Cosel Co (TSE:6905) Beneish M-Score: -2.98 (As of Jul. 12, 2026)


TSE:6905 Cosel Co Ltd TSE:6905
71 GF Score
Price 円1,381.00
GF Value 円686.79
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is Cosel Co Beneish M-Score?

Cosel Co TSE:6905 +2.22% 71 Beneish M-Score is -2.98 as of Jul. 12, 2026. GuruFocus rates TSE:6905 with a GF Score™ of 71/100 and a GF Value™ of 円686.79 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 2,913 Industrial Products companies, Cosel Co ranks better than 86.75% 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 -2.98 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:6905' s Beneish M-Score Range Over the Past 10 Years
Min: -2.98   Med: -2.6   Max: -2
Current: -2.98

During the past 13 years, the highest Beneish M-Score of Cosel Co was -2.00. The lowest was -2.98. And the median was -2.60.


Cosel Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Cosel 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.

Cosel Co Beneish M-Score Chart

Cosel Co Annual Data
Trend May16 May17 May18 May19 May20 May21 May22 May23 May24 May25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.85 -2.03 -2.28 -2.60 -2.98

Cosel Co Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26
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 -2.98 0.00 0.00 0.00

TSE:6905 vs VRT, BE: Beneish M-Score Comparison

For the Electrical Equipment & Parts subindustry, Cosel 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.


Cosel Co Beneish M-Score vs Industrial Products Industry

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

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


TSE:6905
71GF Score
Cosel Co Ltd TSE:6905
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Cosel 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 Cosel 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 * 0.8867+0.528 * 1.2449+0.404 * 0.7946+0.892 * 0.6529+0.115 * 0.896
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.066199-0.327 * 0.4361
=-2.98

* 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 (May25) TTM:Last Year (May24) TTM:
Total Receivables was 円5,665 Mil.
Revenue was 円27,053 Mil.
Gross Profit was 円7,208 Mil.
Total Current Assets was 円47,761 Mil.
Total Assets was 円59,998 Mil.
Property, Plant and Equipment(Net PPE) was 円7,269 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,525 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,831 Mil.
Long-Term Debt & Capital Lease Obligation was 円165 Mil.
Net Income was 円-114 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,858 Mil.
Total Receivables was 円9,786 Mil.
Revenue was 円41,437 Mil.
Gross Profit was 円13,744 Mil.
Total Current Assets was 円41,161 Mil.
Total Assets was 円54,397 Mil.
Property, Plant and Equipment(Net PPE) was 円7,566 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,392 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,008 Mil.
Long-Term Debt & Capital Lease Obligation was 円220 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)
=(5664.53 / 27052.756) / (9785.666 / 41437.25)
=0.209388 / 0.236156
=0.8867

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)
=(13743.909 / 41437.25) / (7207.616 / 27052.756)
=0.33168 / 0.266428
=1.2449

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 - (47760.77 + 7268.912) / 59998.116) / (1 - (41161.376 + 7566.429) / 54397.081)
=0.08281 / 0.10422
=0.7946

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
=27052.756 / 41437.25
=0.6529

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))
=(1392.289 / (1392.289 + 7566.429)) / (1525.347 / (1525.347 + 7268.912))
=0.155412 / 0.173448
=0.896

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 / 27052.756) / (0 / 41437.25)
=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)
=((165.019 + 2830.896) / 59998.116) / ((220.423 + 6008.122) / 54397.081)
=0.049933 / 0.114501
=0.4361

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
=(-113.661 - 0 - 3858.135) / 59998.116
=-0.066199

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.

Cosel Co has a M-score of -2.98 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 -2.98 mean?
Cosel Co (TSE:6905) has a Beneish M-Score of -2.98 as of Jul. 12, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Cosel Co and its competitors. According to the industry distribution chart, Cosel Co ranks #386 out of 2913 companies in the Industrial Products industry, placing it in the top 13.3%.
Is Cosel Co's Beneish M-Score too high?
Cosel Co's current Beneish M-Score is -2.98. Based on the distribution chart, Cosel Co ranks #386 out of 2913 companies in the Industrial Products industry, which is in the top quartile — a strong position relative to peers. Overall, Cosel Co has a GF Score™ of 71/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Cosel Co's Beneish M-Score compare to VRT and BE?
According to the Industrial Products industry distribution chart, Cosel Co ranks #386 out of 2913 companies for Beneish M-Score. This places Cosel Co in the top 13% 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 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 Cosel Co and its competitors. Cosel Co's current Beneish M-Score is -2.98. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Cosel Co stock overvalued right now?
Based on GuruFocus' analysis, Cosel Co (TSE:6905) is currently considered Significantly Overvalued. The stock's GF Value™ is 円686.79, compared to a current price of 円1,381.00 — trading 101.1% above its estimated fair value. The current Beneish M-Score is -2.98. Cosel Co's overall GF Score™ is 71/100 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 Cosel Co (TSE:6905), the current Beneish M-Score is -2.98 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 Cosel Co (TSE:6905) Overvalued in 2026?

Based on GuruFocus' analysis, Cosel Co stock appears to be overvalued. The current stock price of 円1,381.00 is trading 101.1% above its estimated GF Value™ of 円686.79. GuruFocus considers Cosel Co to be Significantly Overvalued.

Key valuation signals for TSE:6905:

  • Beneish M-Score: -2.98
  • GF Value™: 円686.79 vs. price of 円1,381.00 (101.1% above fair value)
  • GF Score™: 71/100 with 3 warning signs

No single metric tells the full story. See the TSE:6905 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Cosel Co Business Description

Address 1-6-43 Kamiakae-machi, Toyama, JPN, 930-0816
Cosel Co Ltd is engaged in power supply manufacturing AC-DC power supplies, DC-DC converters, and noise filters. The company's product profile includes Multi Slots, DIN rail, Single substrate, Bus converter/power module, Linear, and others.
71GF Score

Get the complete analysis for TSE:6905

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

円1,381.00
Price
円686.79
GF Value