Ikuyo Co (TSE:7273) Beneish M-Score: -0.49 (As of Jun. 26, 2026)


TSE:7273 Ikuyo Co Ltd TSE:7273
63 GF Score
Price 円630.00
GF Value 円206.87
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Ikuyo Co Beneish M-Score?

Ikuyo Co TSE:7273 +0.48% 63 Beneish M-Score is -0.49 as of Jun. 26, 2026. GuruFocus rates TSE:7273 with a GF Score™ of 63/100 and a GF Value™ of 円206.87 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 1,274 Vehicles & Parts companies, Ikuyo Co ranks worse than 96.39% 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.

Warning Sign:

Beneish M-Score -0.49 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:7273' s Beneish M-Score Range Over the Past 10 Years
Min: -3.16   Med: -2.87   Max: -0.49
Current: -0.49

During the past 13 years, the highest Beneish M-Score of Ikuyo Co was -0.49. The lowest was -3.16. And the median was -2.87.


Ikuyo Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Ikuyo 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.

Ikuyo Co Beneish M-Score Chart

Ikuyo 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 -3.09 -2.33 -2.86 -2.57 -0.49

Ikuyo 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 -2.86 0.00 -2.57 0.00 -0.49

TSE:7273 vs ORLY, AZO: Beneish M-Score Comparison

For the Auto Parts subindustry, Ikuyo 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.


Ikuyo Co Beneish M-Score vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Ikuyo Co's Beneish M-Score distribution charts can be found below:

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


TSE:7273
63GF Score
Ikuyo Co Ltd TSE:7273
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ikuyo 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 Ikuyo 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 * 1.1028+0.528 * 0.7619+0.404 * 4.5201+0.892 * 1.6996+0.115 * 1.0155
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.027637-0.327 * 0.6777
=-0.49

* 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5,768 Mil.
Revenue was 円30,145 Mil.
Gross Profit was 円4,469 Mil.
Total Current Assets was 円15,281 Mil.
Total Assets was 円32,888 Mil.
Property, Plant and Equipment(Net PPE) was 円8,995 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,554 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円9,828 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,881 Mil.
Net Income was 円2,757 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,666 Mil.
Total Receivables was 円3,078 Mil.
Revenue was 円17,736 Mil.
Gross Profit was 円2,004 Mil.
Total Current Assets was 円8,153 Mil.
Total Assets was 円16,255 Mil.
Property, Plant and Equipment(Net PPE) was 円7,160 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,074 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,949 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,590 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)
=(5768.126 / 30144.583) / (3077.558 / 17736.188)
=0.191349 / 0.173519
=1.1028

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)
=(2003.511 / 17736.188) / (4469.191 / 30144.583)
=0.112962 / 0.148259
=0.7619

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 - (15281.441 + 8995.324) / 32888.024) / (1 - (8152.616 + 7160.444) / 16254.642)
=0.261836 / 0.057927
=4.5201

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
=30144.583 / 17736.188
=1.6996

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))
=(2074.047 / (2074.047 + 7160.444)) / (2554.306 / (2554.306 + 8995.324))
=0.224598 / 0.221159
=1.0155

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 / 30144.583) / (0 / 17736.188)
=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)
=((1880.6 + 9828.029) / 32888.024) / ((1590 + 6948.653) / 16254.642)
=0.356015 / 0.525306
=0.6777

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
=(2756.797 - 0 - 3665.718) / 32888.024
=-0.027637

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.

Ikuyo Co has a M-score of -0.49 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -0.49 mean?
Ikuyo Co (TSE:7273) has a Beneish M-Score of -0.49 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Ikuyo Co and its competitors. According to the industry distribution chart, Ikuyo Co ranks #1228 out of 1274 companies in the Vehicles & Parts industry, placing it in the top 96.4%.
Is Ikuyo Co's Beneish M-Score too high?
Ikuyo Co's current Beneish M-Score is -0.49. Based on the distribution chart, Ikuyo Co ranks #1228 out of 1274 companies in the Vehicles & Parts industry, which is in the bottom quartile relative to peers. Overall, Ikuyo Co has a GF Score™ of 63/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Ikuyo Co's Beneish M-Score compare to ORLY and AZO?
According to the Vehicles & Parts industry distribution chart, Ikuyo Co ranks #1228 out of 1274 companies for Beneish M-Score. This places Ikuyo 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 Vehicles & Parts company?
A good Beneish M-Score depends on the Vehicles & Parts 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 Ikuyo Co and its competitors. Ikuyo Co's current Beneish M-Score is -0.49. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ikuyo Co stock overvalued right now?
Based on GuruFocus' analysis, Ikuyo Co (TSE:7273) is currently considered Significantly Overvalued. The stock's GF Value™ is 円206.87, compared to a current price of 円630.00 — trading 204.5% above its estimated fair value. The current Beneish M-Score is -0.49. Ikuyo Co's overall GF Score™ is 63/100 with 6 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 Ikuyo Co (TSE:7273), the current Beneish M-Score is -0.49 as of Jun. 26, 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 Ikuyo Co (TSE:7273) Overvalued in 2026?

Based on GuruFocus' analysis, Ikuyo Co stock appears to be overvalued. The current stock price of 円630.00 is trading 204.5% above its estimated GF Value™ of 円206.87. GuruFocus considers Ikuyo Co to be Significantly Overvalued.

Key valuation signals for TSE:7273:

  • Beneish M-Score: -0.49
  • GF Value™: 円206.87 vs. price of 円630.00 (204.5% above fair value)
  • GF Score™: 63/100 with 6 warning signs

No single metric tells the full story. See the TSE:7273 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Ikuyo Co Business Description

Address 3019 Kamiechi, Kanagawa, Atsugi, JPN, 243-0801
Ikuyo Co Ltd is engaged in the manufacturing, processing, and sale of synthetic resins, rubber products, and molds to automotive and non-automotive companies.
63GF Score

Get the complete analysis for TSE:7273

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

円630.00
Price
円206.87
GF Value