Saizeriya Co (TSE:7581) Beneish M-Score: -2.66 (As of Jun. 28, 2026)


TSE:7581 Saizeriya Co Ltd TSE:7581
88 GF Score
Price 円5,340.00
GF Value 円6,955.21
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Saizeriya Co Beneish M-Score?

Saizeriya Co TSE:7581 -1.11% 88 Beneish M-Score is -2.66 as of Jun. 28, 2026. GuruFocus rates TSE:7581 with a GF Score™ of 88/100 and a GF Value™ of 円6,955.21 (Modestly Undervalued). The stock has 1 warning sign investors should review. Among 356 Restaurants companies, Saizeriya Co ranks worse than 60.11% 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 -2.66 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7581' s Beneish M-Score Range Over the Past 10 Years
Min: -3.31   Med: -2.65   Max: -2.41
Current: -2.66

During the past 13 years, the highest Beneish M-Score of Saizeriya Co was -2.41. The lowest was -3.31. And the median was -2.65.


Saizeriya Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Saizeriya 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.

Saizeriya Co Beneish M-Score Chart

Saizeriya Co Annual Data
Trend Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.57 -2.43 -2.64 -2.65 -2.66

Saizeriya Co Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26
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 -2.66 0.00 0.00

TSE:7581 vs MCD, SBUX, CMG: Beneish M-Score Comparison

For the Restaurants subindustry, Saizeriya 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.


Saizeriya Co Beneish M-Score vs Restaurants Industry

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

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


TSE:7581
88GF Score
Saizeriya Co Ltd TSE:7581
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Saizeriya 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 Saizeriya 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 * 1.1469+0.528 * 1.0129+0.404 * 0.8854+0.892 * 1.1433+0.115 * 1.0054
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.084237-0.327 * 1.0271
=-2.66

* 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 (Aug25) TTM:Last Year (Aug24) TTM:
Total Receivables was 円7,107 Mil.
Revenue was 円256,714 Mil.
Gross Profit was 円149,082 Mil.
Total Current Assets was 円96,465 Mil.
Total Assets was 円179,446 Mil.
Property, Plant and Equipment(Net PPE) was 円79,718 Mil.
Depreciation, Depletion and Amortization(DDA) was 円16,038 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円35,319 Mil.
Long-Term Debt & Capital Lease Obligation was 円17,052 Mil.
Net Income was 円11,164 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円26,280 Mil.
Total Receivables was 円5,420 Mil.
Revenue was 円224,542 Mil.
Gross Profit was 円132,084 Mil.
Total Current Assets was 円98,158 Mil.
Total Assets was 円168,136 Mil.
Property, Plant and Equipment(Net PPE) was 円66,525 Mil.
Depreciation, Depletion and Amortization(DDA) was 円13,471 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円32,644 Mil.
Long-Term Debt & Capital Lease Obligation was 円15,132 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)
=(7107 / 256714) / (5420 / 224542)
=0.027685 / 0.024138
=1.1469

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)
=(132084 / 224542) / (149082 / 256714)
=0.588237 / 0.580732
=1.0129

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 - (96465 + 79718) / 179446) / (1 - (98158 + 66525) / 168136)
=0.018184 / 0.020537
=0.8854

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
=256714 / 224542
=1.1433

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))
=(13471 / (13471 + 66525)) / (16038 / (16038 + 79718))
=0.168396 / 0.167488
=1.0054

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 / 256714) / (0 / 224542)
=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)
=((17052 + 35319) / 179446) / ((15132 + 32644) / 168136)
=0.291848 / 0.284151
=1.0271

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
=(11164 - 0 - 26280) / 179446
=-0.084237

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.

Saizeriya Co has a M-score of -2.66 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 -2.66 mean?
Saizeriya Co (TSE:7581) has a Beneish M-Score of -2.66 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Saizeriya Co and its competitors. According to the industry distribution chart, Saizeriya Co ranks #214 out of 356 companies in the Restaurants industry, placing it in the top 60.1%.
Is Saizeriya Co's Beneish M-Score too high?
Saizeriya Co's current Beneish M-Score is -2.66. Based on the distribution chart, Saizeriya Co ranks #214 out of 356 companies in the Restaurants industry, which is below the industry midpoint. Overall, Saizeriya Co has a GF Score™ of 88/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Saizeriya Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Saizeriya Co ranks #214 out of 356 companies for Beneish M-Score. This places Saizeriya 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Saizeriya Co and its competitors. Saizeriya Co's current Beneish M-Score is -2.66. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Saizeriya Co stock overvalued right now?
Based on GuruFocus' analysis, Saizeriya Co (TSE:7581) is currently considered Modestly Undervalued. The stock's GF Value™ is 円6,955.21, compared to a current price of 円5,340.00 — trading 23.2% below its estimated fair value. The current Beneish M-Score is -2.66. Saizeriya Co's overall GF Score™ is 88/100 with 1 warning sign 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 Saizeriya Co (TSE:7581), the current Beneish M-Score is -2.66 as of Jun. 28, 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 Saizeriya Co (TSE:7581) Overvalued in 2026?

Based on GuruFocus' analysis, Saizeriya Co stock appears to be undervalued. The current stock price of 円5,340.00 is trading 23.2% below its estimated GF Value™ of 円6,955.21. GuruFocus considers Saizeriya Co to be Modestly Undervalued.

Key valuation signals for TSE:7581:

  • Beneish M-Score: -2.66
  • GF Value™: 円6,955.21 vs. price of 円5,340.00 (23.2% below fair value)
  • GF Score™: 88/100 with 1 warning sign

No single metric tells the full story. See the TSE:7581 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Saizeriya Co Business Description

Address 2-5 Asahi, Yoshikawa City, JPN, 3420008
Saizeriya Co Ltd operates more than 1,000 casual Italian-style restaurants in Japan and close to another 300 of those restaurants in other Southeast Asian countries, particularly China. Saizeriya has a vertically integrated manufacturing and sales system that covers all stages from raw material purchasing and processing to restaurant service. Its business includes farms and factories in Japan, Australia, and Italy to grow vegetables and process meat and dairy. More than three fourths of the company's sales come from restaurants in Japan.
88GF Score

Get the complete analysis for TSE:7581

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

円5,340.00
Price
円6,955.21
GF Value