Tsubaki Nakashima Co (TSE:6464) Beneish M-Score: -2.67 (As of Jul. 14, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:6464 Tsubaki Nakashima Co Ltd TSE:6464
49 GF Score
Price 円405.00
GF Value 円656.59
Valuation Possible Value Trap
! 7 Warning Signs
View Full Analysis

What is Tsubaki Nakashima Co Beneish M-Score?

Tsubaki Nakashima Co TSE:6464 -3.80% 49 Beneish M-Score is -2.67 as of Jul. 14, 2026. GuruFocus rates TSE:6464 with a GF Score™ of 49/100 and a GF Value™ of 円656.59 (Possible Value Trap). The stock has 7 warning signs investors should review. Among 2,912 Industrial Products companies, Tsubaki Nakashima Co ranks better than 69.54% 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 -2.67 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:6464' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -2.48   Max: -1.73
Current: -2.67

During the past 13 years, the highest Beneish M-Score of Tsubaki Nakashima Co was -1.73. The lowest was -2.88. And the median was -2.48.


Tsubaki Nakashima Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Tsubaki Nakashima 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.

Tsubaki Nakashima Co Beneish M-Score Chart

Tsubaki Nakashima Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.55 -1.79 -2.69 -2.84 -2.65

Tsubaki Nakashima Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 -2.47 -2.56 -2.88 -2.65 -2.67

TSE:6464 vs SNA, RBC, LECO: Beneish M-Score Comparison

For the Tools & Accessories subindustry, Tsubaki Nakashima 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.


Tsubaki Nakashima Co Beneish M-Score vs Industrial Products Industry

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

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


TSE:6464
49GF Score
Tsubaki Nakashima Co Ltd TSE:6464
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tsubaki Nakashima 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 Tsubaki Nakashima 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 * 0.7995+0.528 * 3.2423+0.404 * 0.6107+0.892 * 1.1839+0.115 * 0.6735
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4012+4.679 * -0.225615-0.327 * 1.1187
=-2.67

* 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19,368 Mil.
Revenue was 17784 + 17075 + 16707 + 17782 = 円69,348 Mil.
Gross Profit was 2889 + -4979 + 2631 + 2781 = 円3,322 Mil.
Total Current Assets was 円88,581 Mil.
Total Assets was 円152,002 Mil.
Property, Plant and Equipment(Net PPE) was 円35,881 Mil.
Depreciation, Depletion and Amortization(DDA) was 円3,853 Mil.
Selling, General, & Admin. Expense(SGA) was 円11,194 Mil.
Total Current Liabilities was 円67,041 Mil.
Long-Term Debt & Capital Lease Obligation was 円39,585 Mil.
Net Income was 308 + -25860 + -165 + -406 = 円-26,123 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = 円0 Mil.
Cash Flow from Operations was -631 + 2314 + 4256 + 2232 = 円8,171 Mil.
Total Receivables was 円20,462 Mil.
Revenue was 18273 + 0 + 20338 + 19966 = 円58,577 Mil.
Gross Profit was 2814 + 0 + 2725 + 3559 = 円9,098 Mil.
Total Current Assets was 円82,331 Mil.
Total Assets was 円168,800 Mil.
Property, Plant and Equipment(Net PPE) was 円36,392 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,543 Mil.
Selling, General, & Admin. Expense(SGA) was 円6,748 Mil.
Total Current Liabilities was 円26,055 Mil.
Long-Term Debt & Capital Lease Obligation was 円79,791 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)
=(19368 / 69348) / (20462 / 58577)
=0.279287 / 0.349318
=0.7995

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)
=(9098 / 58577) / (3322 / 69348)
=0.155317 / 0.047903
=3.2423

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 - (88581 + 35881) / 152002) / (1 - (82331 + 36392) / 168800)
=0.181182 / 0.296665
=0.6107

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
=69348 / 58577
=1.1839

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))
=(2543 / (2543 + 36392)) / (3853 / (3853 + 35881))
=0.065314 / 0.09697
=0.6735

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)
=(11194 / 69348) / (6748 / 58577)
=0.161418 / 0.115199
=1.4012

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)
=((39585 + 67041) / 152002) / ((79791 + 26055) / 168800)
=0.701478 / 0.62705
=1.1187

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
=(-26123 - 0 - 8171) / 152002
=-0.225615

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.

Tsubaki Nakashima Co has a M-score of -2.67 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 -2.67 mean?
Tsubaki Nakashima Co (TSE:6464) has a Beneish M-Score of -2.67 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tsubaki Nakashima Co and its competitors. According to the industry distribution chart, Tsubaki Nakashima Co ranks #887 out of 2912 companies in the Industrial Products industry, placing it in the top 30.5%.
Is Tsubaki Nakashima Co's Beneish M-Score too high?
Tsubaki Nakashima Co's current Beneish M-Score is -2.67. Based on the distribution chart, Tsubaki Nakashima Co ranks #887 out of 2912 companies in the Industrial Products industry, which is above the industry midpoint. Overall, Tsubaki Nakashima Co has a GF Score™ of 49/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Tsubaki Nakashima Co's Beneish M-Score compare to SNA and RBC?
According to the Industrial Products industry distribution chart, Tsubaki Nakashima Co ranks #887 out of 2912 companies for Beneish M-Score. This puts Tsubaki Nakashima Co in the upper 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 Tsubaki Nakashima Co and its competitors. Tsubaki Nakashima Co's current Beneish M-Score is -2.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tsubaki Nakashima Co stock overvalued right now?
Based on GuruFocus' analysis, Tsubaki Nakashima Co (TSE:6464) is currently considered Possible Value Trap. The stock's GF Value™ is 円656.59, compared to a current price of 円405.00 — trading 38.3% below its estimated fair value. The current Beneish M-Score is -2.67. Tsubaki Nakashima Co's overall GF Score™ is 49/100 with 7 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 Tsubaki Nakashima Co (TSE:6464), the current Beneish M-Score is -2.67 as of Jul. 14, 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 Tsubaki Nakashima Co (TSE:6464) Overvalued in 2026?

Based on GuruFocus' analysis, Tsubaki Nakashima Co stock appears to be undervalued. The current stock price of 円405.00 is trading 38.3% below its estimated GF Value™ of 円656.59. GuruFocus considers Tsubaki Nakashima Co to be Possible Value Trap.

Key valuation signals for TSE:6464:

  • Beneish M-Score: -2.67
  • GF Value™: 円656.59 vs. price of 円405.00 (38.3% below fair value)
  • GF Score™: 49/100 with 7 warning signs

No single metric tells the full story. See the TSE:6464 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tsubaki Nakashima Co Business Description

Address 19, Shakudo, Katsuragi, JPN, 639-2162
Tsubaki Nakashima Co Ltd is Japanese based steel balls and precision products, manufacturer. The company is engaged in the production and sale of industrial precision balls, rollers, ball screws, large-scale blowers, cages and sheet metal parts. Its products are used for bearing and other applications such as transportation equipment, home appliances, machine tools, robots, drone, automation equipment, ballpoint pen, and cosmetic spray.
49GF Score

Get the complete analysis for TSE:6464

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

円405.00
Price
円656.59
GF Value