Gross Profit was 円0.0 Mil.
Cash Flow from Operations was 円178.0 Mil.
Total Receivables was 円599.3 Mil.
Revenue was 円2,437.7 Mil.
Gross Profit was 円1,293.8 Mil.
Total Current Assets was 円1,828.9 Mil.
Total Assets was 円2,595.6 Mil.
Property, Plant and Equipment(Net PPE) was 円71.1 Mil.
Depreciation, Depletion and Amortization(DDA) was 円100.9 Mil.
Selling, General, & Admin. Expense(SGA) was 円0.0 Mil.
Total Current Liabilities was 円730.9 Mil.
Long-Term Debt & Capital Lease Obligation was 円843.5 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)
=(812.625 / 1739.748) / (599.29 / 2437.677)
=0.467094 / 0.245845
=1.9

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)
=(1293.766 / 2437.677) / (1386.854 / 1739.748)
=0.530737 / 0.797158
=0.6658

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 - (2001.138 + 65.578) / 2643.513) / (1 - (1828.914 + 71.095) / 2595.565)
=0.218193 / 0.267979
=0.8142

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
=1739.748 / 2437.677
=0.7137

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))
=(100.852 / (100.852 + 71.095)) / (99.525 / (99.525 + 65.578))
=0.58653 / 0.602806
=0.973

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 / 1739.748) / (0 / 2437.677)
=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)
=((661.177 + 693.103) / 2643.513) / ((843.497 + 730.909) / 2595.565)
=0.512303 / 0.606575
=0.8446

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
=(312.357 - 0 - 178.016) / 2643.513
=0.050819

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.

Zeta has a M-score of -1.87 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 -1.87 mean?
Zeta (TSE:6031) has a Beneish M-Score of -1.87 as of Jul. 21, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Zeta and its competitors. According to the industry distribution chart, Zeta ranks #2084 out of 2630 companies in the Software industry, placing it in the top 79.2%.
Is Zeta's Beneish M-Score too high?
Zeta's current Beneish M-Score is -1.87. Based on the distribution chart, Zeta ranks #2084 out of 2630 companies in the Software industry, which is in the bottom quartile relative to peers. Overall, Zeta has a GF Score™ of 55/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Zeta's Beneish M-Score compare to MSFT and ORCL?
According to the Software industry distribution chart, Zeta ranks #2084 out of 2630 companies for Beneish M-Score. This places Zeta 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 Software company?
A good Beneish M-Score depends on the Software 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 Zeta and its competitors. Zeta's current Beneish M-Score is -1.87. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Zeta stock overvalued right now?
Based on GuruFocus' analysis, Zeta (TSE:6031) is currently considered Fairly Valued. The stock's GF Value™ is 円251.65, compared to a current price of 円254.00 — trading 0.9% above its estimated fair value. The current Beneish M-Score is -1.87. Zeta's overall GF Score™ is 55/100 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 Zeta (TSE:6031), the current Beneish M-Score is -1.87 as of Jul. 21, 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 Zeta (TSE:6031) Overvalued in 2026?

Based on GuruFocus' analysis, Zeta stock appears to be overvalued. The current stock price of 円254.00 is trading 0.9% above its estimated GF Value™ of 円251.65. GuruFocus considers Zeta to be Fairly Valued.

Key valuation signals for TSE:6031:

  • Beneish M-Score: -1.87
  • GF Value™: 円251.65 vs. price of 円254.00 (0.9% above fair value)
  • GF Score™: 55/100 with 2 warning signs

No single metric tells the full story. See the TSE:6031 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Zeta Business Description

Address 2-11-22 Sangenjaya, Sun Towers Center Building, 17th floor, Setagaya-ku, Tokyo, JPN, 154-0024
Zeta Inc is a commerce and CX company that develops and sells EC curation, hashtags, reviews, EC product search, and OMO solutions.
55GF Score

Get the complete analysis for TSE:6031

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

円254.00
Price
円251.65
GF Value