OSG Co (TSE:6757) Beneish M-Score: -2.54 (As of Jul. 12, 2026)


TSE:6757 OSG Corp Co Ltd TSE:6757
61 GF Score
Price 円880.00
GF Value 円877.61
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is OSG Co Beneish M-Score?

OSG Co TSE:6757 +1.15% 61 Beneish M-Score is -2.54 as of Jul. 12, 2026. GuruFocus rates TSE:6757 with a GF Score™ of 61/100 and a GF Value™ of 円877.61 (Fairly Valued). The stock has 6 warning signs investors should review. Among 2,913 Industrial Products companies, OSG Co ranks better than 58.5% 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 -2.54 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:6757' s Beneish M-Score Range Over the Past 10 Years
Min: -3.17   Med: -2.69   Max: -2.38
Current: -2.54

During the past 13 years, the highest Beneish M-Score of OSG Co was -2.38. The lowest was -3.17. And the median was -2.69.


OSG Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for OSG 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.

OSG Co Beneish M-Score Chart

OSG Co Annual Data
Trend Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23 Jan24 Jan25 Jan26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.40 -2.86 -2.76 -2.42 -2.54

OSG Co Quarterly Data
Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Jan25 Apr25 Jul25 Jan26 Apr26
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 -2.42 0.00 0.00 -2.54 0.00

TSE:6757 vs GEV, ETN, PH: Beneish M-Score Comparison

For the Specialty Industrial Machinery subindustry, OSG 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.


OSG Co Beneish M-Score vs Industrial Products Industry

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

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


TSE:6757
61GF Score
OSG Corp Co Ltd TSE:6757
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

OSG 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 OSG 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 * 0.9215+0.528 * 0.998+0.404 * 1.0059+0.892 * 1.0322+0.115 * 0.9935
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.001859-0.327 * 1.0713
=-2.54

* 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 (Jan26) TTM:Last Year (Jan25) TTM:
Total Receivables was 円787 Mil.
Revenue was 円8,185 Mil.
Gross Profit was 円4,815 Mil.
Total Current Assets was 円3,904 Mil.
Total Assets was 円6,465 Mil.
Property, Plant and Equipment(Net PPE) was 円1,708 Mil.
Depreciation, Depletion and Amortization(DDA) was 円179 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,563 Mil.
Long-Term Debt & Capital Lease Obligation was 円418 Mil.
Net Income was 円107 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円95 Mil.
Total Receivables was 円827 Mil.
Revenue was 円7,930 Mil.
Gross Profit was 円4,655 Mil.
Total Current Assets was 円4,138 Mil.
Total Assets was 円6,398 Mil.
Property, Plant and Equipment(Net PPE) was 円1,421 Mil.
Depreciation, Depletion and Amortization(DDA) was 円148 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,622 Mil.
Long-Term Debt & Capital Lease Obligation was 円132 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)
=(787.014 / 8185.21) / (827.409 / 7929.936)
=0.096151 / 0.10434
=0.9215

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)
=(4655.167 / 7929.936) / (4814.566 / 8185.21)
=0.587037 / 0.588203
=0.998

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 - (3904.382 + 1707.889) / 6465.279) / (1 - (4137.834 + 1420.876) / 6397.899)
=0.131937 / 0.131166
=1.0059

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
=8185.21 / 7929.936
=1.0322

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))
=(147.641 / (147.641 + 1420.876)) / (178.746 / (178.746 + 1707.889))
=0.094128 / 0.094743
=0.9935

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 / 8185.21) / (0 / 7929.936)
=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)
=((418.032 + 2562.99) / 6465.279) / ((132.055 + 2621.518) / 6397.899)
=0.461082 / 0.430387
=1.0713

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
=(106.689 - 0 - 94.67) / 6465.279
=0.001859

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.

OSG Co has a M-score of -2.54 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 -2.54 mean?
OSG Co (TSE:6757) has a Beneish M-Score of -2.54 as of Jul. 12, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on OSG Co and its competitors. According to the industry distribution chart, OSG Co ranks #1209 out of 2913 companies in the Industrial Products industry, placing it in the top 41.5%.
Is OSG Co's Beneish M-Score too high?
OSG Co's current Beneish M-Score is -2.54. Based on the distribution chart, OSG Co ranks #1209 out of 2913 companies in the Industrial Products industry, which is above the industry midpoint. Overall, OSG Co has a GF Score™ of 61/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does OSG Co's Beneish M-Score compare to GEV and ETN?
According to the Industrial Products industry distribution chart, OSG Co ranks #1209 out of 2913 companies for Beneish M-Score. This puts OSG 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 OSG Co and its competitors. OSG Co's current Beneish M-Score is -2.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is OSG Co stock overvalued right now?
Based on GuruFocus' analysis, OSG Co (TSE:6757) is currently considered Fairly Valued. The stock's GF Value™ is 円877.61, compared to a current price of 円880.00 — trading 0.3% above its estimated fair value. The current Beneish M-Score is -2.54. OSG Co's overall GF Score™ is 61/100 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 OSG Co (TSE:6757), the current Beneish M-Score is -2.54 as of Jul. 12, 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 OSG Co (TSE:6757) Overvalued in 2026?

Based on GuruFocus' analysis, OSG Co stock appears to be overvalued. The current stock price of 円880.00 is trading 0.3% above its estimated GF Value™ of 円877.61. GuruFocus considers OSG Co to be Fairly Valued.

Key valuation signals for TSE:6757:

  • Beneish M-Score: -2.54
  • GF Value™: 円877.61 vs. price of 円880.00 (0.3% above fair value)
  • GF Score™: 61/100 with 6 warning signs

No single metric tells the full story. See the TSE:6757 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


OSG Co Business Description

Address 1-26-3 Tenma, OSG Head Office Building, Kita-ku, Osaka, JPN, 530-0043
OSG Corp Co Ltd is engaged in the development, manufacturing, and sale of living care-oriented products that focuses on health and environment. The products of the company include electrolytic hydrogen water generator, alkaline ion water conditioner, and water purifier.
61GF Score

Get the complete analysis for TSE:6757

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

円880.00
Price
円877.61
GF Value