Pan Pacific International Holdings (TSE:7532) Beneish M-Score: -2.54 (As of Jul. 11, 2026)


TSE:7532 Pan Pacific International Holdings Corp TSE:7532
85 GF Score
Price 円850.40
GF Value 円927.21
Valuation Fairly Valued
View Full Analysis

What is Pan Pacific International Holdings Beneish M-Score?

Pan Pacific International Holdings TSE:7532 -2.35% 85 Beneish M-Score is -2.54 as of Jul. 11, 2026. GuruFocus rates TSE:7532 with a GF Score™ of 85/100 and a GF Value™ of 円927.21 (Fairly Valued). Among 294 Retail - Defensive companies, Pan Pacific International Holdings ranks worse than 55.78% 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 -2.54 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7532' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -2.51   Max: 1.27
Current: -2.54

During the past 13 years, the highest Beneish M-Score of Pan Pacific International Holdings was 1.27. The lowest was -2.83. And the median was -2.51.


Pan Pacific International Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Pan Pacific International Holdings'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.

Pan Pacific International Holdings Beneish M-Score Chart

Pan Pacific International Holdings Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.40 -2.83 -2.67 -2.57 -2.54

Pan Pacific International Holdings 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 0.00 -2.54 0.00 0.00 0.00

TSE:7532 vs WMT, COST, TGT: Beneish M-Score Comparison

For the Discount Stores subindustry, Pan Pacific International Holdings'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.


Pan Pacific International Holdings Beneish M-Score vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Pan Pacific International Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Pan Pacific International Holdings's Beneish M-Score falls into.


TSE:7532
85GF Score
Pan Pacific International Holdings Corp TSE:7532
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Pan Pacific International Holdings 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 Pan Pacific International Holdings 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 * 0.9563+0.528 * 0.9918+0.404 * 1.0797+0.892 * 1.0724+0.115 * 0.9468
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.027436-0.327 * 0.9191
=-2.54

* 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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was 円86,161 Mil.
Revenue was 円2,246,758 Mil.
Gross Profit was 円716,733 Mil.
Total Current Assets was 円527,990 Mil.
Total Assets was 円1,511,026 Mil.
Property, Plant and Equipment(Net PPE) was 円786,210 Mil.
Depreciation, Depletion and Amortization(DDA) was 円47,889 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円441,593 Mil.
Long-Term Debt & Capital Lease Obligation was 円362,724 Mil.
Net Income was 円90,512 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円131,968 Mil.
Total Receivables was 円84,014 Mil.
Revenue was 円2,095,077 Mil.
Gross Profit was 円662,898 Mil.
Total Current Assets was 円513,432 Mil.
Total Assets was 円1,498,410 Mil.
Property, Plant and Equipment(Net PPE) was 円804,198 Mil.
Depreciation, Depletion and Amortization(DDA) was 円46,231 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円419,220 Mil.
Long-Term Debt & Capital Lease Obligation was 円448,629 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)
=(86161 / 2246758) / (84014 / 2095077)
=0.038349 / 0.040101
=0.9563

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)
=(662898 / 2095077) / (716733 / 2246758)
=0.316407 / 0.319008
=0.9918

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 - (527990 + 786210) / 1511026) / (1 - (513432 + 804198) / 1498410)
=0.13026 / 0.120648
=1.0797

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
=2246758 / 2095077
=1.0724

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))
=(46231 / (46231 + 804198)) / (47889 / (47889 + 786210))
=0.054362 / 0.057414
=0.9468

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 / 2246758) / (0 / 2095077)
=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)
=((362724 + 441593) / 1511026) / ((448629 + 419220) / 1498410)
=0.532299 / 0.57918
=0.9191

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
=(90512 - 0 - 131968) / 1511026
=-0.027436

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.

Pan Pacific International Holdings has a M-score of -2.54 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 -2.54 mean?
Pan Pacific International Holdings (TSE:7532) has a Beneish M-Score of -2.54 as of Jul. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Pan Pacific International Holdings and its competitors. According to the industry distribution chart, Pan Pacific International Holdings ranks #164 out of 294 companies in the Retail - Defensive industry, placing it in the top 55.8%.
Is Pan Pacific International Holdings' Beneish M-Score too high?
Pan Pacific International Holdings' current Beneish M-Score is -2.54. Based on the distribution chart, Pan Pacific International Holdings ranks #164 out of 294 companies in the Retail - Defensive industry, which is below the industry midpoint. Overall, Pan Pacific International Holdings has a GF Score™ of 85/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Pan Pacific International Holdings' Beneish M-Score compare to WMT and COST?
According to the Retail - Defensive industry distribution chart, Pan Pacific International Holdings ranks #164 out of 294 companies for Beneish M-Score. This places Pan Pacific International Holdings 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 Retail - Defensive company?
A good Beneish M-Score depends on the Retail - Defensive 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 Pan Pacific International Holdings and its competitors. Pan Pacific International Holdings's current Beneish M-Score is -2.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Pan Pacific International Holdings stock overvalued right now?
Based on GuruFocus' analysis, Pan Pacific International Holdings (TSE:7532) is currently considered Fairly Valued. The stock's GF Value™ is 円927.21, compared to a current price of 円850.40 — trading 8.3% below its estimated fair value. The current Beneish M-Score is -2.54. Pan Pacific International Holdings' overall GF Score™ is 85/100. 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 Pan Pacific International Holdings (TSE:7532), the current Beneish M-Score is -2.54 as of Jul. 11, 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 Pan Pacific International Holdings (TSE:7532) Overvalued in 2026?

Based on GuruFocus' analysis, Pan Pacific International Holdings stock appears to be undervalued. The current stock price of 円850.40 is trading 8.3% below its estimated GF Value™ of 円927.21. GuruFocus considers Pan Pacific International Holdings to be Fairly Valued.

Key valuation signals for TSE:7532:

  • Beneish M-Score: -2.54
  • GF Value™: 円927.21 vs. price of 円850.40 (8.3% below fair value)
  • GF Score™: 85/100

No single metric tells the full story. See the TSE:7532 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Pan Pacific International Holdings Business Description

Address 2-25-12 Dogenzaka, Shibuya-ku, Tokyo, JPN, 150-0043
Pan Pacific International Holdings is a leading operator of discount stores and general merchandise stores primarily in Japan, operating 661 stores as of early 2026 nationally. It offers a wide range of products from packaged food, cosmetics, and household products to consumer electronics. The primary store formats include the Don Quijote discount stores, Mega Donki format, and general merchandise stores operated under the UNY brand. Overseas operations concentrate on North America and Southeast Asia. The group has acquired small supermarket chains in Hawaii and California in the US and also operates stores across Singapore and Hong Kong.
85GF Score

Get the complete analysis for TSE:7532

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

円850.40
Price
円927.21
GF Value