Hanatour Japan Co (TSE:6561) Beneish M-Score: -2.57 (As of Jul. 13, 2026)


TSE:6561 Hanatour Japan Co Ltd TSE:6561
60 GF Score
Price 円816.00
GF Value 円2,095.78
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is Hanatour Japan Co Beneish M-Score?

Hanatour Japan Co TSE:6561 +0.99% 60 Beneish M-Score is -2.57 as of Jul. 13, 2026. GuruFocus rates TSE:6561 with a GF Score™ of 60/100 and a GF Value™ of 円2,095.78 (Significantly Undervalued). The stock has 2 warning signs investors should review. Among 822 Travel & Leisure companies, Hanatour Japan Co ranks worse than 56.2% 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:6561' s Beneish M-Score Range Over the Past 10 Years
Min: -3.91   Med: -2.21   Max: 2.03
Current: -2.57

During the past 11 years, the highest Beneish M-Score of Hanatour Japan Co was 2.03. The lowest was -3.91. And the median was -2.21.


Hanatour Japan Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hanatour Japan 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.

Hanatour Japan Co Beneish M-Score Chart

Hanatour Japan 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 -1.14 -0.35 2.03 -2.21 -2.57

Hanatour Japan 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 0.00 0.00 0.00 -2.57 0.00

TSE:6561 vs BKNG, ABNB, RCL: Beneish M-Score Comparison

For the Travel Services subindustry, Hanatour Japan 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.


Hanatour Japan Co Beneish M-Score vs Travel & Leisure Industry

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

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


TSE:6561
60GF Score
Hanatour Japan Co Ltd TSE:6561
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hanatour Japan 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 Hanatour Japan 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 * 1.0734+0.528 * 0.9802+0.404 * 0.9713+0.892 * 1.0777+0.115 * 0.988
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.052283-0.327 * 0.8613
=-2.57

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was 円1,924 Mil.
Revenue was 円7,180 Mil.
Gross Profit was 円5,718 Mil.
Total Current Assets was 円5,297 Mil.
Total Assets was 円11,220 Mil.
Property, Plant and Equipment(Net PPE) was 円5,306 Mil.
Depreciation, Depletion and Amortization(DDA) was 円343 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,594 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,939 Mil.
Net Income was 円1,385 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,972 Mil.
Total Receivables was 円1,663 Mil.
Revenue was 円6,662 Mil.
Gross Profit was 円5,200 Mil.
Total Current Assets was 円4,654 Mil.
Total Assets was 円10,735 Mil.
Property, Plant and Equipment(Net PPE) was 円5,474 Mil.
Depreciation, Depletion and Amortization(DDA) was 円349 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,821 Mil.
Long-Term Debt & Capital Lease Obligation was 円4,436 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)
=(1923.851 / 7180.131) / (1663.079 / 6662.439)
=0.267941 / 0.24962
=1.0734

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)
=(5200.269 / 6662.439) / (5717.599 / 7180.131)
=0.780535 / 0.796308
=0.9802

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 - (5297.257 + 5305.953) / 11220.337) / (1 - (4653.964 + 5473.626) / 10735.494)
=0.055001 / 0.056626
=0.9713

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
=7180.131 / 6662.439
=1.0777

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))
=(349.239 / (349.239 + 5473.626)) / (342.917 / (342.917 + 5305.953))
=0.059977 / 0.060705
=0.988

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 / 7180.131) / (0 / 6662.439)
=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)
=((3938.593 + 2593.895) / 11220.337) / ((4435.947 + 2820.682) / 10735.494)
=0.582201 / 0.675947
=0.8613

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
=(1385.131 - 0 - 1971.768) / 11220.337
=-0.052283

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.

Hanatour Japan Co has a M-score of -2.57 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 -2.57 mean?
Hanatour Japan Co (TSE:6561) has a Beneish M-Score of -2.57 as of Jul. 13, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hanatour Japan Co and its competitors. According to the industry distribution chart, Hanatour Japan Co ranks #462 out of 822 companies in the Travel & Leisure industry, placing it in the top 56.2%.
Is Hanatour Japan Co's Beneish M-Score too high?
Hanatour Japan Co's current Beneish M-Score is -2.57. Based on the distribution chart, Hanatour Japan Co ranks #462 out of 822 companies in the Travel & Leisure industry, which is below the industry midpoint. Overall, Hanatour Japan Co has a GF Score™ of 60/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Hanatour Japan Co's Beneish M-Score compare to BKNG and ABNB?
According to the Travel & Leisure industry distribution chart, Hanatour Japan Co ranks #462 out of 822 companies for Beneish M-Score. This places Hanatour Japan 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 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 Hanatour Japan Co and its competitors. Hanatour Japan Co's current Beneish M-Score is -2.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hanatour Japan Co stock overvalued right now?
Based on GuruFocus' analysis, Hanatour Japan Co (TSE:6561) is currently considered Significantly Undervalued. The stock's GF Value™ is 円2,095.78, compared to a current price of 円816.00 — trading 61.1% below its estimated fair value. The current Beneish M-Score is -2.57. Hanatour Japan Co's overall GF Score™ is 60/100 with 2 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 Hanatour Japan Co (TSE:6561), the current Beneish M-Score is -2.57 as of Jul. 13, 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 Hanatour Japan Co (TSE:6561) Overvalued in 2026?

Based on GuruFocus' analysis, Hanatour Japan Co stock appears to be undervalued. The current stock price of 円816.00 is trading 61.1% below its estimated GF Value™ of 円2,095.78. GuruFocus considers Hanatour Japan Co to be Significantly Undervalued.

Key valuation signals for TSE:6561:

  • Beneish M-Score: -2.57
  • GF Value™: 円2,095.78 vs. price of 円816.00 (61.1% below fair value)
  • GF Score™: 60/100 with 2 warning signs

No single metric tells the full story. See the TSE:6561 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hanatour Japan Co Business Description

Address 2-3-15 Shinjuku, Shinjuku-ku, Tokyo, JPN, 105-0003
Hanatour Japan Co Ltd is an integrated travel company. It offers domestic and international travel, hotel booking, ticketing, and other services. Company services include arranging local hotels, restaurants, and buses, etc., for customer referrals from Hanatour Co., Ltd. (South Korea). It also handles a large number of made-to-order planned products, such as FIT and incentive (travel incentives), in addition to package tours (PKG). Planned products and arranged travel such as PKG, INCENTIVE, FIT, AIR & HOTEL from Asian countries. New business development with local agents in, for example, the Philippines, Vietnam, India, and Russia (the Far East), and Other Events like organize K-POP concert tours in Japan and overseas, and Others.
60GF Score

Get the complete analysis for TSE:6561

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

円816.00
Price
円2,095.78
GF Value