TSE:6113 has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
TSE:6113 has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
AMADA Co Ltd TSE:6113
AMADA Co TSE:6113 -7.75% 86 Beneish M-Score is -2.60 as of Jul. 29, 2026. GuruFocus rates TSE:6113 with a GF Score™ of 86/100 and a GF Value™ of 円1,991.45 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 2,913 Industrial Products companies, AMADA Co ranks better than 63.17% 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.
The historical rank and industry rank for AMADA Co's Beneish M-Score or its related term are showing as below:
During the past 13 years, the highest Beneish M-Score of AMADA Co was -2.23. The lowest was -3.14. And the median was -2.61.
The historical data trend for AMADA 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.
| AMADA Co Annual Data | |||||||||||||||||||||
| Trend | Mar17 | Mar18 | Mar19 | Mar20 | Mar21 | Mar22 | Mar23 | Mar24 | Mar25 | Mar26 | |||||||||||
| Beneish M-Score | Get a 7-Day Free Trial |
|
|
-2.75 | -2.44 | -2.46 | -2.61 | -2.60 | |||||||||||||
| AMADA Co Quarterly Data | ||||||||||||||||||||
| Jun21 | Sep21 | Dec21 | Mar22 | Jun22 | Sep22 | Dec22 | Mar23 | Jun23 | Sep23 | Dec23 | Mar24 | Jun24 | Sep24 | Dec24 | Mar25 | Jun25 | Sep25 | Dec25 | Mar26 | |
| Beneish M-Score | Get a 7-Day Free Trial |
|
|
|
|
|
|
|
|
|
|
|
|
-2.61 | 0.00 | -2.69 | -2.55 | -2.60 | ||
For the Specialty Industrial Machinery subindustry, AMADA 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.
For the Industrial Products industry and Industrials sector, AMADA Co's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where AMADA Co's Beneish M-Score falls into.
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 AMADA 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 * 1.0044 | + | 0.528 * 1.0706 | + | 0.404 * 1.2979 | + | 0.892 * 1.1026 | + | 0.115 * 0.8904 | |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI | |||||||
| - | 0.172 * 0.9756 | + | 4.679 * -0.035631 | - | 0.327 * 1.6165 | |||||||
| = | -2.60 |
* 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158,052 Mil. Revenue was 142388 + 110704 + 107007 + 77273 = 円437,372 Mil. Gross Profit was 56172 + 44811 + 43609 + 32948 = 円177,540 Mil. Total Current Assets was 円498,034 Mil. Total Assets was 円772,109 Mil. Property, Plant and Equipment(Net PPE) was 円182,199 Mil. Depreciation, Depletion and Amortization(DDA) was 円22,843 Mil. Selling, General, & Admin. Expense(SGA) was 円134,177 Mil. Total Current Liabilities was 円197,125 Mil. Long-Term Debt & Capital Lease Obligation was 円8,000 Mil. Net Income was 12368 + 7801 + 7666 + 2719 = 円30,554 Mil. Non Operating Income was 0 + 0 + 0 + 0 = 円0 Mil. Cash Flow from Operations was 28372 + 8019 + 8669 + 13005 = 円58,065 Mil. |
Total Receivables was 円142,716 Mil. Revenue was 121839 + 90298 + 101440 + 83093 = 円396,670 Mil. Gross Profit was 52341 + 38952 + 44491 + 36604 = 円172,388 Mil. Total Current Assets was 円414,511 Mil. Total Assets was 円649,891 Mil. Property, Plant and Equipment(Net PPE) was 円175,797 Mil. Depreciation, Depletion and Amortization(DDA) was 円19,359 Mil. Selling, General, & Admin. Expense(SGA) was 円124,736 Mil. Total Current Liabilities was 円106,809 Mil. Long-Term Debt & Capital Lease Obligation was 円0 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) |
| = | (158052 / 437372) | / | (142716 / 396670) | |
| = | 0.361367 | / | 0.359785 | |
| = | 1.0044 |
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) | |
| = | (172388 / 396670) | / | (177540 / 437372) | |
| = | 0.434588 | / | 0.405924 | |
| = | 1.0706 |
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 - (498034 + 182199) / 772109) | / | (1 - (414511 + 175797) / 649891) | |
| = | 0.118994 | / | 0.091682 | |
| = | 1.2979 |
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 | |
| = | 437372 | / | 396670 | |
| = | 1.1026 |
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)) |
| = | (19359 / (19359 + 175797)) | / | (22843 / (22843 + 182199)) | |
| = | 0.099198 | / | 0.111406 | |
| = | 0.8904 |
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) |
| = | (134177 / 437372) | / | (124736 / 396670) | |
| = | 0.30678 | / | 0.314458 | |
| = | 0.9756 |
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) |
| = | ((8000 + 197125) / 772109) | / | ((0 + 106809) / 649891) | |
| = | 0.265668 | / | 0.164349 | |
| = | 1.6165 |
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 | |
| = | (30554 - 0 | - | 58065) | / | 772109 | |
| = | -0.035631 |
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.
AMADA Co has a M-score of -2.60 suggests that the company is unlikely to be a manipulator.
Based on GuruFocus' analysis, AMADA Co stock appears to be overvalued. The current stock price of 円2,708.50 is trading 36% above its estimated GF Value™ of 円1,991.45. GuruFocus considers AMADA Co to be Significantly Overvalued.
Key valuation signals for TSE:6113:
No single metric tells the full story. See the TSE:6113 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.