Sakae Electronics (TSE:7567) Beneish M-Score: -2.11 (As of Jun. 26, 2026)


TSE:7567 Sakae Electronics Corp TSE:7567
66 GF Score
Price 円537.00
GF Value 円403.25
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is Sakae Electronics Beneish M-Score?

Sakae Electronics TSE:7567 +1.32% 66 Beneish M-Score is -2.11 as of Jun. 26, 2026. GuruFocus rates TSE:7567 with a GF Score™ of 66/100 and a GF Value™ of 円403.25 (Significantly Overvalued). The stock has 8 warning signs investors should review. Among 2,926 Industrial Products companies, Sakae Electronics ranks worse than 72.93% 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 -2.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7567' s Beneish M-Score Range Over the Past 10 Years
Min: -2.69   Med: -2.33   Max: -1.9
Current: -2.11

During the past 13 years, the highest Beneish M-Score of Sakae Electronics was -1.90. The lowest was -2.69. And the median was -2.33.


Sakae Electronics Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Sakae Electronics'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.

Sakae Electronics Beneish M-Score Chart

Sakae Electronics 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 -1.90 -2.42 -2.36 -2.28 -2.11

Sakae Electronics 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 -2.36 0.00 -2.28 0.00 -2.11

TSE:7567 vs VRT, BE: Beneish M-Score Comparison

For the Electrical Equipment & Parts subindustry, Sakae Electronics'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.


Sakae Electronics Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, Sakae Electronics's Beneish M-Score distribution charts can be found below:

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


TSE:7567
66GF Score
Sakae Electronics Corp TSE:7567
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sakae Electronics 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 Sakae Electronics 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 * 1.0171+0.528 * 1.0146+0.404 * 1.3082+0.892 * 1.1403+0.115 * 1.4118
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.012063-0.327 * 1.0079
=-2.11

* 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1,291 Mil.
Revenue was 円7,330 Mil.
Gross Profit was 円1,186 Mil.
Total Current Assets was 円4,378 Mil.
Total Assets was 円7,361 Mil.
Property, Plant and Equipment(Net PPE) was 円1,530 Mil.
Depreciation, Depletion and Amortization(DDA) was 円20 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,189 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 Mil.
Net Income was 円114 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円25 Mil.
Total Receivables was 円1,113 Mil.
Revenue was 円6,428 Mil.
Gross Profit was 円1,056 Mil.
Total Current Assets was 円4,126 Mil.
Total Assets was 円6,692 Mil.
Property, Plant and Equipment(Net PPE) was 円1,558 Mil.
Depreciation, Depletion and Amortization(DDA) was 円28 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,975 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 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)
=(1290.771 / 7330.361) / (1112.929 / 6428.38)
=0.176086 / 0.173127
=1.0171

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)
=(1055.535 / 6428.38) / (1186.319 / 7330.361)
=0.164199 / 0.161836
=1.0146

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 - (4378.152 + 1530.331) / 7360.657) / (1 - (4125.519 + 1557.655) / 6692.424)
=0.197289 / 0.150805
=1.3082

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
=7330.361 / 6428.38
=1.1403

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))
=(28.229 / (28.229 + 1557.655)) / (19.541 / (19.541 + 1530.331))
=0.0178 / 0.012608
=1.4118

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 / 7330.361) / (0 / 6428.38)
=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)
=((0 + 2189.103) / 7360.657) / ((0 + 1974.734) / 6692.424)
=0.297406 / 0.29507
=1.0079

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
=(113.845 - 0 - 25.057) / 7360.657
=0.012063

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.

Sakae Electronics has a M-score of -2.11 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 -2.11 mean?
Sakae Electronics (TSE:7567) has a Beneish M-Score of -2.11 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Sakae Electronics and its competitors. According to the industry distribution chart, Sakae Electronics ranks #2134 out of 2926 companies in the Industrial Products industry, placing it in the top 72.9%.
Is Sakae Electronics' Beneish M-Score too high?
Sakae Electronics' current Beneish M-Score is -2.11. Based on the distribution chart, Sakae Electronics ranks #2134 out of 2926 companies in the Industrial Products industry, which is below the industry midpoint. Overall, Sakae Electronics has a GF Score™ of 66/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Sakae Electronics' Beneish M-Score compare to VRT and BE?
According to the Industrial Products industry distribution chart, Sakae Electronics ranks #2134 out of 2926 companies for Beneish M-Score. This places Sakae Electronics 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 Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 Sakae Electronics and its competitors. Sakae Electronics's current Beneish M-Score is -2.11. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sakae Electronics stock overvalued right now?
Based on GuruFocus' analysis, Sakae Electronics (TSE:7567) is currently considered Significantly Overvalued. The stock's GF Value™ is 円403.25, compared to a current price of 円537.00 — trading 33.2% above its estimated fair value. The current Beneish M-Score is -2.11. Sakae Electronics' overall GF Score™ is 66/100 with 8 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 Sakae Electronics (TSE:7567), the current Beneish M-Score is -2.11 as of Jun. 26, 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 Sakae Electronics (TSE:7567) Overvalued in 2026?

Based on GuruFocus' analysis, Sakae Electronics stock appears to be overvalued. The current stock price of 円537.00 is trading 33.2% above its estimated GF Value™ of 円403.25. GuruFocus considers Sakae Electronics to be Significantly Overvalued.

Key valuation signals for TSE:7567:

  • Beneish M-Score: -2.11
  • GF Value™: 円403.25 vs. price of 円537.00 (33.2% above fair value)
  • GF Score™: 66/100 with 8 warning signs

No single metric tells the full story. See the TSE:7567 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sakae Electronics Business Description

Address 2-9-10 Sotokanda, 3rd floor, Chiyoda-ku, Tokyo, JPN, 101-0021
Sakae Electronics Corp operates as an electronic parts general trading company. The products of the company include switching power supply, variable power supply, UPS, custom power supply, and others.
66GF Score

Get the complete analysis for TSE:7567

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

円537.00
Price
円403.25
GF Value