Ainavo Holdings Co (TSE:7539) Beneish M-Score: -2.55 (As of Jul. 02, 2026)


TSE:7539 Ainavo Holdings Co Ltd TSE:7539
81 GF Score
Price 円814.00
GF Value 円690.46
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is Ainavo Holdings Co Beneish M-Score?

Ainavo Holdings Co TSE:7539 +0.87% 81 Beneish M-Score is -2.55 as of Jul. 02, 2026. GuruFocus rates TSE:7539 with a GF Score™ of 81/100 and a GF Value™ of 円690.46 (Modestly Overvalued). The stock has 4 warning signs investors should review. Among 1,700 Construction companies, Ainavo Holdings Co ranks better than 54.71% 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 -2.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7539' s Beneish M-Score Range Over the Past 10 Years
Min: -2.75   Med: -2.49   Max: -2.19
Current: -2.55

During the past 13 years, the highest Beneish M-Score of Ainavo Holdings Co was -2.19. The lowest was -2.75. And the median was -2.49.


Ainavo Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Ainavo Holdings Co'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.

Ainavo Holdings Co Beneish M-Score Chart

Ainavo Holdings Co Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.50 -2.19 -2.21 -2.75 -2.55

Ainavo Holdings Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 -2.55 0.00 0.00

TSE:7539 vs TT, JCI, CARR: Beneish M-Score Comparison

For the Building Products & Equipment subindustry, Ainavo Holdings Co'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.


Ainavo Holdings Co Beneish M-Score vs Construction Industry

For the Construction industry and Industrials sector, Ainavo Holdings Co's Beneish M-Score distribution charts can be found below:

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


TSE:7539
81GF Score
Ainavo Holdings Co Ltd TSE:7539
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ainavo Holdings Co 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 Ainavo Holdings Co 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 * 0.9519+0.528 * 0.9733+0.404 * 1.2577+0.892 * 1.0277+0.115 * 1.0113
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.030904-0.327 * 0.9929
=-2.55

* 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 (Sep25) TTM:Last Year (Sep24) TTM:
Total Receivables was 円13,934 Mil.
Revenue was 円92,272 Mil.
Gross Profit was 円13,625 Mil.
Total Current Assets was 円32,910 Mil.
Total Assets was 円47,482 Mil.
Property, Plant and Equipment(Net PPE) was 円6,724 Mil.
Depreciation, Depletion and Amortization(DDA) was 円286 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円19,431 Mil.
Long-Term Debt & Capital Lease Obligation was 円150 Mil.
Net Income was 円1,679 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,147 Mil.
Total Receivables was 円14,243 Mil.
Revenue was 円89,783 Mil.
Gross Profit was 円12,904 Mil.
Total Current Assets was 円32,458 Mil.
Total Assets was 円44,962 Mil.
Property, Plant and Equipment(Net PPE) was 円6,595 Mil.
Depreciation, Depletion and Amortization(DDA) was 円284 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円18,508 Mil.
Long-Term Debt & Capital Lease Obligation was 円167 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)
=(13933.816 / 92272.175) / (14242.779 / 89782.84)
=0.151008 / 0.158636
=0.9519

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)
=(12903.98 / 89782.84) / (13625.145 / 92272.175)
=0.143724 / 0.147663
=0.9733

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 - (32910.289 + 6723.655) / 47481.56) / (1 - (32457.597 + 6595.368) / 44961.55)
=0.165277 / 0.131414
=1.2577

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
=92272.175 / 89782.84
=1.0277

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))
=(284.341 / (284.341 + 6595.368)) / (286.488 / (286.488 + 6723.655))
=0.04133 / 0.040868
=1.0113

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 / 92272.175) / (0 / 89782.84)
=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)
=((149.754 + 19431.463) / 47481.56) / ((166.627 + 18507.721) / 44961.55)
=0.412396 / 0.41534
=0.9929

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
=(1679.268 - 0 - 3146.639) / 47481.56
=-0.030904

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.

Ainavo Holdings Co has a M-score of -2.55 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 -2.55 mean?
Ainavo Holdings Co (TSE:7539) has a Beneish M-Score of -2.55 as of Jul. 02, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Ainavo Holdings Co and its competitors. According to the industry distribution chart, Ainavo Holdings Co ranks #770 out of 1700 companies in the Construction industry, placing it in the top 45.3%.
Is Ainavo Holdings Co's Beneish M-Score too high?
Ainavo Holdings Co's current Beneish M-Score is -2.55. Based on the distribution chart, Ainavo Holdings Co ranks #770 out of 1700 companies in the Construction industry, which is above the industry midpoint. Overall, Ainavo Holdings Co has a GF Score™ of 81/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Ainavo Holdings Co's Beneish M-Score compare to TT and JCI?
According to the Construction industry distribution chart, Ainavo Holdings Co ranks #770 out of 1700 companies for Beneish M-Score. This puts Ainavo Holdings Co 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 Construction company?
A good Beneish M-Score depends on the Construction 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 Ainavo Holdings Co and its competitors. Ainavo Holdings Co's current Beneish M-Score is -2.55. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ainavo Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Ainavo Holdings Co (TSE:7539) is currently considered Modestly Overvalued. The stock's GF Value™ is 円690.46, compared to a current price of 円814.00 — trading 17.9% above its estimated fair value. The current Beneish M-Score is -2.55. Ainavo Holdings Co's overall GF Score™ is 81/100 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 Ainavo Holdings Co (TSE:7539), the current Beneish M-Score is -2.55 as of Jul. 02, 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 Ainavo Holdings Co (TSE:7539) Overvalued in 2026?

Based on GuruFocus' analysis, Ainavo Holdings Co stock appears to be overvalued. The current stock price of 円814.00 is trading 17.9% above its estimated GF Value™ of 円690.46. GuruFocus considers Ainavo Holdings Co to be Modestly Overvalued.

Key valuation signals for TSE:7539:

  • Beneish M-Score: -2.55
  • GF Value™: 円690.46 vs. price of 円814.00 (17.9% above fair value)
  • GF Score™: 81/100 with 4 warning signs

No single metric tells the full story. See the TSE:7539 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Ainavo Holdings Co Business Description

Address 3-3-3 Shikahama, Adachi-ku, Tokyo, JPN, 123-8509
Ainavo Holdings Co Ltd is a Japanese based firm engaged in the design, construction contract and sale of wholesale tile and housing equipment, health equipment and air-conditioning equipment, pipe materials, and import stone. Its product portfolio includes tile/stone, siding, roofing material, wooden building, aluminum building material and wooden precut.
81GF Score

Get the complete analysis for TSE:7539

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

円814.00
Price
円690.46
GF Value