Gyet Co (TSE:7603) Beneish M-Score: -0.28 (As of Jun. 28, 2026)


TSE:7603 Gyet Co Ltd TSE:7603
35 GF Score
Price 円48.00
GF Value 円155.45
Valuation Possible Value Trap
! 9 Warning Signs
View Full Analysis

What is Gyet Co Beneish M-Score?

Gyet Co TSE:7603 -2.04% 35 Beneish M-Score is -0.28 as of Jun. 28, 2026. GuruFocus rates TSE:7603 with a GF Score™ of 35/100 and a GF Value™ of 円155.45 (Possible Value Trap). The stock has 9 warning signs investors should review. Among 1,087 Retail - Cyclical companies, Gyet Co ranks worse than 92.73% 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.

Warning Sign:

Beneish M-Score -0.28 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:7603' s Beneish M-Score Range Over the Past 10 Years
Min: -3.6   Med: -2.8   Max: -0.28
Current: -0.28

During the past 13 years, the highest Beneish M-Score of Gyet Co was -0.28. The lowest was -3.60. And the median was -2.80.


Gyet Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Gyet 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.

Gyet Co Beneish M-Score Chart

Gyet 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 -3.07 -2.15 -2.50 -3.11 -0.28

Gyet Co Semi-Annual Data
Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24 Aug24 Feb25 Aug25 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 -2.50 0.00 -3.11 0.00 -0.28

TSE:7603 vs TJX, ROST, BURL: Beneish M-Score Comparison

For the Apparel Retail subindustry, Gyet 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.


Gyet Co Beneish M-Score vs Retail - Cyclical Industry

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

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


TSE:7603
35GF Score
Gyet Co Ltd TSE:7603
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Gyet 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 Gyet 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 * 2.7883+0.528 * 1.2625+0.404 * 0.6984+0.892 * 0.8835+0.115 * 0.4133
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9274+4.679 * 0.139433-0.327 * 0.8725
=-0.28

* 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840 Mil.
Revenue was 円11,590 Mil.
Gross Profit was 円4,356 Mil.
Total Current Assets was 円5,769 Mil.
Total Assets was 円7,093 Mil.
Property, Plant and Equipment(Net PPE) was 円42 Mil.
Depreciation, Depletion and Amortization(DDA) was 円100 Mil.
Selling, General, & Admin. Expense(SGA) was 円689 Mil.
Total Current Liabilities was 円2,470 Mil.
Long-Term Debt & Capital Lease Obligation was 円906 Mil.
Net Income was 円-3,076 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-4,065 Mil.
Total Receivables was 円341 Mil.
Revenue was 円13,119 Mil.
Gross Profit was 円6,225 Mil.
Total Current Assets was 円5,111 Mil.
Total Assets was 円7,303 Mil.
Property, Plant and Equipment(Net PPE) was 円302 Mil.
Depreciation, Depletion and Amortization(DDA) was 円124 Mil.
Selling, General, & Admin. Expense(SGA) was 円841 Mil.
Total Current Liabilities was 円3,071 Mil.
Long-Term Debt & Capital Lease Obligation was 円913 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)
=(840 / 11590) / (341 / 13119)
=0.072476 / 0.025993
=2.7883

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)
=(6225 / 13119) / (4356 / 11590)
=0.474503 / 0.375841
=1.2625

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 - (5769 + 42) / 7093) / (1 - (5111 + 302) / 7303)
=0.180742 / 0.258798
=0.6984

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
=11590 / 13119
=0.8835

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))
=(124 / (124 + 302)) / (100 / (100 + 42))
=0.29108 / 0.704225
=0.4133

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)
=(689 / 11590) / (841 / 13119)
=0.059448 / 0.064105
=0.9274

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)
=((906 + 2470) / 7093) / ((913 + 3071) / 7303)
=0.475962 / 0.545529
=0.8725

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
=(-3076 - 0 - -4065) / 7093
=0.139433

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.

Gyet Co has a M-score of -0.28 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -0.28 mean?
Gyet Co (TSE:7603) has a Beneish M-Score of -0.28 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Gyet Co and its competitors. According to the industry distribution chart, Gyet Co ranks #1008 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 92.7%.
Is Gyet Co's Beneish M-Score too high?
Gyet Co's current Beneish M-Score is -0.28. Based on the distribution chart, Gyet Co ranks #1008 out of 1087 companies in the Retail - Cyclical industry, which is in the bottom quartile relative to peers. Overall, Gyet Co has a GF Score™ of 35/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Gyet Co's Beneish M-Score compare to TJX and ROST?
According to the Retail - Cyclical industry distribution chart, Gyet Co ranks #1008 out of 1087 companies for Beneish M-Score. This places Gyet 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 Gyet Co and its competitors. Gyet Co's current Beneish M-Score is -0.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Gyet Co stock overvalued right now?
Based on GuruFocus' analysis, Gyet Co (TSE:7603) is currently considered Possible Value Trap. The stock's GF Value™ is 円155.45, compared to a current price of 円48.00 — trading 69.1% below its estimated fair value. The current Beneish M-Score is -0.28. Gyet Co's overall GF Score™ is 35/100 with 9 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 Gyet Co (TSE:7603), the current Beneish M-Score is -0.28 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 Gyet Co (TSE:7603) Overvalued in 2026?

Based on GuruFocus' analysis, Gyet Co stock appears to be undervalued. The current stock price of 円48.00 is trading 69.1% below its estimated GF Value™ of 円155.45. GuruFocus considers Gyet Co to be Possible Value Trap.

Key valuation signals for TSE:7603:

  • Beneish M-Score: -0.28
  • GF Value™: 円155.45 vs. price of 円48.00 (69.1% below fair value)
  • GF Score™: 35/100 with 9 warning signs

No single metric tells the full story. See the TSE:7603 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Gyet Co Business Description

Address Shin-KoenjiTwinBuilding, 1-7-7 Umesato, Suginami-ku, Tokyo, JPN, 166-0011
Gyet Co Ltd is a retailer. The company focuses on casual clothing and operates a chain of stores world-wide. Some of its products include Jeans, Hat cap, Muffler, Belt, Sneakers, Socks, Sweater, Jackets, Inner shirts, Tops, Bottoms, Coats, Knit cardigan, and others.
35GF Score

Get the complete analysis for TSE:7603

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

円48.00
Price
円155.45
GF Value