Atom (TSE:7412) Beneish M-Score: -2.78 (As of Jun. 27, 2026)


TSE:7412 Atom Corp TSE:7412
45 GF Score
Price 円387.00
GF Value 円588.17
Valuation Possible Value Trap
! 2 Warning Signs
View Full Analysis

What is Atom Beneish M-Score?

Atom TSE:7412 +4.59% 45 Beneish M-Score is -2.78 as of Jun. 27, 2026. GuruFocus rates TSE:7412 with a GF Score™ of 45/100 and a GF Value™ of 円588.17 (Possible Value Trap). The stock has 2 warning signs investors should review. Among 357 Restaurants companies, Atom ranks better than 52.94% 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 -2.78 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7412' s Beneish M-Score Range Over the Past 10 Years
Min: -3.49   Med: -2.76   Max: -1.01
Current: -2.78

During the past 13 years, the highest Beneish M-Score of Atom was -1.01. The lowest was -3.49. And the median was -2.76.


Atom Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Atom'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.

Atom Beneish M-Score Chart

Atom 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 -2.62 -3.49 -3.02 -2.24 -2.78

Atom 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 -2.24 0.00 0.00 0.00 -2.78

TSE:7412 vs MCD, SBUX, CMG: Beneish M-Score Comparison

For the Restaurants subindustry, Atom'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.


Atom Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Atom's Beneish M-Score distribution charts can be found below:

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


TSE:7412
45GF Score
Atom Corp TSE:7412
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Atom 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 Atom 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 * 1.1712+0.528 * 1.0287+0.404 * 1.0675+0.892 * 0.8571+0.115 * 1.1256
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9076+4.679 * -0.072181-0.327 * 1.2093
=-2.78

* 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1,304 Mil.
Revenue was 円30,408 Mil.
Gross Profit was 円18,871 Mil.
Total Current Assets was 円5,552 Mil.
Total Assets was 円14,519 Mil.
Property, Plant and Equipment(Net PPE) was 円5,277 Mil.
Depreciation, Depletion and Amortization(DDA) was 円722 Mil.
Selling, General, & Admin. Expense(SGA) was 円6,736 Mil.
Total Current Liabilities was 円6,898 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,129 Mil.
Net Income was 円-1,507 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-459 Mil.
Total Receivables was 円1,299 Mil.
Revenue was 円35,477 Mil.
Gross Profit was 円22,649 Mil.
Total Current Assets was 円8,597 Mil.
Total Assets was 円18,989 Mil.
Property, Plant and Equipment(Net PPE) was 円5,871 Mil.
Depreciation, Depletion and Amortization(DDA) was 円920 Mil.
Selling, General, & Admin. Expense(SGA) was 円8,659 Mil.
Total Current Liabilities was 円7,662 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,182 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)
=(1304 / 30408) / (1299 / 35477)
=0.042883 / 0.036615
=1.1712

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)
=(22649 / 35477) / (18871 / 30408)
=0.638414 / 0.620593
=1.0287

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 - (5552 + 5277) / 14519) / (1 - (8597 + 5871) / 18989)
=0.25415 / 0.238085
=1.0675

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
=30408 / 35477
=0.8571

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))
=(920 / (920 + 5871)) / (722 / (722 + 5277))
=0.135473 / 0.120353
=1.1256

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)
=(6736 / 30408) / (8659 / 35477)
=0.221521 / 0.244074
=0.9076

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)
=((3129 + 6898) / 14519) / ((3182 + 7662) / 18989)
=0.690612 / 0.571067
=1.2093

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
=(-1507 - 0 - -459) / 14519
=-0.072181

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.

Atom has a M-score of -2.78 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 -2.78 mean?
Atom (TSE:7412) has a Beneish M-Score of -2.78 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Atom and its competitors. According to the industry distribution chart, Atom ranks #168 out of 357 companies in the Restaurants industry, placing it in the top 47.1%.
Is Atom's Beneish M-Score too high?
Atom's current Beneish M-Score is -2.78. Based on the distribution chart, Atom ranks #168 out of 357 companies in the Restaurants industry, which is above the industry midpoint. Overall, Atom has a GF Score™ of 45/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Atom's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Atom ranks #168 out of 357 companies for Beneish M-Score. This puts Atom 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Atom and its competitors. Atom's current Beneish M-Score is -2.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Atom stock overvalued right now?
Based on GuruFocus' analysis, Atom (TSE:7412) is currently considered Possible Value Trap. The stock's GF Value™ is 円588.17, compared to a current price of 円387.00 — trading 34.2% below its estimated fair value. The current Beneish M-Score is -2.78. Atom's overall GF Score™ is 45/100 with 2 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 Atom (TSE:7412), the current Beneish M-Score is -2.78 as of Jun. 27, 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 Atom (TSE:7412) Overvalued in 2026?

Based on GuruFocus' analysis, Atom stock appears to be undervalued. The current stock price of 円387.00 is trading 34.2% below its estimated GF Value™ of 円588.17. GuruFocus considers Atom to be Possible Value Trap.

Key valuation signals for TSE:7412:

  • Beneish M-Score: -2.78
  • GF Value™: 円588.17 vs. price of 円387.00 (34.2% below fair value)
  • GF Score™: 45/100 with 2 warning signs

No single metric tells the full story. See the TSE:7412 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Atom Business Description

Address 2-2-2, Nishiki, Naka-ku, 15 Floor, Nagoya Marubeni Building, Aichi-ken, Nagoya, JPN, 460-0003
Atom Corp operates and manages of a chain of restaurants in Tohoku, North Kanto, Tokai, and Hokuriku areas. It offers sushi, grilled meat, steak, Japanese food, western food, pork cutlet, shabushabu ramen and among others. The company has four operating segments namely restaurant segment, Izakaya segment, entertainment segment and others segment which includes the provision of operation guidance to franchised stores, and others.
45GF Score

Get the complete analysis for TSE:7412

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

円387.00
Price
円588.17
GF Value