AirTrip (TSE:6191) Beneish M-Score: -1.67 (As of Jul. 10, 2026)


TSE:6191 AirTrip Corp TSE:6191
75 GF Score
Price 円870.00
GF Value 円1,437.80
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is AirTrip Beneish M-Score?

AirTrip TSE:6191 +8.75% 75 Beneish M-Score is -1.67 as of Jul. 10, 2026. GuruFocus rates TSE:6191 with a GF Score™ of 75/100 and a GF Value™ of 円1,437.80 (Significantly Undervalued). The stock has 4 warning signs investors should review. Among 819 Travel & Leisure companies, AirTrip ranks worse than 86.57% 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.

Warning Sign:

Beneish M-Score -1.67 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:6191' s Beneish M-Score Range Over the Past 10 Years
Min: -5.12   Med: -2.3   Max: -0.2
Current: -1.67

During the past 11 years, the highest Beneish M-Score of AirTrip was -0.20. The lowest was -5.12. And the median was -2.30.


AirTrip Beneish M-Score Historical Data

* Premium members only.

The historical data trend for AirTrip'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.

AirTrip Beneish M-Score Chart

AirTrip Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.13 -2.09 -2.48 -2.35 -2.58

AirTrip 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 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 -2.91 -3.00 -2.58 -2.03 -1.67

TSE:6191 vs BKNG, ABNB, RCL: Beneish M-Score Comparison

For the Travel Services subindustry, AirTrip'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.


AirTrip Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, AirTrip's Beneish M-Score distribution charts can be found below:

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


TSE:6191
75GF Score
AirTrip Corp TSE:6191
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

AirTrip 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 AirTrip 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 * 1.6005+0.528 * 1.0557+0.404 * 1.0589+0.892 * 1.2048+0.115 * 1.6165
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9098+4.679 * -0.010145-0.327 * 1.0621
=-1.67

* 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5,137 Mil.
Revenue was 9720 + 8019 + 8077 + 6931 = 円32,747 Mil.
Gross Profit was 4769 + 4328 + 4450 + 4312 = 円17,859 Mil.
Total Current Assets was 円28,655 Mil.
Total Assets was 円40,809 Mil.
Property, Plant and Equipment(Net PPE) was 円2,657 Mil.
Depreciation, Depletion and Amortization(DDA) was 円649 Mil.
Selling, General, & Admin. Expense(SGA) was 円13,619 Mil.
Total Current Liabilities was 円16,445 Mil.
Long-Term Debt & Capital Lease Obligation was 円4,044 Mil.
Net Income was 756 + 1111 + 157 + 717 = 円2,741 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = 円0 Mil.
Cash Flow from Operations was 1756 + 197 + 0 + 1202 = 円3,155 Mil.
Total Receivables was 円2,664 Mil.
Revenue was 6736 + 6360 + 8098 + 5987 = 円27,181 Mil.
Gross Profit was 3724 + 3634 + 4353 + 3938 = 円15,649 Mil.
Total Current Assets was 円21,627 Mil.
Total Assets was 円29,486 Mil.
Property, Plant and Equipment(Net PPE) was 円1,379 Mil.
Depreciation, Depletion and Amortization(DDA) was 円641 Mil.
Selling, General, & Admin. Expense(SGA) was 円12,425 Mil.
Total Current Liabilities was 円11,606 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,332 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)
=(5137 / 32747) / (2664 / 27181)
=0.156869 / 0.09801
=1.6005

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)
=(15649 / 27181) / (17859 / 32747)
=0.575733 / 0.545363
=1.0557

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 - (28655 + 2657) / 40809) / (1 - (21627 + 1379) / 29486)
=0.232718 / 0.219765
=1.0589

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
=32747 / 27181
=1.2048

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))
=(641 / (641 + 1379)) / (649 / (649 + 2657))
=0.317327 / 0.19631
=1.6165

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)
=(13619 / 32747) / (12425 / 27181)
=0.415885 / 0.457121
=0.9098

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)
=((4044 + 16445) / 40809) / ((2332 + 11606) / 29486)
=0.502071 / 0.472699
=1.0621

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
=(2741 - 0 - 3155) / 40809
=-0.010145

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.

AirTrip has a M-score of -1.67 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.67 mean?
AirTrip (TSE:6191) has a Beneish M-Score of -1.67 as of Jul. 10, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on AirTrip and its competitors. According to the industry distribution chart, AirTrip ranks #709 out of 819 companies in the Travel & Leisure industry, placing it in the top 86.6%.
Is AirTrip's Beneish M-Score too high?
AirTrip's current Beneish M-Score is -1.67. Based on the distribution chart, AirTrip ranks #709 out of 819 companies in the Travel & Leisure industry, which is in the bottom quartile relative to peers. Overall, AirTrip has a GF Score™ of 75/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does AirTrip's Beneish M-Score compare to BKNG and ABNB?
According to the Travel & Leisure industry distribution chart, AirTrip ranks #709 out of 819 companies for Beneish M-Score. This places AirTrip 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 AirTrip and its competitors. AirTrip's current Beneish M-Score is -1.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is AirTrip stock overvalued right now?
Based on GuruFocus' analysis, AirTrip (TSE:6191) is currently considered Significantly Undervalued. The stock's GF Value™ is 円1,437.80, compared to a current price of 円870.00 — trading 39.5% below its estimated fair value. The current Beneish M-Score is -1.67. AirTrip's overall GF Score™ is 75/100 with 4 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 AirTrip (TSE:6191), the current Beneish M-Score is -1.67 as of Jul. 10, 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 AirTrip (TSE:6191) Overvalued in 2026?

Based on GuruFocus' analysis, AirTrip stock appears to be undervalued. The current stock price of 円870.00 is trading 39.5% below its estimated GF Value™ of 円1,437.80. GuruFocus considers AirTrip to be Significantly Undervalued.

Key valuation signals for TSE:6191:

  • Beneish M-Score: -1.67
  • GF Value™: 円1,437.80 vs. price of 円870.00 (39.5% below fair value)
  • GF Score™: 75/100 with 4 warning signs

No single metric tells the full story. See the TSE:6191 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


AirTrip Business Description

Address 2-5-1, Atago, 19th Floor, Atago Green Hills MORI Tower, Minato-ku, Tokyo, JPN, 105-6219
AirTrip Corp operates an online travel agency in Japan. The company also provides tourism services. In addition, it offers offshore IT development services, including laboratory offshore development and BPO services. Further, the company engages in the investment business. The group operates in three main business pillars: online travel business, IT offshore development business, and investment business.
75GF Score

Get the complete analysis for TSE:6191

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

円870.00
Price
円1,437.80
GF Value