Hisaka Works (TSE:6247) Beneish M-Score: -2.23 (As of Jun. 27, 2026)


TSE:6247 Hisaka Works Ltd TSE:6247
78 GF Score
Price 円1,753.00
GF Value 円1,450.92
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Hisaka Works Beneish M-Score?

Hisaka Works TSE:6247 -1.30% 78 Beneish M-Score is -2.23 as of Jun. 27, 2026. GuruFocus rates TSE:6247 with a GF Score™ of 78/100 and a GF Value™ of 円1,450.92 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 2,926 Industrial Products companies, Hisaka Works ranks worse than 67.19% 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 -2.23 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:6247' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -2.48   Max: -2.23
Current: -2.23

During the past 13 years, the highest Beneish M-Score of Hisaka Works was -2.23. The lowest was -2.83. And the median was -2.48.


Hisaka Works Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hisaka Works'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.

Hisaka Works Beneish M-Score Chart

Hisaka Works Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.68 -2.38 -2.38 -2.62 -2.23

Hisaka Works 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 -2.62 0.00 0.00 0.00 -2.23

TSE:6247 vs GEV, ETN, PH: Beneish M-Score Comparison

For the Specialty Industrial Machinery subindustry, Hisaka Works'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.


Hisaka Works Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Hisaka Works's Beneish M-Score distribution charts can be found below:

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


TSE:6247
78GF Score
Hisaka Works Ltd TSE:6247
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hisaka Works 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 Hisaka Works 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 * 0.7751+0.528 * 1.1023+0.404 * 1.2299+0.892 * 1.1704+0.115 * 0.9109
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.020979-0.327 * 0.7899
=-2.23

* 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7,780 Mil.
Revenue was 円44,890 Mil.
Gross Profit was 円10,377 Mil.
Total Current Assets was 円35,832 Mil.
Total Assets was 円83,082 Mil.
Property, Plant and Equipment(Net PPE) was 円26,282 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,771 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円12,363 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,334 Mil.
Net Income was 円3,449 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,706 Mil.
Total Receivables was 円8,576 Mil.
Revenue was 円38,353 Mil.
Gross Profit was 円9,773 Mil.
Total Current Assets was 円38,651 Mil.
Total Assets was 円82,697 Mil.
Property, Plant and Equipment(Net PPE) was 円27,077 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,652 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円14,779 Mil.
Long-Term Debt & Capital Lease Obligation was 円5,000 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)
=(7780 / 44890) / (8576 / 38353)
=0.173313 / 0.223607
=0.7751

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)
=(9773 / 38353) / (10377 / 44890)
=0.254817 / 0.231165
=1.1023

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 - (35832 + 26282) / 83082) / (1 - (38651 + 27077) / 82697)
=0.252377 / 0.205195
=1.2299

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
=44890 / 38353
=1.1704

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))
=(1652 / (1652 + 27077)) / (1771 / (1771 + 26282))
=0.057503 / 0.063131
=0.9109

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 / 44890) / (0 / 38353)
=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)
=((3334 + 12363) / 83082) / ((5000 + 14779) / 82697)
=0.188934 / 0.239174
=0.7899

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
=(3449 - 0 - 1706) / 83082
=0.020979

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.

Hisaka Works has a M-score of -2.23 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 -2.23 mean?
Hisaka Works (TSE:6247) has a Beneish M-Score of -2.23 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hisaka Works and its competitors. According to the industry distribution chart, Hisaka Works ranks #1966 out of 2926 companies in the Industrial Products industry, placing it in the top 67.2%.
Is Hisaka Works' Beneish M-Score too high?
Hisaka Works' current Beneish M-Score is -2.23. Based on the distribution chart, Hisaka Works ranks #1966 out of 2926 companies in the Industrial Products industry, which is below the industry midpoint. Overall, Hisaka Works has a GF Score™ of 78/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Hisaka Works' Beneish M-Score compare to GEV and ETN?
According to the Industrial Products industry distribution chart, Hisaka Works ranks #1966 out of 2926 companies for Beneish M-Score. This places Hisaka Works 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 Hisaka Works and its competitors. Hisaka Works's current Beneish M-Score is -2.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hisaka Works stock overvalued right now?
Based on GuruFocus' analysis, Hisaka Works (TSE:6247) is currently considered Modestly Overvalued. The stock's GF Value™ is 円1,450.92, compared to a current price of 円1,753.00 — trading 20.8% above its estimated fair value. The current Beneish M-Score is -2.23. Hisaka Works' overall GF Score™ is 78/100 with 6 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 Hisaka Works (TSE:6247), the current Beneish M-Score is -2.23 as of Jun. 27, 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 Hisaka Works (TSE:6247) Overvalued in 2026?

Based on GuruFocus' analysis, Hisaka Works stock appears to be overvalued. The current stock price of 円1,753.00 is trading 20.8% above its estimated GF Value™ of 円1,450.92. GuruFocus considers Hisaka Works to be Modestly Overvalued.

Key valuation signals for TSE:6247:

  • Beneish M-Score: -2.23
  • GF Value™: 円1,450.92 vs. price of 円1,753.00 (20.8% above fair value)
  • GF Score™: 78/100 with 6 warning signs

No single metric tells the full story. See the TSE:6247 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hisaka Works Business Description

Address 2-12-7 Sonezaki, Kita-ku, 20th floor, Seiwa Umeda Building, Osaka, JPN, 530-0057
Hisaka Works Ltd is a Japan-based company mainly engaged in the manufacture and sale of heat exchangers. The company operates through three segments namely Heat exchanger, Process engineering, and Valve divisions. Its Heat exchanger segments offer plate heat exchangers (PHE), semi-welded PHE, and plate condenser. The Process engineering segment provides food machinery, such as retort sterilization, liquid sequential sterilization, and concentration. Its Valve division segment renders ball valves, such as jacketed ball valves, tank bottom ball valves, pocket fewer valves and bamboo-type valves, and others.
78GF Score

Get the complete analysis for TSE:6247

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

円1,753.00
Price
円1,450.92
GF Value