TABIKOBO Co (TSE:6548) Beneish M-Score: -3.20 (As of Jul. 09, 2026)


TSE:6548 TABIKOBO Co Ltd TSE:6548
50 GF Score
Price 円97.00
GF Value 円190.08
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is TABIKOBO Co Beneish M-Score?

TABIKOBO Co TSE:6548 50 Beneish M-Score is -3.20 as of Jul. 09, 2026. GuruFocus rates TSE:6548 with a GF Score™ of 50/100 and a GF Value™ of 円190.08 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 818 Travel & Leisure companies, TABIKOBO Co ranks better than 85.45% 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 -3.2 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:6548' s Beneish M-Score Range Over the Past 10 Years
Min: -4.28   Med: -2.09   Max: 17.42
Current: -3.2

During the past 11 years, the highest Beneish M-Score of TABIKOBO Co was 17.42. The lowest was -4.28. And the median was -2.09.


TABIKOBO Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for TABIKOBO 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.

TABIKOBO Co Beneish M-Score Chart

TABIKOBO Co Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 17.42 -4.28 -1.78 -2.09 -3.20

TABIKOBO Co Quarterly Data
Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Dec24 Mar25 Jun25 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 0.00 0.00 -3.20 0.00 0.00

TSE:6548 vs BKNG, ABNB, RCL: Beneish M-Score Comparison

For the Travel Services subindustry, TABIKOBO 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.


TABIKOBO Co Beneish M-Score vs Travel & Leisure Industry

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

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


TSE:6548
50GF Score
TABIKOBO Co Ltd TSE:6548
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TABIKOBO 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 TABIKOBO 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 * 1.009+0.528 * 1.1292+0.404 * 1.0339+0.892 * 1.3421+0.115 * 5.5
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.240902-0.327 * 2.5466
=-3.20

* 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 (Jun25) TTM:Last Year (Mar24) TTM:
Total Receivables was 円266 Mil.
Revenue was 円3,723 Mil.
Gross Profit was 円909 Mil.
Total Current Assets was 円3,444 Mil.
Total Assets was 円3,721 Mil.
Property, Plant and Equipment(Net PPE) was 円0 Mil.
Depreciation, Depletion and Amortization(DDA) was 円0 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,566 Mil.
Long-Term Debt & Capital Lease Obligation was 円500 Mil.
Net Income was 円-768 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円128 Mil.
Total Receivables was 円196 Mil.
Revenue was 円2,774 Mil.
Gross Profit was 円765 Mil.
Total Current Assets was 円3,191 Mil.
Total Assets was 円3,438 Mil.
Property, Plant and Equipment(Net PPE) was 円0 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円612 Mil.
Long-Term Debt & Capital Lease Obligation was 円500 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)
=(265.771 / 3722.853) / (196.256 / 2773.95)
=0.071389 / 0.07075
=1.009

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)
=(764.954 / 2773.95) / (909.191 / 3722.853)
=0.275763 / 0.244219
=1.1292

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 - (3444.176 + 0.189) / 3720.931) / (1 - (3190.942 + 0) / 3438.112)
=0.074327 / 0.071891
=1.0339

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
=3722.853 / 2773.95
=1.3421

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))
=(0.838 / (0.838 + 0)) / (0.042 / (0.042 + 0.189))
=1 / 0.181818
=5.5

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 / 3722.853) / (0 / 2773.95)
=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)
=((500 + 2565.875) / 3720.931) / ((500 + 612.394) / 3438.112)
=0.823954 / 0.323548
=2.5466

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
=(-767.9 - 0 - 128.481) / 3720.931
=-0.240902

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.

TABIKOBO Co has a M-score of -3.20 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 -3.20 mean?
TABIKOBO Co (TSE:6548) has a Beneish M-Score of -3.20 as of Jul. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on TABIKOBO Co and its competitors. According to the industry distribution chart, TABIKOBO Co ranks #119 out of 818 companies in the Travel & Leisure industry, placing it in the top 14.5%.
Is TABIKOBO Co's Beneish M-Score too high?
TABIKOBO Co's current Beneish M-Score is -3.20. Based on the distribution chart, TABIKOBO Co ranks #119 out of 818 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, TABIKOBO Co has a GF Score™ of 50/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does TABIKOBO Co's Beneish M-Score compare to BKNG and ABNB?
According to the Travel & Leisure industry distribution chart, TABIKOBO Co ranks #119 out of 818 companies for Beneish M-Score. This places TABIKOBO Co in the top 15% 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 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 TABIKOBO Co and its competitors. TABIKOBO Co's current Beneish M-Score is -3.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TABIKOBO Co stock overvalued right now?
Based on GuruFocus' analysis, TABIKOBO Co (TSE:6548) is currently considered Possible Value Trap. The stock's GF Value™ is 円190.08, compared to a current price of 円97.00 — trading 49% below its estimated fair value. The current Beneish M-Score is -3.20. TABIKOBO Co's overall GF Score™ is 50/100 with 3 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 TABIKOBO Co (TSE:6548), the current Beneish M-Score is -3.20 as of Jul. 09, 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 TABIKOBO Co (TSE:6548) Overvalued in 2026?

Based on GuruFocus' analysis, TABIKOBO Co stock appears to be undervalued. The current stock price of 円97.00 is trading 49% below its estimated GF Value™ of 円190.08. GuruFocus considers TABIKOBO Co to be Possible Value Trap.

Key valuation signals for TSE:6548:

  • Beneish M-Score: -3.20
  • GF Value™: 円190.08 vs. price of 円97.00 (49% below fair value)
  • GF Score™: 50/100 with 3 warning signs

No single metric tells the full story. See the TSE:6548 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


TABIKOBO Co Business Description

Address 3-1-1 Higashiikebukuro, Sunshine 60, 8th floor, Toshima-ku, Tokyo, JPN, 170-6008
TABIKOBO Co Ltd operates online travel agency dealing with overseas and domestic package tours, airlines, hotels, activities and travel insurance for individual and business travellers.
50GF Score

Get the complete analysis for TSE:6548

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

円97.00
Price
円190.08
GF Value