Terminalcare Support Institute (TSE:7362) Beneish M-Score: -2.39 (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:7362 Terminalcare Support Institute Inc TSE:7362
68 GF Score
Price 円859.00
GF Value 円1,209.80
Valuation Modestly Undervalued
! 8 Warning Signs
View Full Analysis

What is Terminalcare Support Institute Beneish M-Score?

Terminalcare Support Institute TSE:7362 +0.70% 68 Beneish M-Score is -2.39 as of Jul. 14, 2026. GuruFocus rates TSE:7362 with a GF Score™ of 68/100 and a GF Value™ of 円1,209.80 (Modestly Undervalued). The stock has 8 warning signs investors should review. Among 630 Healthcare Providers & Services companies, Terminalcare Support Institute ranks worse than 65.71% 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 -2.39 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7362' s Beneish M-Score Range Over the Past 10 Years
Min: -3.36   Med: -2.52   Max: -2.22
Current: -2.39

During the past 8 years, the highest Beneish M-Score of Terminalcare Support Institute was -2.22. The lowest was -3.36. And the median was -2.52.


Terminalcare Support Institute Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Terminalcare Support Institute'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.

Terminalcare Support Institute Beneish M-Score Chart

Terminalcare Support Institute Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -2.64 -3.36 -2.22 -2.79 -2.39

Terminalcare Support Institute Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 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 0.00 0.00 0.00 -2.39 0.00

TSE:7362 vs HCA, THC, DVA: Beneish M-Score Comparison

For the Medical Care Facilities subindustry, Terminalcare Support Institute'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.


Terminalcare Support Institute Beneish M-Score vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Terminalcare Support Institute's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Terminalcare Support Institute's Beneish M-Score falls into.


TSE:7362
68GF Score
Terminalcare Support Institute Inc TSE:7362
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Terminalcare Support Institute 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 Terminalcare Support Institute 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 * 1.1873+0.528 * 1.0773+0.404 * 1.0732+0.892 * 1.0379+0.115 * 0.9028
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.035346-0.327 * 1.0449
=-2.39

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was 円717 Mil.
Revenue was 円4,886 Mil.
Gross Profit was 円635 Mil.
Total Current Assets was 円1,944 Mil.
Total Assets was 円5,807 Mil.
Property, Plant and Equipment(Net PPE) was 円3,756 Mil.
Depreciation, Depletion and Amortization(DDA) was 円173 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,392 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,957 Mil.
Net Income was 円82 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円287 Mil.
Total Receivables was 円582 Mil.
Revenue was 円4,708 Mil.
Gross Profit was 円659 Mil.
Total Current Assets was 円1,761 Mil.
Total Assets was 円4,824 Mil.
Property, Plant and Equipment(Net PPE) was 円2,980 Mil.
Depreciation, Depletion and Amortization(DDA) was 円123 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,861 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,596 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)
=(716.988 / 4886.212) / (581.826 / 4707.895)
=0.146737 / 0.123585
=1.1873

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)
=(659.032 / 4707.895) / (634.888 / 4886.212)
=0.139984 / 0.129935
=1.0773

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 - (1944.383 + 3755.715) / 5807.073) / (1 - (1761.128 + 2979.605) / 4823.53)
=0.018422 / 0.017165
=1.0732

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
=4886.212 / 4707.895
=1.0379

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))
=(123.378 / (123.378 + 2979.605)) / (173.025 / (173.025 + 3755.715))
=0.039761 / 0.044041
=0.9028

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 / 4886.212) / (0 / 4707.895)
=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)
=((2956.98 + 1391.613) / 5807.073) / ((1596.134 + 1860.565) / 4823.53)
=0.748844 / 0.716633
=1.0449

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
=(81.97 - 0 - 287.228) / 5807.073
=-0.035346

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.

Terminalcare Support Institute has a M-score of -2.39 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 -2.39 mean?
Terminalcare Support Institute (TSE:7362) has a Beneish M-Score of -2.39 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Terminalcare Support Institute and its competitors. According to the industry distribution chart, Terminalcare Support Institute ranks #414 out of 630 companies in the Healthcare Providers & Services industry, placing it in the top 65.7%.
Is Terminalcare Support Institute's Beneish M-Score too high?
Terminalcare Support Institute's current Beneish M-Score is -2.39. Based on the distribution chart, Terminalcare Support Institute ranks #414 out of 630 companies in the Healthcare Providers & Services industry, which is below the industry midpoint. Overall, Terminalcare Support Institute has a GF Score™ of 68/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Terminalcare Support Institute's Beneish M-Score compare to HCA and THC?
According to the Healthcare Providers & Services industry distribution chart, Terminalcare Support Institute ranks #414 out of 630 companies for Beneish M-Score. This places Terminalcare Support Institute 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 Terminalcare Support Institute and its competitors. Terminalcare Support Institute's current Beneish M-Score is -2.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Terminalcare Support Institute stock overvalued right now?
Based on GuruFocus' analysis, Terminalcare Support Institute (TSE:7362) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,209.80, compared to a current price of 円859.00 — trading 29% below its estimated fair value. The current Beneish M-Score is -2.39. Terminalcare Support Institute's overall GF Score™ is 68/100 with 8 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 Terminalcare Support Institute (TSE:7362), the current Beneish M-Score is -2.39 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 Terminalcare Support Institute (TSE:7362) Overvalued in 2026?

Based on GuruFocus' analysis, Terminalcare Support Institute stock appears to be undervalued. The current stock price of 円859.00 is trading 29% below its estimated GF Value™ of 円1,209.80. GuruFocus considers Terminalcare Support Institute to be Modestly Undervalued.

Key valuation signals for TSE:7362:

  • Beneish M-Score: -2.39
  • GF Value™: 円1,209.80 vs. price of 円859.00 (29% below fair value)
  • GF Score™: 68/100 with 8 warning signs

No single metric tells the full story. See the TSE:7362 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Terminalcare Support Institute Business Description

Address 75-4 Katsura Minami Tatsumi-cho, Nishikyo-ku, Kyoto-shi, Kyoto, JPN, 615-8074
Terminalcare Support Institute Inc is engaged in building elderly housing with supportive services and providing home-care services. The company is also engaged in the Real estate business in which company provides construction contracting, real estate sales, and real estate rental services. The company derives key revenue from the Nursing business.
68GF Score

Get the complete analysis for TSE:7362

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

円859.00
Price
円1,209.80
GF Value