Nishimatsuya Chain Co (TSE:7545) Beneish M-Score: -2.53 (As of Jul. 18, 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:7545 Nishimatsuya Chain Co Ltd TSE:7545
71 GF Score
Price 円2,019.00
GF Value 円2,328.72
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Nishimatsuya Chain Co Beneish M-Score?

Nishimatsuya Chain Co TSE:7545 +1.41% 71 Beneish M-Score is -2.53 as of Jul. 18, 2026. GuruFocus rates TSE:7545 with a GF Score™ of 71/100 and a GF Value™ of 円2,328.72 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 1,083 Retail - Cyclical companies, Nishimatsuya Chain Co ranks worse than 54.29% 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 -2.53 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7545' s Beneish M-Score Range Over the Past 10 Years
Min: -2.94   Med: -2.43   Max: -1.87
Current: -2.53

During the past 13 years, the highest Beneish M-Score of Nishimatsuya Chain Co was -1.87. The lowest was -2.94. And the median was -2.43.


Nishimatsuya Chain Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Nishimatsuya Chain 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.

Nishimatsuya Chain Co Beneish M-Score Chart

Nishimatsuya Chain Co Annual Data
Trend Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Feb25 Feb26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.45 -1.87 -2.53 -2.40 -2.53

Nishimatsuya Chain Co Quarterly Data
Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26 May26
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 -2.53 0.00

TSE:7545 vs CASY, WSM, DKS: Beneish M-Score Comparison

For the Specialty Retail subindustry, Nishimatsuya Chain 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.


Nishimatsuya Chain Co Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Nishimatsuya Chain Co's Beneish M-Score distribution charts can be found below:

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


TSE:7545
71GF Score
Nishimatsuya Chain Co Ltd TSE:7545
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Nishimatsuya Chain 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 Nishimatsuya Chain 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 * 0.9669+0.528 * 1.0286+0.404 * 1.0884+0.892 * 1.0397+0.115 * 0.9357
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.023207-0.327 * 0.9809
=-2.53

* 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 (Feb26) TTM:Last Year (Feb25) TTM:
Total Receivables was 円6,432 Mil.
Revenue was 円193,365 Mil.
Gross Profit was 円64,723 Mil.
Total Current Assets was 円118,000 Mil.
Total Assets was 円160,251 Mil.
Property, Plant and Equipment(Net PPE) was 円24,116 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,715 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円56,454 Mil.
Long-Term Debt & Capital Lease Obligation was 円183 Mil.
Net Income was 円6,847 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円10,566 Mil.
Total Receivables was 円6,398 Mil.
Revenue was 円185,974 Mil.
Gross Profit was 円64,030 Mil.
Total Current Assets was 円110,952 Mil.
Total Assets was 円148,947 Mil.
Property, Plant and Equipment(Net PPE) was 円22,509 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,491 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円53,480 Mil.
Long-Term Debt & Capital Lease Obligation was 円188 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)
=(6432 / 193365) / (6398 / 185974)
=0.033264 / 0.034403
=0.9669

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)
=(64030 / 185974) / (64723 / 193365)
=0.344295 / 0.334719
=1.0286

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 - (118000 + 24116) / 160251) / (1 - (110952 + 22509) / 148947)
=0.113166 / 0.10397
=1.0884

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
=193365 / 185974
=1.0397

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))
=(1491 / (1491 + 22509)) / (1715 / (1715 + 24116))
=0.062125 / 0.066393
=0.9357

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 / 193365) / (0 / 185974)
=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)
=((183 + 56454) / 160251) / ((188 + 53480) / 148947)
=0.353427 / 0.360316
=0.9809

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
=(6847 - 0 - 10566) / 160251
=-0.023207

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.

Nishimatsuya Chain Co has a M-score of -2.53 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 -2.53 mean?
Nishimatsuya Chain Co (TSE:7545) has a Beneish M-Score of -2.53 as of Jul. 18, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Nishimatsuya Chain Co and its competitors. According to the industry distribution chart, Nishimatsuya Chain Co ranks #588 out of 1083 companies in the Retail - Cyclical industry, placing it in the top 54.3%.
Is Nishimatsuya Chain Co's Beneish M-Score too high?
Nishimatsuya Chain Co's current Beneish M-Score is -2.53. Based on the distribution chart, Nishimatsuya Chain Co ranks #588 out of 1083 companies in the Retail - Cyclical industry, which is below the industry midpoint. Overall, Nishimatsuya Chain Co has a GF Score™ of 71/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Nishimatsuya Chain Co's Beneish M-Score compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Nishimatsuya Chain Co ranks #588 out of 1083 companies for Beneish M-Score. This places Nishimatsuya Chain Co 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 - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Nishimatsuya Chain Co and its competitors. Nishimatsuya Chain Co's current Beneish M-Score is -2.53. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nishimatsuya Chain Co stock overvalued right now?
Based on GuruFocus' analysis, Nishimatsuya Chain Co (TSE:7545) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,328.72, compared to a current price of 円2,019.00 — trading 13.3% below its estimated fair value. The current Beneish M-Score is -2.53. Nishimatsuya Chain Co's overall GF Score™ is 71/100 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 Nishimatsuya Chain Co (TSE:7545), the current Beneish M-Score is -2.53 as of Jul. 18, 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 Nishimatsuya Chain Co (TSE:7545) Overvalued in 2026?

Based on GuruFocus' analysis, Nishimatsuya Chain Co stock appears to be undervalued. The current stock price of 円2,019.00 is trading 13.3% below its estimated GF Value™ of 円2,328.72. GuruFocus considers Nishimatsuya Chain Co to be Modestly Undervalued.

Key valuation signals for TSE:7545:

  • Beneish M-Score: -2.53
  • GF Value™: 円2,328.72 vs. price of 円2,019.00 (13.3% below fair value)
  • GF Score™: 71/100 with 4 warning signs

No single metric tells the full story. See the TSE:7545 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Nishimatsuya Chain Co Business Description

Address 266-1 Kantochosho, Hyogo Prefecture, Himeji City, JPN, 6710218
Nishimatsuya Chain Co Ltd is a Japanese retailer that sells clothing and other goods for children and babies. The company also manufactures items for its private-label brand. Apparel includes outerwear, underwear, pajamas, hats, shoes, and maternity clothing. Other products include hygiene products, toys, strollers, high chairs, and bedroom items. Nishimatsuya has nearly 1,000 stores throughout Japan, in Kanto, Chubu, Kinki, Tohoku, Kyushu, Hokkaido, Hokuriku, and Chugoku. The company also has a substantial e-commerce business.
71GF Score

Get the complete analysis for TSE:7545

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

円2,019.00
Price
円2,328.72
GF Value