Frontier International (TSE:7050) Beneish M-Score: -2.79 (As of Jul. 12, 2026)


TSE:7050 Frontier International Inc TSE:7050
88 GF Score
Price 円1,365.00
GF Value 円1,688.93
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Frontier International Beneish M-Score?

Frontier International TSE:7050 -1.02% 88 Beneish M-Score is -2.79 as of Jul. 12, 2026. GuruFocus rates TSE:7050 with a GF Score™ of 88/100 and a GF Value™ of 円1,688.93 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 976 Media - Diversified companies, Frontier International ranks better than 65.37% 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 -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7050' s Beneish M-Score Range Over the Past 10 Years
Min: -3.16   Med: -2.48   Max: -1.19
Current: -2.79

During the past 10 years, the highest Beneish M-Score of Frontier International was -1.19. The lowest was -3.16. And the median was -2.48.


Frontier International Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Frontier International'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.

Frontier International Beneish M-Score Chart

Frontier International Annual Data
Trend Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Apr23 Apr24 Apr25 Apr26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.49 -1.19 -3.16 -2.37 -2.79

Frontier International Semi-Annual Data
Apr17 Apr18 Oct18 Apr19 Oct19 Apr20 Oct20 Apr21 Oct21 Apr22 Oct22 Apr23 Oct23 Apr24 Oct24 Apr25 Oct25 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 -3.16 0.00 -2.37 0.00 -2.79

TSE:7050 vs APP, OMC, TTD: Beneish M-Score Comparison

For the Advertising Agencies subindustry, Frontier International'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.


Frontier International Beneish M-Score vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Frontier International's Beneish M-Score distribution charts can be found below:

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


TSE:7050
88GF Score
Frontier International Inc TSE:7050
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Frontier International 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 Frontier International 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 * 0.5475+0.528 * 1.0367+0.404 * 0.9671+0.892 * 1.4728+0.115 * 1.1036
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.071908-0.327 * 0.9779
=-2.79

* 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 (Apr26) TTM:Last Year (Apr25) TTM:
Total Receivables was 円2,740 Mil.
Revenue was 円29,949 Mil.
Gross Profit was 円5,532 Mil.
Total Current Assets was 円13,370 Mil.
Total Assets was 円16,724 Mil.
Property, Plant and Equipment(Net PPE) was 円1,103 Mil.
Depreciation, Depletion and Amortization(DDA) was 円130 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円5,395 Mil.
Long-Term Debt & Capital Lease Obligation was 円131 Mil.
Net Income was 円1,245 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,448 Mil.
Total Receivables was 円3,398 Mil.
Revenue was 円20,335 Mil.
Gross Profit was 円3,894 Mil.
Total Current Assets was 円11,862 Mil.
Total Assets was 円14,482 Mil.
Property, Plant and Equipment(Net PPE) was 円604 Mil.
Depreciation, Depletion and Amortization(DDA) was 円80 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,753 Mil.
Long-Term Debt & Capital Lease Obligation was 円140 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)
=(2739.789 / 29948.603) / (3398.095 / 20335.121)
=0.091483 / 0.167105
=0.5475

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)
=(3893.987 / 20335.121) / (5531.676 / 29948.603)
=0.191491 / 0.184706
=1.0367

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 - (13369.516 + 1103.047) / 16723.718) / (1 - (11861.924 + 604.491) / 14482.079)
=0.134609 / 0.139183
=0.9671

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
=29948.603 / 20335.121
=1.4728

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))
=(79.701 / (79.701 + 604.491)) / (130.176 / (130.176 + 1103.047))
=0.116489 / 0.105558
=1.1036

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 / 29948.603) / (0 / 20335.121)
=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)
=((130.511 + 5394.697) / 16723.718) / ((140.027 + 4752.593) / 14482.079)
=0.330382 / 0.33784
=0.9779

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
=(1245.084 - 0 - 2447.656) / 16723.718
=-0.071908

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.

Frontier International has a M-score of -2.79 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 -2.79 mean?
Frontier International (TSE:7050) has a Beneish M-Score of -2.79 as of Jul. 12, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Frontier International and its competitors. According to the industry distribution chart, Frontier International ranks #338 out of 976 companies in the Media - Diversified industry, placing it in the top 34.6%.
Is Frontier International's Beneish M-Score too high?
Frontier International's current Beneish M-Score is -2.79. Based on the distribution chart, Frontier International ranks #338 out of 976 companies in the Media - Diversified industry, which is above the industry midpoint. Overall, Frontier International has a GF Score™ of 88/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Frontier International's Beneish M-Score compare to APP and OMC?
According to the Media - Diversified industry distribution chart, Frontier International ranks #338 out of 976 companies for Beneish M-Score. This puts Frontier International 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 Media - Diversified company?
A good Beneish M-Score depends on the Media - Diversified 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 Frontier International and its competitors. Frontier International's current Beneish M-Score is -2.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Frontier International stock overvalued right now?
Based on GuruFocus' analysis, Frontier International (TSE:7050) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,688.93, compared to a current price of 円1,365.00 — trading 19.2% below its estimated fair value. The current Beneish M-Score is -2.79. Frontier International's overall GF Score™ is 88/100 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 Frontier International (TSE:7050), the current Beneish M-Score is -2.79 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 Frontier International (TSE:7050) Overvalued in 2026?

Based on GuruFocus' analysis, Frontier International stock appears to be undervalued. The current stock price of 円1,365.00 is trading 19.2% below its estimated GF Value™ of 円1,688.93. GuruFocus considers Frontier International to be Modestly Undervalued.

Key valuation signals for TSE:7050:

  • Beneish M-Score: -2.79
  • GF Value™: 円1,688.93 vs. price of 円1,365.00 (19.2% below fair value)
  • GF Score™: 88/100 with 3 warning signs

No single metric tells the full story. See the TSE:7050 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Frontier International Business Description

Address 3-3-5 Shibuya, NBF Shibuya East, Shibuya-ku, Tokyo, JPN, 150-0002
Frontier International Inc is engaged in the planning, production, and management of promotional business. The company offers Event Promotion, Digital Promotion, Personal Selling, Premium Promotion, Space Production, and Public Relations services.
88GF Score

Get the complete analysis for TSE:7050

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

円1,365.00
Price
円1,688.93
GF Value