Hyuga Primary Care Co (TSE:7133) Beneish M-Score: -2.24 (As of Jul. 11, 2026)


TSE:7133 Hyuga Primary Care Co Ltd TSE:7133
80 GF Score
Price 円1,164.00
GF Value 円1,948.02
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is Hyuga Primary Care Co Beneish M-Score?

Hyuga Primary Care Co TSE:7133 +2.65% 80 Beneish M-Score is -2.24 as of Jul. 11, 2026. GuruFocus rates TSE:7133 with a GF Score™ of 80/100 and a GF Value™ of 円1,948.02 (Significantly Undervalued). The stock has 4 warning signs investors should review. Among 631 Healthcare Providers & Services companies, Hyuga Primary Care Co ranks worse than 72.9% 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 -2.24 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7133' s Beneish M-Score Range Over the Past 10 Years
Min: -2.6   Med: -2.32   Max: -2.15
Current: -2.24

During the past 7 years, the highest Beneish M-Score of Hyuga Primary Care Co was -2.15. The lowest was -2.60. And the median was -2.32.


Hyuga Primary Care Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hyuga Primary Care 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.

Hyuga Primary Care Co Beneish M-Score Chart

Hyuga Primary Care Co Annual Data
Trend Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial -2.60 -2.15 -2.44 -2.32 -2.24

Hyuga Primary Care Co Semi-Annual Data
Mar20 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 -2.44 0.00 -2.32 0.00 -2.24

TSE:7133 vs HCA, THC, DVA: Beneish M-Score Comparison

For the Medical Care Facilities subindustry, Hyuga Primary Care 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.


Hyuga Primary Care Co Beneish M-Score vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Hyuga Primary Care Co's Beneish M-Score distribution charts can be found below:

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


TSE:7133
80GF Score
Hyuga Primary Care Co Ltd TSE:7133
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hyuga Primary Care 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 Hyuga Primary Care 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 * 1.0993+0.528 * 1.287+0.404 * 0.6016+0.892 * 1.2001+0.115 * 0.8564
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.001079-0.327 * 1.0205
=-2.24

* 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2,471 Mil.
Revenue was 円11,983 Mil.
Gross Profit was 円2,245 Mil.
Total Current Assets was 円3,864 Mil.
Total Assets was 円8,290 Mil.
Property, Plant and Equipment(Net PPE) was 円3,846 Mil.
Depreciation, Depletion and Amortization(DDA) was 円366 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,615 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,534 Mil.
Net Income was 円502 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円493 Mil.
Total Receivables was 円1,873 Mil.
Revenue was 円9,985 Mil.
Gross Profit was 円2,407 Mil.
Total Current Assets was 円2,703 Mil.
Total Assets was 円7,051 Mil.
Property, Plant and Equipment(Net PPE) was 円3,527 Mil.
Depreciation, Depletion and Amortization(DDA) was 円284 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,946 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,346 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)
=(2471.322 / 11983.152) / (1873.232 / 9984.799)
=0.206233 / 0.187608
=1.0993

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)
=(2407.447 / 9984.799) / (2245.049 / 11983.152)
=0.241111 / 0.18735
=1.287

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 - (3864.117 + 3845.581) / 8290.096) / (1 - (2703.139 + 3527.457) / 7051.212)
=0.070011 / 0.116379
=0.6016

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
=11983.152 / 9984.799
=1.2001

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))
=(283.96 / (283.96 + 3527.457)) / (366.435 / (366.435 + 3845.581))
=0.074502 / 0.086998
=0.8564

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 / 11983.152) / (0 / 9984.799)
=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)
=((2533.818 + 2615.181) / 8290.096) / ((2345.709 + 1945.702) / 7051.212)
=0.621102 / 0.608606
=1.0205

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
=(501.884 - 0 - 492.943) / 8290.096
=0.001079

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.

Hyuga Primary Care Co has a M-score of -2.24 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 -2.24 mean?
Hyuga Primary Care Co (TSE:7133) has a Beneish M-Score of -2.24 as of Jul. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hyuga Primary Care Co and its competitors. According to the industry distribution chart, Hyuga Primary Care Co ranks #460 out of 631 companies in the Healthcare Providers & Services industry, placing it in the top 72.9%.
Is Hyuga Primary Care Co's Beneish M-Score too high?
Hyuga Primary Care Co's current Beneish M-Score is -2.24. Based on the distribution chart, Hyuga Primary Care Co ranks #460 out of 631 companies in the Healthcare Providers & Services industry, which is below the industry midpoint. Overall, Hyuga Primary Care Co has a GF Score™ of 80/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Hyuga Primary Care Co's Beneish M-Score compare to HCA and THC?
According to the Healthcare Providers & Services industry distribution chart, Hyuga Primary Care Co ranks #460 out of 631 companies for Beneish M-Score. This places Hyuga Primary Care 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 Healthcare Providers & Services company?
A good Beneish M-Score depends on the Healthcare Providers & 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 Hyuga Primary Care Co and its competitors. Hyuga Primary Care Co's current Beneish M-Score is -2.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hyuga Primary Care Co stock overvalued right now?
Based on GuruFocus' analysis, Hyuga Primary Care Co (TSE:7133) is currently considered Significantly Undervalued. The stock's GF Value™ is 円1,948.02, compared to a current price of 円1,164.00 — trading 40.2% below its estimated fair value. The current Beneish M-Score is -2.24. Hyuga Primary Care Co's overall GF Score™ is 80/100 with 4 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 Hyuga Primary Care Co (TSE:7133), the current Beneish M-Score is -2.24 as of Jul. 11, 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 Hyuga Primary Care Co (TSE:7133) Overvalued in 2026?

Based on GuruFocus' analysis, Hyuga Primary Care Co stock appears to be undervalued. The current stock price of 円1,164.00 is trading 40.2% below its estimated GF Value™ of 円1,948.02. GuruFocus considers Hyuga Primary Care Co to be Significantly Undervalued.

Key valuation signals for TSE:7133:

  • Beneish M-Score: -2.24
  • GF Value™: 円1,948.02 vs. price of 円1,164.00 (40.2% below fair value)
  • GF Score™: 80/100 with 4 warning signs

No single metric tells the full story. See the TSE:7133 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hyuga Primary Care Co Business Description

Address 2-2-1 Kasugabaru Kitamachi, Fukuoka Prefecture, Kasuga, JPN, 816-0802
Hyuga Primary Care Co Ltd is predominantly engaged in the operation of special nursing homes for the elderly, group homes, paid nursing homes with nursing care, residential area-type paid nursing homes, elderly housing with services, and small-scale multifunctional home care. The group's reportable operating segments are Home Visit Pharmacy Business, Kirari Prime Business, and the Primary Care Home Business. In addition, it is involved in other businesses such as Thai Support and the ICT Business. The majority of the group's revenue is generated from the Primary Care Home business, which is engaged in operating residential nursing homes that provide regular visits and on-demand visiting care nursing services.
80GF Score

Get the complete analysis for TSE:7133

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

円1,164.00
Price
円1,948.02
GF Value