Two stone & Sons (TSE:7352) Beneish M-Score: -2.20 (As of Jun. 24, 2026)


TSE:7352 Two stone & Sons Inc TSE:7352
75 GF Score
Price 円304.00
GF Value 円1,422.08
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is Two stone & Sons Beneish M-Score?

Two stone & Sons TSE:7352 75 Beneish M-Score is -2.20 as of Jun. 24, 2026. GuruFocus rates TSE:7352 with a GF Score™ of 75/100 and a GF Value™ of 円1,422.08 (Significantly Undervalued). The stock has 4 warning signs investors should review. Among 1,020 Business Services companies, Two stone & Sons ranks worse than 72.55% 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 -2.2 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Two stone & Sons's Beneish M-Score or its related term are showing as below:

TSE:7352' s Beneish M-Score Range Over the Past 10 Years
Min: -2.64   Med: -1.88   Max: -1.08
Current: -2.2

During the past 8 years, the highest Beneish M-Score of Two stone & Sons was -1.08. The lowest was -2.64. And the median was -1.88.


Two stone & Sons Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Two stone & Sons'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.

Two stone & Sons Beneish M-Score Chart

Two stone & Sons Annual Data
Trend Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Beneish M-Score
Get a 7-Day Free Trial -1.85 -1.08 -1.91 -2.64 -2.20

Two stone & Sons Semi-Annual Data
Aug18 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 0.00 -2.64 0.00 -2.20 0.00

TSE:7352 vs CTAS, CPRT, GPN: Beneish M-Score Comparison

For the Specialty Business Services subindustry, Two stone & Sons'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.


Two stone & Sons Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, Two stone & Sons's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Two stone & Sons's Beneish M-Score falls into.


TSE:7352
75GF Score
Two stone & Sons Inc TSE:7352
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Two stone & Sons 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 Two stone & Sons 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 * 0.9469+0.528 * 0.946+0.404 * 1.5984+0.892 * 1.265+0.115 * 1.2549
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.025672-0.327 * 1.0844
=-2.20

* 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 (Aug25) TTM:Last Year (Aug24) TTM:
Total Receivables was 円2,415 Mil.
Revenue was 円18,077 Mil.
Gross Profit was 円5,512 Mil.
Total Current Assets was 円7,217 Mil.
Total Assets was 円9,948 Mil.
Property, Plant and Equipment(Net PPE) was 円281 Mil.
Depreciation, Depletion and Amortization(DDA) was 円225 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円3,931 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,468 Mil.
Net Income was 円494 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円750 Mil.
Total Receivables was 円2,016 Mil.
Revenue was 円14,291 Mil.
Gross Profit was 円4,122 Mil.
Total Current Assets was 円5,872 Mil.
Total Assets was 円7,102 Mil.
Property, Plant and Equipment(Net PPE) was 円135 Mil.
Depreciation, Depletion and Amortization(DDA) was 円171 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,866 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,347 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)
=(2414.553 / 18077.366) / (2015.858 / 14290.882)
=0.133568 / 0.141059
=0.9469

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)
=(4121.616 / 14290.882) / (5511.521 / 18077.366)
=0.288409 / 0.304885
=0.946

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 - (7216.73 + 281.145) / 9947.87) / (1 - (5872.328 + 135.288) / 7101.897)
=0.246283 / 0.154083
=1.5984

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
=18077.366 / 14290.882
=1.265

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))
=(170.594 / (170.594 + 135.288)) / (224.896 / (224.896 + 281.145))
=0.557712 / 0.444422
=1.2549

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 / 18077.366) / (0 / 14290.882)
=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)
=((2468.212 + 3931.461) / 9947.87) / ((1346.952 + 2866.114) / 7101.897)
=0.643321 / 0.593231
=1.0844

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
=(494.316 - 0 - 749.693) / 9947.87
=-0.025672

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.

Two stone & Sons has a M-score of -2.20 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 -2.20 mean?
Two stone & Sons (TSE:7352) has a Beneish M-Score of -2.20 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Two stone & Sons and its competitors. According to the industry distribution chart, Two stone & Sons ranks #740 out of 1020 companies in the Business Services industry, placing it in the top 72.5%.
Is Two stone & Sons' Beneish M-Score too high?
Two stone & Sons' current Beneish M-Score is -2.20. Based on the distribution chart, Two stone & Sons ranks #740 out of 1020 companies in the Business Services industry, which is below the industry midpoint. Overall, Two stone & Sons has a GF Score™ of 75/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Two stone & Sons' Beneish M-Score compare to CTAS and CPRT?
According to the Business Services industry distribution chart, Two stone & Sons ranks #740 out of 1020 companies for Beneish M-Score. This places Two stone & Sons 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 Two stone & Sons and its competitors. Two stone & Sons's current Beneish M-Score is -2.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Two stone & Sons stock overvalued right now?
Based on GuruFocus' analysis, Two stone & Sons (TSE:7352) is currently considered Significantly Undervalued. The stock's GF Value™ is 円1,422.08, compared to a current price of 円304.00 — trading 78.6% below its estimated fair value. The current Beneish M-Score is -2.20. Two stone & Sons' overall GF Score™ is 75/100 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 Two stone & Sons (TSE:7352), the current Beneish M-Score is -2.20 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 Two stone & Sons (TSE:7352) Overvalued in 2026?

Based on GuruFocus' analysis, Two stone & Sons stock appears to be undervalued. The current stock price of 円304.00 is trading 78.6% below its estimated GF Value™ of 円1,422.08. GuruFocus considers Two stone & Sons to be Significantly Undervalued.

Key valuation signals for TSE:7352:

  • Beneish M-Score: -2.20
  • GF Value™: 円1,422.08 vs. price of 円304.00 (78.6% below fair value)
  • GF Score™: 75/100 with 4 warning signs

No single metric tells the full story. See the TSE:7352 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Two stone & Sons Business Description

Address 2-22-3 Shibuya, Shibuya East Exit Building 6F, Shibuya-ku, Tokyo, JPN, 150-0002
Two stone & Sons Inc is an engineering company providing engineering resources to companies, media businesses, and programming school businesses. The company develops services such as in-house media management and client solutions such as contract development.
75GF Score

Get the complete analysis for TSE:7352

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

円304.00
Price
円1,422.08
GF Value