OM2 Network Co (TSE:7614) Beneish M-Score: -2.60 (As of Jul. 14, 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:7614 OM2 Network Co Ltd TSE:7614
72 GF Score
Price 円1,547.00
GF Value 円1,639.21
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is OM2 Network Co Beneish M-Score?

OM2 Network Co TSE:7614 72 Beneish M-Score is -2.60 as of Jul. 14, 2026. GuruFocus rates TSE:7614 with a GF Score™ of 72/100 and a GF Value™ of 円1,639.21 (Fairly Valued). The stock has 2 warning signs investors should review. Among 294 Retail - Defensive companies, OM2 Network Co ranks better than 52.72% 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for OM2 Network Co's Beneish M-Score or its related term are showing as below:

TSE:7614' s Beneish M-Score Range Over the Past 10 Years
Min: -2.97   Med: -2.59   Max: -2.16
Current: -2.6

During the past 13 years, the highest Beneish M-Score of OM2 Network Co was -2.16. The lowest was -2.97. And the median was -2.59.


OM2 Network Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for OM2 Network 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.

OM2 Network Co Beneish M-Score Chart

OM2 Network Co Annual Data
Trend Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23 Jan24 Jan25 Jan26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.45 -2.80 -2.58 -2.16 -2.60

OM2 Network Co Quarterly Data
Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 -2.60 0.00

TSE:7614 vs SYY, USFD, PFGC: Beneish M-Score Comparison

For the Food Distribution subindustry, OM2 Network 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.


OM2 Network Co Beneish M-Score vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, OM2 Network Co's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where OM2 Network Co's Beneish M-Score falls into.


TSE:7614
72GF Score
OM2 Network Co Ltd TSE:7614
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

OM2 Network 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 OM2 Network 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 * 0.9802+0.528 * 0.9723+0.404 * 0.9906+0.892 * 1.0791+0.115 * 0.7807
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.022409-0.327 * 1.0656
=-2.60

* 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 (Jan26) TTM:Last Year (Jan25) TTM:
Total Receivables was 円2,445 Mil.
Revenue was 円35,371 Mil.
Gross Profit was 円14,036 Mil.
Total Current Assets was 円14,120 Mil.
Total Assets was 円23,381 Mil.
Property, Plant and Equipment(Net PPE) was 円4,596 Mil.
Depreciation, Depletion and Amortization(DDA) was 円508 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円3,766 Mil.
Long-Term Debt & Capital Lease Obligation was 円629 Mil.
Net Income was 円944 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,468 Mil.
Total Receivables was 円2,312 Mil.
Revenue was 円32,778 Mil.
Gross Profit was 円12,647 Mil.
Total Current Assets was 円12,831 Mil.
Total Assets was 円22,063 Mil.
Property, Plant and Equipment(Net PPE) was 円4,789 Mil.
Depreciation, Depletion and Amortization(DDA) was 円404 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円3,485 Mil.
Long-Term Debt & Capital Lease Obligation was 円407 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)
=(2445.481 / 35371.072) / (2311.999 / 32778.259)
=0.069138 / 0.070535
=0.9802

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)
=(12646.54 / 32778.259) / (14035.757 / 35371.072)
=0.385821 / 0.396815
=0.9723

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 - (14120.473 + 4596.147) / 23380.951) / (1 - (12830.576 + 4788.993) / 22062.622)
=0.199493 / 0.201384
=0.9906

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
=35371.072 / 32778.259
=1.0791

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))
=(403.801 / (403.801 + 4788.993)) / (508.47 / (508.47 + 4596.147))
=0.077762 / 0.09961
=0.7807

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 / 35371.072) / (0 / 32778.259)
=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)
=((629.282 + 3766.028) / 23380.951) / ((407.134 + 3485.095) / 22062.622)
=0.187987 / 0.176417
=1.0656

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
=(944.255 - 0 - 1468.201) / 23380.951
=-0.022409

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.

OM2 Network Co has a M-score of -2.60 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 -2.60 mean?
OM2 Network Co (TSE:7614) has a Beneish M-Score of -2.60 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on OM2 Network Co and its competitors. According to the industry distribution chart, OM2 Network Co ranks #139 out of 294 companies in the Retail - Defensive industry, placing it in the top 47.3%.
Is OM2 Network Co's Beneish M-Score too high?
OM2 Network Co's current Beneish M-Score is -2.60. Based on the distribution chart, OM2 Network Co ranks #139 out of 294 companies in the Retail - Defensive industry, which is above the industry midpoint. Overall, OM2 Network Co has a GF Score™ of 72/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does OM2 Network Co's Beneish M-Score compare to SYY and USFD?
According to the Retail - Defensive industry distribution chart, OM2 Network Co ranks #139 out of 294 companies for Beneish M-Score. This puts OM2 Network 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 Retail - Defensive company?
A good Beneish M-Score depends on the Retail - Defensive 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 OM2 Network Co and its competitors. OM2 Network Co's current Beneish M-Score is -2.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is OM2 Network Co stock overvalued right now?
Based on GuruFocus' analysis, OM2 Network Co (TSE:7614) is currently considered Fairly Valued. The stock's GF Value™ is 円1,639.21, compared to a current price of 円1,547.00 — trading 5.6% below its estimated fair value. The current Beneish M-Score is -2.60. OM2 Network Co's overall GF Score™ is 72/100 with 2 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 OM2 Network Co (TSE:7614), the current Beneish M-Score is -2.60 as of Jul. 14, 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 OM2 Network Co (TSE:7614) Overvalued in 2026?

Based on GuruFocus' analysis, OM2 Network Co stock appears to be undervalued. The current stock price of 円1,547.00 is trading 5.6% below its estimated GF Value™ of 円1,639.21. GuruFocus considers OM2 Network Co to be Fairly Valued.

Key valuation signals for TSE:7614:

  • Beneish M-Score: -2.60
  • GF Value™: 円1,639.21 vs. price of 円1,547.00 (5.6% below fair value)
  • GF Score™: 72/100 with 2 warning signs

No single metric tells the full story. See the TSE:7614 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


OM2 Network Co Business Description

Address 2-4-7 Shiba Daimon, Minato-ku, Tokyo, JPN, 105-0012
OM2 Network Co Ltd is a food distribution company. The company is engaged in the retail trade of meat, beef, and other food items.
72GF Score

Get the complete analysis for TSE:7614

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

円1,547.00
Price
円1,639.21
GF Value