Capita (TSE:7462) Beneish M-Score: -1.19 (As of Jun. 27, 2026)


TSE:7462 Capita Inc TSE:7462
56 GF Score
Price 円338.50
GF Value 円231.62
Valuation Significantly Overvalued
! 11 Warning Signs
View Full Analysis

What is Capita Beneish M-Score?

Capita TSE:7462 +1.04% 56 Beneish M-Score is -1.19 as of Jun. 27, 2026. GuruFocus rates TSE:7462 with a GF Score™ of 56/100 and a GF Value™ of 円231.62 (Significantly Overvalued). The stock has 11 warning signs investors should review. Among 822 Oil & Gas companies, Capita ranks worse than 90.51% 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 -1.19 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:7462' s Beneish M-Score Range Over the Past 10 Years
Min: -3.24   Med: -2.34   Max: -0.45
Current: -1.19

During the past 13 years, the highest Beneish M-Score of Capita was -0.45. The lowest was -3.24. And the median was -2.34.


Capita Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Capita'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.

Capita Beneish M-Score Chart

Capita 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 -2.15 -2.14 -2.52 -3.24 -1.19

Capita 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 -2.52 0.00 -3.24 0.00 -1.19

TSE:7462 vs VLO, MPC, PSX: Beneish M-Score Comparison

For the Oil & Gas Refining & Marketing subindustry, Capita'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.


Capita Beneish M-Score vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Capita's Beneish M-Score distribution charts can be found below:

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


TSE:7462
56GF Score
Capita Inc TSE:7462
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Capita 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 Capita 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 * 1.1996+0.528 * 0.8945+0.404 * 0.5829+0.892 * 0.6254+0.115 * 1.0718
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3042+4.679 * 0.404767-0.327 * 1.5805
=-1.19

* 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161 Mil.
Revenue was 円2,107 Mil.
Gross Profit was 円636 Mil.
Total Current Assets was 円4,033 Mil.
Total Assets was 円5,430 Mil.
Property, Plant and Equipment(Net PPE) was 円1,164 Mil.
Depreciation, Depletion and Amortization(DDA) was 円16 Mil.
Selling, General, & Admin. Expense(SGA) was 円177 Mil.
Total Current Liabilities was 円1,186 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,952 Mil.
Net Income was 円137 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-2,061 Mil.
Total Receivables was 円214 Mil.
Revenue was 円3,369 Mil.
Gross Profit was 円909 Mil.
Total Current Assets was 円1,108 Mil.
Total Assets was 円2,889 Mil.
Property, Plant and Equipment(Net PPE) was 円1,568 Mil.
Depreciation, Depletion and Amortization(DDA) was 円23 Mil.
Selling, General, & Admin. Expense(SGA) was 円217 Mil.
Total Current Liabilities was 円797 Mil.
Long-Term Debt & Capital Lease Obligation was 円259 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)
=(160.921 / 2107.195) / (214.496 / 3369.499)
=0.076367 / 0.063658
=1.1996

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)
=(909.448 / 3369.499) / (635.809 / 2107.195)
=0.269906 / 0.301732
=0.8945

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 - (4032.835 + 1163.732) / 5430.368) / (1 - (1107.608 + 1567.869) / 2888.862)
=0.043054 / 0.073865
=0.5829

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
=2107.195 / 3369.499
=0.6254

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))
=(22.877 / (22.877 + 1567.869)) / (15.826 / (15.826 + 1163.732))
=0.014381 / 0.013417
=1.0718

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)
=(176.869 / 2107.195) / (216.859 / 3369.499)
=0.083936 / 0.064359
=1.3042

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)
=((1951.521 + 1186.463) / 5430.368) / ((259.165 + 797.058) / 2888.862)
=0.577858 / 0.365619
=1.5805

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
=(136.952 - 0 - -2061.081) / 5430.368
=0.404767

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.

Capita has a M-score of -1.19 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 -1.19 mean?
Capita (TSE:7462) has a Beneish M-Score of -1.19 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Capita and its competitors. According to the industry distribution chart, Capita ranks #744 out of 822 companies in the Oil & Gas industry, placing it in the top 90.5%.
Is Capita's Beneish M-Score too high?
Capita's current Beneish M-Score is -1.19. Based on the distribution chart, Capita ranks #744 out of 822 companies in the Oil & Gas industry, which is in the bottom quartile relative to peers. Overall, Capita has a GF Score™ of 56/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Capita's Beneish M-Score compare to VLO and MPC?
According to the Oil & Gas industry distribution chart, Capita ranks #744 out of 822 companies for Beneish M-Score. This places Capita 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 an Oil & Gas company?
A good Beneish M-Score depends on the Oil & Gas 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 Capita and its competitors. Capita's current Beneish M-Score is -1.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Capita stock overvalued right now?
Based on GuruFocus' analysis, Capita (TSE:7462) is currently considered Significantly Overvalued. The stock's GF Value™ is 円231.62, compared to a current price of 円338.50 — trading 46.1% above its estimated fair value. The current Beneish M-Score is -1.19. Capita's overall GF Score™ is 56/100 with 11 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 Capita (TSE:7462), the current Beneish M-Score is -1.19 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 Capita (TSE:7462) Overvalued in 2026?

Based on GuruFocus' analysis, Capita stock appears to be overvalued. The current stock price of 円338.50 is trading 46.1% above its estimated GF Value™ of 円231.62. GuruFocus considers Capita to be Significantly Overvalued.

Key valuation signals for TSE:7462:

  • Beneish M-Score: -1.19
  • GF Value™: 円231.62 vs. price of 円338.50 (46.1% above fair value)
  • GF Score™: 56/100 with 11 warning signs

No single metric tells the full story. See the TSE:7462 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Capita Business Description

Industry EnergyOil & Gas
Address 1-11-1 Sugo Dobo, 3rd Floor, Toshima-ku, Tokyo, JPN, 170-0002
Capita Inc. engages in the provision of petroleum products and services. Its operations are carried out through three business segments. The Petroleum segment handles the operation and management of wholesale and direct sales of petroleum products in service stations. The Specialty Shop segment provides the management of the cycle shop under the name of KOGI. The Real Estate segment provides rental facilities for office and shop buildings.
56GF Score

Get the complete analysis for TSE:7462

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

円338.50
Price
円231.62
GF Value