Takeuchi Mfg Co (TSE:6432) Beneish M-Score: -2.19 (As of Jun. 26, 2026)


TSE:6432 Takeuchi Mfg Co Ltd TSE:6432
93 GF Score
Price 円7,210.00
GF Value 円5,793.84
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Takeuchi Mfg Co Beneish M-Score?

Takeuchi Mfg Co TSE:6432 +0.28% 93 Beneish M-Score is -2.19 as of Jun. 26, 2026. GuruFocus rates TSE:6432 with a GF Score™ of 93/100 and a GF Value™ of 円5,793.84 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 205 Farm & Heavy Construction Machinery companies, Takeuchi Mfg Co ranks worse than 67.32% 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 -2.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:6432' s Beneish M-Score Range Over the Past 10 Years
Min: -2.65   Med: -2.17   Max: -1.96
Current: -2.19

During the past 13 years, the highest Beneish M-Score of Takeuchi Mfg Co was -1.96. The lowest was -2.65. And the median was -2.17.


Takeuchi Mfg Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Takeuchi Mfg 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.

Takeuchi Mfg Co Beneish M-Score Chart

Takeuchi Mfg Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.65 -2.11 -2.14 -1.96 -2.19

Takeuchi Mfg Co Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26
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 -1.96 0.00 0.00 0.00 -2.19

TSE:6432 vs CAT, DE, PCAR: Beneish M-Score Comparison

For the Farm & Heavy Construction Machinery subindustry, Takeuchi Mfg 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.


Takeuchi Mfg Co Beneish M-Score vs Farm & Heavy Construction Machinery Industry

For the Farm & Heavy Construction Machinery industry and Industrials sector, Takeuchi Mfg Co's Beneish M-Score distribution charts can be found below:

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


TSE:6432
93GF Score
Takeuchi Mfg Co Ltd TSE:6432
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Takeuchi Mfg Co 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 Takeuchi Mfg 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 * 0.9308+0.528 * 1.0532+0.404 * 1.0344+0.892 * 1.0565+0.115 * 1.1622
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7852+4.679 * 0.023901-0.327 * 0.7238
=-2.19

* 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 (Feb26) TTM:Last Year (Feb25) TTM:
Total Receivables was 円44,829 Mil.
Revenue was 円225,284 Mil.
Gross Profit was 円56,186 Mil.
Total Current Assets was 円183,948 Mil.
Total Assets was 円225,133 Mil.
Property, Plant and Equipment(Net PPE) was 円29,020 Mil.
Depreciation, Depletion and Amortization(DDA) was 円3,166 Mil.
Selling, General, & Admin. Expense(SGA) was 円5,564 Mil.
Total Current Liabilities was 円37,405 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 Mil.
Net Income was 円28,270 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円22,889 Mil.
Total Receivables was 円45,586 Mil.
Revenue was 円213,230 Mil.
Gross Profit was 円56,009 Mil.
Total Current Assets was 円177,254 Mil.
Total Assets was 円217,718 Mil.
Property, Plant and Equipment(Net PPE) was 円29,091 Mil.
Depreciation, Depletion and Amortization(DDA) was 円3,755 Mil.
Selling, General, & Admin. Expense(SGA) was 円6,707 Mil.
Total Current Liabilities was 円49,974 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)
=(44829 / 225284) / (45586 / 213230)
=0.198989 / 0.213788
=0.9308

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)
=(56009 / 213230) / (56186 / 225284)
=0.262669 / 0.249401
=1.0532

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 - (183948 + 29020) / 225133) / (1 - (177254 + 29091) / 217718)
=0.054035 / 0.052237
=1.0344

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
=225284 / 213230
=1.0565

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))
=(3755 / (3755 + 29091)) / (3166 / (3166 + 29020))
=0.114321 / 0.098366
=1.1622

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)
=(5564 / 225284) / (6707 / 213230)
=0.024698 / 0.031454
=0.7852

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 + 37405) / 225133) / ((0 + 49974) / 217718)
=0.166146 / 0.229535
=0.7238

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
=(28270 - 0 - 22889) / 225133
=0.023901

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.

Takeuchi Mfg Co has a M-score of -2.19 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 -2.19 mean?
Takeuchi Mfg Co (TSE:6432) has a Beneish M-Score of -2.19 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Takeuchi Mfg Co and its competitors. According to the industry distribution chart, Takeuchi Mfg Co ranks #138 out of 205 companies in the Farm & Heavy Construction Machinery industry, placing it in the top 67.3%.
Is Takeuchi Mfg Co's Beneish M-Score too high?
Takeuchi Mfg Co's current Beneish M-Score is -2.19. Based on the distribution chart, Takeuchi Mfg Co ranks #138 out of 205 companies in the Farm & Heavy Construction Machinery industry, which is below the industry midpoint. Overall, Takeuchi Mfg Co has a GF Score™ of 93/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Takeuchi Mfg Co's Beneish M-Score compare to CAT and DE?
According to the Farm & Heavy Construction Machinery industry distribution chart, Takeuchi Mfg Co ranks #138 out of 205 companies for Beneish M-Score. This places Takeuchi Mfg Co 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 Farm & Heavy Construction Machinery company?
A good Beneish M-Score depends on the Farm & Heavy Construction Machinery 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 Takeuchi Mfg Co and its competitors. Takeuchi Mfg Co's current Beneish M-Score is -2.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Takeuchi Mfg Co stock overvalued right now?
Based on GuruFocus' analysis, Takeuchi Mfg Co (TSE:6432) is currently considered Modestly Overvalued. The stock's GF Value™ is 円5,793.84, compared to a current price of 円7,210.00 — trading 24.4% above its estimated fair value. The current Beneish M-Score is -2.19. Takeuchi Mfg Co's overall GF Score™ is 93/100 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 Takeuchi Mfg Co (TSE:6432), the current Beneish M-Score is -2.19 as of Jun. 26, 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 Takeuchi Mfg Co (TSE:6432) Overvalued in 2026?

Based on GuruFocus' analysis, Takeuchi Mfg Co stock appears to be overvalued. The current stock price of 円7,210.00 is trading 24.4% above its estimated GF Value™ of 円5,793.84. GuruFocus considers Takeuchi Mfg Co to be Modestly Overvalued.

Key valuation signals for TSE:6432:

  • Beneish M-Score: -2.19
  • GF Value™: 円5,793.84 vs. price of 円7,210.00 (24.4% above fair value)
  • GF Score™: 93/100 with 6 warning signs

No single metric tells the full story. See the TSE:6432 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Takeuchi Mfg Co Business Description

Other Exchanges TKUGF:USA
Address 205, Kamihira, Sakaki-machi, Hanishina-gun, Nagano, Nagano Prefecture, JPN, 389-0605
Takeuchi Mfg Co Ltd manufactures construction machinery, including wheel and electrical compact excavators, track loaders, carriers, and mixers. Additional revenue is generated by distributing agitators for wastewater treatment facilities and manufacturers of chemicals, food, and other products. The company sells machinery to rental companies, dealers, distributors, and through trading companies to overseas distributors. Operating segments are reported by region: Japan, the United States, the United Kingdom, France, and China. Takeuchi's international sales network helps gain user feedback and discover areas to enhance support for customers. The majority of sales to external customers derive from Japan and the United States.
93GF Score

Get the complete analysis for TSE:6432

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

円7,210.00
Price
円5,793.84
GF Value