Izu Shaboten Resort Co (TSE:6819) Beneish M-Score: -2.70 (As of Jul. 13, 2026)


TSE:6819 Izu Shaboten Resort Co Ltd TSE:6819
86 GF Score
Price 円472.00
GF Value 円533.14
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is Izu Shaboten Resort Co Beneish M-Score?

Izu Shaboten Resort Co TSE:6819 86 Beneish M-Score is -2.70 as of Jul. 13, 2026. GuruFocus rates TSE:6819 with a GF Score™ of 86/100 and a GF Value™ of 円533.14 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 822 Travel & Leisure companies, Izu Shaboten Resort Co ranks better than 56.45% 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 -2.7 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:6819' s Beneish M-Score Range Over the Past 10 Years
Min: -3.01   Med: -2.57   Max: -1.01
Current: -2.7

During the past 13 years, the highest Beneish M-Score of Izu Shaboten Resort Co was -1.01. The lowest was -3.01. And the median was -2.57.


Izu Shaboten Resort Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Izu Shaboten Resort 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.

Izu Shaboten Resort Co Beneish M-Score Chart

Izu Shaboten Resort Co Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -1.01 -2.88 -2.11 -2.61 -2.70

Izu Shaboten Resort Co Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 -2.11 0.00 -2.61 0.00 -2.70

TSE:6819 vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, Izu Shaboten Resort 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.


Izu Shaboten Resort Co Beneish M-Score vs Travel & Leisure Industry

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

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


TSE:6819
86GF Score
Izu Shaboten Resort Co Ltd TSE:6819
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Izu Shaboten Resort 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 Izu Shaboten Resort 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 * 1.0662+0.528 * 1.001+0.404 * 0.8818+0.892 * 1.0186+0.115 * 0.9465
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.060333-0.327 * 0.869
=-2.70

* 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313 Mil.
Revenue was 円5,592 Mil.
Gross Profit was 円4,458 Mil.
Total Current Assets was 円3,136 Mil.
Total Assets was 円7,800 Mil.
Property, Plant and Equipment(Net PPE) was 円3,079 Mil.
Depreciation, Depletion and Amortization(DDA) was 円523 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円750 Mil.
Long-Term Debt & Capital Lease Obligation was 円305 Mil.
Net Income was 円840 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,310 Mil.
Total Receivables was 円288 Mil.
Revenue was 円5,490 Mil.
Gross Profit was 円4,381 Mil.
Total Current Assets was 円2,485 Mil.
Total Assets was 円7,272 Mil.
Property, Plant and Equipment(Net PPE) was 円3,111 Mil.
Depreciation, Depletion and Amortization(DDA) was 円496 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円778 Mil.
Long-Term Debt & Capital Lease Obligation was 円354 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)
=(312.678 / 5591.906) / (287.907 / 5489.63)
=0.055916 / 0.052446
=1.0662

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)
=(4380.612 / 5489.63) / (4457.739 / 5591.906)
=0.797979 / 0.797177
=1.001

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 - (3135.78 + 3078.813) / 7799.549) / (1 - (2485.268 + 3111.136) / 7272.329)
=0.203211 / 0.230452
=0.8818

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
=5591.906 / 5489.63
=1.0186

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))
=(495.76 / (495.76 + 3111.136)) / (523.045 / (523.045 + 3078.813))
=0.137448 / 0.145215
=0.9465

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 / 5591.906) / (0 / 5489.63)
=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)
=((305.133 + 749.701) / 7799.549) / ((353.781 + 777.988) / 7272.329)
=0.135243 / 0.155627
=0.869

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
=(839.823 - 0 - 1310.394) / 7799.549
=-0.060333

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.

Izu Shaboten Resort Co has a M-score of -2.70 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 -2.70 mean?
Izu Shaboten Resort Co (TSE:6819) has a Beneish M-Score of -2.70 as of Jul. 13, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Izu Shaboten Resort Co and its competitors. According to the industry distribution chart, Izu Shaboten Resort Co ranks #358 out of 822 companies in the Travel & Leisure industry, placing it in the top 43.6%.
Is Izu Shaboten Resort Co's Beneish M-Score too high?
Izu Shaboten Resort Co's current Beneish M-Score is -2.70. Based on the distribution chart, Izu Shaboten Resort Co ranks #358 out of 822 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, Izu Shaboten Resort Co has a GF Score™ of 86/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Izu Shaboten Resort Co's Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, Izu Shaboten Resort Co ranks #358 out of 822 companies for Beneish M-Score. This puts Izu Shaboten Resort 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 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 Izu Shaboten Resort Co and its competitors. Izu Shaboten Resort Co's current Beneish M-Score is -2.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Izu Shaboten Resort Co stock overvalued right now?
Based on GuruFocus' analysis, Izu Shaboten Resort Co (TSE:6819) is currently considered Modestly Undervalued. The stock's GF Value™ is 円533.14, compared to a current price of 円472.00 — trading 11.5% below its estimated fair value. The current Beneish M-Score is -2.70. Izu Shaboten Resort Co's overall GF Score™ is 86/100 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 Izu Shaboten Resort Co (TSE:6819), the current Beneish M-Score is -2.70 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 Izu Shaboten Resort Co (TSE:6819) Overvalued in 2026?

Based on GuruFocus' analysis, Izu Shaboten Resort Co stock appears to be undervalued. The current stock price of 円472.00 is trading 11.5% below its estimated GF Value™ of 円533.14. GuruFocus considers Izu Shaboten Resort Co to be Modestly Undervalued.

Key valuation signals for TSE:6819:

  • Beneish M-Score: -2.70
  • GF Value™: 円533.14 vs. price of 円472.00 (11.5% below fair value)
  • GF Score™: 86/100 with 2 warning signs

No single metric tells the full story. See the TSE:6819 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Izu Shaboten Resort Co Business Description

Address Minato-ku, Minami-Aoyama 7-8-4, Tokyo Metro Ginza Line, Hanzomon, Chiyoda Line, Omotesando Station, Tokyo, JPN, 107-0062
Izu Shaboten Resort Co Ltd through its subsidiaries focuses mainly on leisure business such as parks and traveling stations. It is engaged in entertainment and investment business.
86GF Score

Get the complete analysis for TSE:6819

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

円472.00
Price
円533.14
GF Value