Atrae (TSE:6194) Beneish M-Score: -2.99 (As of Jun. 28, 2026)


TSE:6194 Atrae Inc TSE:6194
98 GF Score
Price 円693.00
GF Value 円871.70
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Atrae Beneish M-Score?

Atrae TSE:6194 +0.14% 98 Beneish M-Score is -2.99 as of Jun. 28, 2026. GuruFocus rates TSE:6194 with a GF Score™ of 98/100 and a GF Value™ of 円871.70 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 1,020 Business Services companies, Atrae ranks better than 79.71% 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 -2.99 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:6194' s Beneish M-Score Range Over the Past 10 Years
Min: -2.99   Med: -2.06   Max: -1.42
Current: -2.99

During the past 11 years, the highest Beneish M-Score of Atrae was -1.42. The lowest was -2.99. And the median was -2.06.


Atrae Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Atrae'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.

Atrae Beneish M-Score Chart

Atrae 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 -2.06 -1.94 -2.81 -2.81 -2.99

Atrae Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 -2.81 0.00 -2.99 0.00

TSE:6194 vs KFY, RHI, TNET: Beneish M-Score Comparison

For the Staffing & Employment Services subindustry, Atrae'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.


Atrae Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, Atrae's Beneish M-Score distribution charts can be found below:

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


TSE:6194
98GF Score
Atrae Inc TSE:6194
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Atrae 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 Atrae 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 * 0.8663+0.528 * 1.0225+0.404 * 1.103+0.892 * 0.999+0.115 * 1.324
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.09659-0.327 * 1.0609
=-2.99

* 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 (Sep25) TTM:Last Year (Sep24) TTM:
Total Receivables was 円678 Mil.
Revenue was 円7,634 Mil.
Gross Profit was 円7,381 Mil.
Total Current Assets was 円5,034 Mil.
Total Assets was 円7,218 Mil.
Property, Plant and Equipment(Net PPE) was 円248 Mil.
Depreciation, Depletion and Amortization(DDA) was 円34 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,021 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 Mil.
Net Income was 円1,172 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,869 Mil.
Total Receivables was 円783 Mil.
Revenue was 円7,642 Mil.
Gross Profit was 円7,554 Mil.
Total Current Assets was 円5,304 Mil.
Total Assets was 円7,235 Mil.
Property, Plant and Equipment(Net PPE) was 円171 Mil.
Depreciation, Depletion and Amortization(DDA) was 円33 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,909 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)
=(677.603 / 7634.032) / (782.982 / 7641.907)
=0.088761 / 0.102459
=0.8663

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)
=(7554.309 / 7641.907) / (7380.677 / 7634.032)
=0.988537 / 0.966812
=1.0225

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 - (5034.006 + 247.79) / 7217.962) / (1 - (5304.137 + 171.241) / 7234.921)
=0.268243 / 0.243201
=1.103

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
=7634.032 / 7641.907
=0.999

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))
=(32.548 / (32.548 + 171.241)) / (33.991 / (33.991 + 247.79))
=0.159714 / 0.120629
=1.324

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 / 7634.032) / (0 / 7641.907)
=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)
=((0 + 2020.872) / 7217.962) / ((0 + 1909.372) / 7234.921)
=0.279978 / 0.263911
=1.0609

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
=(1171.609 - 0 - 1868.794) / 7217.962
=-0.09659

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.

Atrae has a M-score of -2.99 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 -2.99 mean?
Atrae (TSE:6194) has a Beneish M-Score of -2.99 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Atrae and its competitors. According to the industry distribution chart, Atrae ranks #207 out of 1020 companies in the Business Services industry, placing it in the top 20.3%.
Is Atrae's Beneish M-Score too high?
Atrae's current Beneish M-Score is -2.99. Based on the distribution chart, Atrae ranks #207 out of 1020 companies in the Business Services industry, which is in the top quartile — a strong position relative to peers. Overall, Atrae has a GF Score™ of 98/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Atrae's Beneish M-Score compare to KFY and RHI?
According to the Business Services industry distribution chart, Atrae ranks #207 out of 1020 companies for Beneish M-Score. This places Atrae in the top 20% 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 a Business Services company?
A good Beneish M-Score depends on the Business Services 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 Atrae and its competitors. Atrae's current Beneish M-Score is -2.99. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Atrae stock overvalued right now?
Based on GuruFocus' analysis, Atrae (TSE:6194) is currently considered Modestly Undervalued. The stock's GF Value™ is 円871.70, compared to a current price of 円693.00 — trading 20.5% below its estimated fair value. The current Beneish M-Score is -2.99. Atrae's overall GF Score™ is 98/100 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 Atrae (TSE:6194), the current Beneish M-Score is -2.99 as of Jun. 28, 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 Atrae (TSE:6194) Overvalued in 2026?

Based on GuruFocus' analysis, Atrae stock appears to be undervalued. The current stock price of 円693.00 is trading 20.5% below its estimated GF Value™ of 円871.70. GuruFocus considers Atrae to be Modestly Undervalued.

Key valuation signals for TSE:6194:

  • Beneish M-Score: -2.99
  • GF Value™: 円871.70 vs. price of 円693.00 (20.5% below fair value)
  • GF Score™: 98/100 with 4 warning signs

No single metric tells the full story. See the TSE:6194 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Atrae Business Description

Address 1-10-10 Azabu-Juban, Minato-ku, Tokyo, JPN, 108-0073
Atrae Inc is an IT service provider in Human Resources field. The company mainly offers the contingent fee typed job site which utilizes big data, as well as planning new business. plans, develops, and manages job information Websites in Japan. It operates green-japan.com, a job media of IT/Web trade, which supports the employment of growing companies; yenta.talentbase.io/yenta/, a matching app that connects business professionals utilizing A.I. technology; and wevox.io/product/, a platform for organizational improvement, as well as provides Web services.
98GF Score

Get the complete analysis for TSE:6194

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

円693.00
Price
円871.70
GF Value