TS Tech Co (TSE:7313) Beneish M-Score: -2.60 (As of Jul. 14, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:7313 TS Tech Co Ltd TSE:7313
83 GF Score
Price 円1,737.00
GF Value 円1,921.26
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is TS Tech Co Beneish M-Score?

TS Tech Co TSE:7313 -0.23% 83 Beneish M-Score is -2.60 as of Jul. 14, 2026. GuruFocus rates TSE:7313 with a GF Score™ of 83/100 and a GF Value™ of 円1,921.26 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 1,275 Vehicles & Parts companies, TS Tech Co ranks better than 54.67% 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7313' s Beneish M-Score Range Over the Past 10 Years
Min: -3.2   Med: -2.61   Max: -1.92
Current: -2.6

During the past 13 years, the highest Beneish M-Score of TS Tech Co was -1.92. The lowest was -3.20. And the median was -2.61.


TS Tech Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for TS Tech 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.

TS Tech Co Beneish M-Score Chart

TS Tech 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 -2.47 -2.51 -2.81 -2.70 -2.60

TS Tech Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 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 -2.70 -2.74 -2.50 -2.47 -2.60

TSE:7313 vs ORLY, AZO: Beneish M-Score Comparison

For the Auto Parts subindustry, TS Tech 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.


TS Tech Co Beneish M-Score vs Vehicles & Parts Industry

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

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


TSE:7313
83GF Score
TS Tech Co Ltd TSE:7313
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TS Tech 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 TS Tech 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 * 0.9541+0.528 * 1.1109+0.404 * 1.1075+0.892 * 0.9605+0.115 * 1.0727
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9777+4.679 * -0.036604-0.327 * 0.954
=-2.60

* 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64,064 Mil.
Revenue was 132348 + 102833 + 104437 + 102698 = 円442,316 Mil.
Gross Profit was 17890 + 12025 + 11584 + 12942 = 円54,441 Mil.
Total Current Assets was 円229,644 Mil.
Total Assets was 円422,709 Mil.
Property, Plant and Equipment(Net PPE) was 円102,600 Mil.
Depreciation, Depletion and Amortization(DDA) was 円14,447 Mil.
Selling, General, & Admin. Expense(SGA) was 円44,204 Mil.
Total Current Liabilities was 円85,002 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 Mil.
Net Income was 2478 + 3376 + 693 + 587 = 円7,134 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = 円0 Mil.
Cash Flow from Operations was 23652 + 2584 + -11671 + 8042 = 円22,607 Mil.
Total Receivables was 円69,907 Mil.
Revenue was 120895 + 116914 + 110189 + 112516 = 円460,514 Mil.
Gross Profit was 18372 + 15811 + 14561 + 14222 = 円62,966 Mil.
Total Current Assets was 円255,033 Mil.
Total Assets was 円432,366 Mil.
Property, Plant and Equipment(Net PPE) was 円93,780 Mil.
Depreciation, Depletion and Amortization(DDA) was 円14,312 Mil.
Selling, General, & Admin. Expense(SGA) was 円47,074 Mil.
Total Current Liabilities was 円91,135 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 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)
=(64064 / 442316) / (69907 / 460514)
=0.144838 / 0.151802
=0.9541

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)
=(62966 / 460514) / (54441 / 442316)
=0.13673 / 0.123082
=1.1109

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 - (229644 + 102600) / 422709) / (1 - (255033 + 93780) / 432366)
=0.214012 / 0.193246
=1.1075

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
=442316 / 460514
=0.9605

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))
=(14312 / (14312 + 93780)) / (14447 / (14447 + 102600))
=0.132406 / 0.123429
=1.0727

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)
=(44204 / 442316) / (47074 / 460514)
=0.099938 / 0.102221
=0.9777

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)
=((0 + 85002) / 422709) / ((0 + 91135) / 432366)
=0.201089 / 0.210782
=0.954

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
=(7134 - 0 - 22607) / 422709
=-0.036604

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.

TS Tech Co has a M-score of -2.60 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 -2.60 mean?
TS Tech Co (TSE:7313) has a Beneish M-Score of -2.60 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on TS Tech Co and its competitors. According to the industry distribution chart, TS Tech Co ranks #578 out of 1275 companies in the Vehicles & Parts industry, placing it in the top 45.3%.
Is TS Tech Co's Beneish M-Score too high?
TS Tech Co's current Beneish M-Score is -2.60. Based on the distribution chart, TS Tech Co ranks #578 out of 1275 companies in the Vehicles & Parts industry, which is above the industry midpoint. Overall, TS Tech Co has a GF Score™ of 83/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does TS Tech Co's Beneish M-Score compare to ORLY and AZO?
According to the Vehicles & Parts industry distribution chart, TS Tech Co ranks #578 out of 1275 companies for Beneish M-Score. This puts TS Tech Co 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 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 TS Tech Co and its competitors. TS Tech Co's current Beneish M-Score is -2.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TS Tech Co stock overvalued right now?
Based on GuruFocus' analysis, TS Tech Co (TSE:7313) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,921.26, compared to a current price of 円1,737.00 — trading 9.6% below its estimated fair value. The current Beneish M-Score is -2.60. TS Tech Co's overall GF Score™ is 83/100 with 5 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 TS Tech Co (TSE:7313), the current Beneish M-Score is -2.60 as of Jul. 14, 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 TS Tech Co (TSE:7313) Overvalued in 2026?

Based on GuruFocus' analysis, TS Tech Co stock appears to be undervalued. The current stock price of 円1,737.00 is trading 9.6% below its estimated GF Value™ of 円1,921.26. GuruFocus considers TS Tech Co to be Modestly Undervalued.

Key valuation signals for TSE:7313:

  • Beneish M-Score: -2.60
  • GF Value™: 円1,921.26 vs. price of 円1,737.00 (9.6% below fair value)
  • GF Score™: 83/100 with 5 warning signs

No single metric tells the full story. See the TSE:7313 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


TS Tech Co Business Description

Address 3-7-27 Sakae-cho, Asaka-shi, Saitama, JPN, 351-0012
TS Tech Co Ltd is a manufacturer of seats for automobiles and motorcycles. The company also produces interior trim and interior components for automobiles, and motorcycle parts and accessories. Honda Motor and its affiliates account for nearly all sales of TS Tech, while the company also sells to Suzuki, Yamaha, Kawasaki, Fuji Heavy Industries, and Paramount Bed. TS Tech generates the majority of its revenue from the production and sale of automobile seats. The strongest regions for TS Tech with regard to operating income are China, Americas, and Japan.
83GF Score

Get the complete analysis for TSE:7313

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

円1,737.00
Price
円1,921.26
GF Value