Shikigaku Co (TSE:7049) Beneish M-Score: -2.06 (As of Jun. 24, 2026)


TSE:7049 Shikigaku Co Ltd TSE:7049
70 GF Score
Price 円823.00
GF Value 円801.64
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Shikigaku Co Beneish M-Score?

Shikigaku Co TSE:7049 70 Beneish M-Score is -2.06 as of Jun. 24, 2026. GuruFocus rates TSE:7049 with a GF Score™ of 70/100 and a GF Value™ of 円801.64 (Fairly Valued). The stock has 2 warning signs investors should review. Among 1,020 Business Services companies, Shikigaku Co ranks worse than 78.53% 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 -2.06 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7049' s Beneish M-Score Range Over the Past 10 Years
Min: -2.56   Med: -2.04   Max: 6.42
Current: -2.06

During the past 10 years, the highest Beneish M-Score of Shikigaku Co was 6.42. The lowest was -2.56. And the median was -2.04.


Shikigaku Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Shikigaku 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.

Shikigaku Co Beneish M-Score Chart

Shikigaku Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.56 -1.68 -2.02 -2.15 -2.06

Shikigaku Co Semi-Annual Data
Feb17 Feb18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24 Aug24 Feb25 Aug25 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 -2.02 0.00 -2.15 0.00 -2.06

TSE:7049 vs CTAS, CPRT, GPN: Beneish M-Score Comparison

For the Specialty Business Services subindustry, Shikigaku 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.


Shikigaku Co Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, Shikigaku Co's Beneish M-Score distribution charts can be found below:

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


TSE:7049
70GF Score
Shikigaku Co Ltd TSE:7049
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shikigaku 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 Shikigaku 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 * 0.9624+0.528 * 1.0407+0.404 * 0.9788+0.892 * 1.2175+0.115 * 0.9701
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.03898-0.327 * 0.7996
=-2.06

* 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 (Feb26) TTM:Last Year (Feb25) TTM:
Total Receivables was 円673 Mil.
Revenue was 円6,537 Mil.
Gross Profit was 円4,372 Mil.
Total Current Assets was 円4,093 Mil.
Total Assets was 円4,807 Mil.
Property, Plant and Equipment(Net PPE) was 円143 Mil.
Depreciation, Depletion and Amortization(DDA) was 円64 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,098 Mil.
Long-Term Debt & Capital Lease Obligation was 円42 Mil.
Net Income was 円294 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円107 Mil.
Total Receivables was 円575 Mil.
Revenue was 円5,369 Mil.
Gross Profit was 円3,737 Mil.
Total Current Assets was 円4,150 Mil.
Total Assets was 円4,895 Mil.
Property, Plant and Equipment(Net PPE) was 円150 Mil.
Depreciation, Depletion and Amortization(DDA) was 円65 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,346 Mil.
Long-Term Debt & Capital Lease Obligation was 円106 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)
=(673.262 / 6536.914) / (574.587 / 5369.123)
=0.102994 / 0.107017
=0.9624

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)
=(3737.195 / 5369.123) / (4371.924 / 6536.914)
=0.696053 / 0.668805
=1.0407

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 - (4092.673 + 142.515) / 4806.624) / (1 - (4150.368 + 150.242) / 4895.179)
=0.118885 / 0.12146
=0.9788

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
=6536.914 / 5369.123
=1.2175

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))
=(64.753 / (64.753 + 150.242)) / (64.172 / (64.172 + 142.515))
=0.301184 / 0.310479
=0.9701

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 / 6536.914) / (0 / 5369.123)
=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)
=((42.441 + 1097.839) / 4806.624) / ((106.269 + 1346.081) / 4895.179)
=0.237231 / 0.29669
=0.7996

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
=(294.117 - 0 - 106.756) / 4806.624
=0.03898

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.

Shikigaku Co has a M-score of -2.06 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 -2.06 mean?
Shikigaku Co (TSE:7049) has a Beneish M-Score of -2.06 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Shikigaku Co and its competitors. According to the industry distribution chart, Shikigaku Co ranks #801 out of 1020 companies in the Business Services industry, placing it in the top 78.5%.
Is Shikigaku Co's Beneish M-Score too high?
Shikigaku Co's current Beneish M-Score is -2.06. Based on the distribution chart, Shikigaku Co ranks #801 out of 1020 companies in the Business Services industry, which is in the bottom quartile relative to peers. Overall, Shikigaku Co has a GF Score™ of 70/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Shikigaku Co's Beneish M-Score compare to CTAS and CPRT?
According to the Business Services industry distribution chart, Shikigaku Co ranks #801 out of 1020 companies for Beneish M-Score. This places Shikigaku 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 Business Services company?
A good Beneish M-Score depends on the Business Services 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 Shikigaku Co and its competitors. Shikigaku Co's current Beneish M-Score is -2.06. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shikigaku Co stock overvalued right now?
Based on GuruFocus' analysis, Shikigaku Co (TSE:7049) is currently considered Fairly Valued. The stock's GF Value™ is 円801.64, compared to a current price of 円823.00 — trading 2.7% above its estimated fair value. The current Beneish M-Score is -2.06. Shikigaku Co's overall GF Score™ is 70/100 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 Shikigaku Co (TSE:7049), the current Beneish M-Score is -2.06 as of Jun. 24, 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 Shikigaku Co (TSE:7049) Overvalued in 2026?

Based on GuruFocus' analysis, Shikigaku Co stock appears to be overvalued. The current stock price of 円823.00 is trading 2.7% above its estimated GF Value™ of 円801.64. GuruFocus considers Shikigaku Co to be Fairly Valued.

Key valuation signals for TSE:7049:

  • Beneish M-Score: -2.06
  • GF Value™: 円801.64 vs. price of 円823.00 (2.7% above fair value)
  • GF Score™: 70/100 with 2 warning signs

No single metric tells the full story. See the TSE:7049 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Shikigaku Co Business Description

Address 2-9-3 Osaki, 1st Floor, Osaki West City Building, Shinagawa-ku, Tokyo, JPN, 141-0032
Shikigaku Co Ltd is engaged in a diverse range of businesses, operating through four reportable segments: Organizational Consulting Business, Sports Entertainment Business, VC Fund Business, and Hands-on Support Fund Project. The Organizational Consulting segment offers management consulting services using a proprietary knowledge platform to support organizational improvement. The Sports Entertainment segment manages the professional basketball team Fukushima Firebonds and handles sales of merchandise and tickets for B.LEAGUE matches. The VC Fund segment is involved in the management of venture capital funds, supporting early-stage company growth. The Hands-on Support Fund segment provides operational support to portfolio companies through hands-on fund management.
70GF Score

Get the complete analysis for TSE:7049

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

円823.00
Price
円801.64
GF Value