Daiichi Co (TSE:7643) Beneish M-Score: -2.37 (As of Jun. 25, 2026)


TSE:7643 Daiichi Co Ltd TSE:7643
82 GF Score
Price 円1,685.00
GF Value 円1,693.98
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Daiichi Co Beneish M-Score?

Daiichi Co TSE:7643 -0.12% 82 Beneish M-Score is -2.37 as of Jun. 25, 2026. GuruFocus rates TSE:7643 with a GF Score™ of 82/100 and a GF Value™ of 円1,693.98 (Fairly Valued). The stock has 1 warning sign investors should review. Among 293 Retail - Defensive companies, Daiichi Co ranks worse than 69.62% 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 -2.37 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7643' s Beneish M-Score Range Over the Past 10 Years
Min: -2.85   Med: -2.58   Max: -2.27
Current: -2.37

During the past 13 years, the highest Beneish M-Score of Daiichi Co was -2.27. The lowest was -2.85. And the median was -2.58.


Daiichi Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Daiichi 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.

Daiichi Co Beneish M-Score Chart

Daiichi Co Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.56 -2.59 -2.51 -2.45 -2.37

Daiichi Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Jun25 Sep25 Dec25 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 0.00 0.00 -2.37 0.00 0.00

TSE:7643 vs KR: Beneish M-Score Comparison

For the Grocery Stores subindustry, Daiichi 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.


Daiichi Co Beneish M-Score vs Retail - Defensive Industry

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

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


TSE:7643
82GF Score
Daiichi Co Ltd TSE:7643
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Daiichi 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 Daiichi 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 * 1.1265+0.528 * 1.0123+0.404 * 1.076+0.892 * 1.1292+0.115 * 0.8185
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.026471-0.327 * 1.0575
=-2.37

* 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 (Sep25) TTM:Last Year (Sep24) TTM:
Total Receivables was 円1,882 Mil.
Revenue was 円59,160 Mil.
Gross Profit was 円15,408 Mil.
Total Current Assets was 円10,987 Mil.
Total Assets was 円27,338 Mil.
Property, Plant and Equipment(Net PPE) was 円14,883 Mil.
Depreciation, Depletion and Amortization(DDA) was 円994 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,285 Mil.
Long-Term Debt & Capital Lease Obligation was 円963 Mil.
Net Income was 円979 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,703 Mil.
Total Receivables was 円1,480 Mil.
Revenue was 円52,393 Mil.
Gross Profit was 円13,814 Mil.
Total Current Assets was 円10,674 Mil.
Total Assets was 円26,200 Mil.
Property, Plant and Equipment(Net PPE) was 円14,219 Mil.
Depreciation, Depletion and Amortization(DDA) was 円768 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,157 Mil.
Long-Term Debt & Capital Lease Obligation was 円412 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)
=(1882.323 / 59160.493) / (1479.863 / 52393.195)
=0.031817 / 0.028245
=1.1265

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)
=(13814.22 / 52393.195) / (15408.227 / 59160.493)
=0.263664 / 0.260448
=1.0123

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 - (10987.269 + 14882.561) / 27338.126) / (1 - (10673.905 + 14218.539) / 26200.196)
=0.053709 / 0.049914
=1.076

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
=59160.493 / 52393.195
=1.1292

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))
=(767.821 / (767.821 + 14218.539)) / (993.851 / (993.851 + 14882.561))
=0.051235 / 0.062599
=0.8185

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 / 59160.493) / (0 / 52393.195)
=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)
=((962.8 + 6284.927) / 27338.126) / ((411.58 + 6156.876) / 26200.196)
=0.265114 / 0.250703
=1.0575

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
=(979.425 - 0 - 1703.1) / 27338.126
=-0.026471

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.

Daiichi Co has a M-score of -2.37 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 -2.37 mean?
Daiichi Co (TSE:7643) has a Beneish M-Score of -2.37 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Daiichi Co and its competitors. According to the industry distribution chart, Daiichi Co ranks #204 out of 293 companies in the Retail - Defensive industry, placing it in the top 69.6%.
Is Daiichi Co's Beneish M-Score too high?
Daiichi Co's current Beneish M-Score is -2.37. Based on the distribution chart, Daiichi Co ranks #204 out of 293 companies in the Retail - Defensive industry, which is below the industry midpoint. Overall, Daiichi Co has a GF Score™ of 82/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Daiichi Co's Beneish M-Score compare to KR?
According to the Retail - Defensive industry distribution chart, Daiichi Co ranks #204 out of 293 companies for Beneish M-Score. This places Daiichi 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 - 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 Daiichi Co and its competitors. Daiichi Co's current Beneish M-Score is -2.37. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Daiichi Co stock overvalued right now?
Based on GuruFocus' analysis, Daiichi Co (TSE:7643) is currently considered Fairly Valued. The stock's GF Value™ is 円1,693.98, compared to a current price of 円1,685.00 — trading 0.5% below its estimated fair value. The current Beneish M-Score is -2.37. Daiichi Co's overall GF Score™ is 82/100 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 Daiichi Co (TSE:7643), the current Beneish M-Score is -2.37 as of Jun. 25, 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 Daiichi Co (TSE:7643) Overvalued in 2026?

Based on GuruFocus' analysis, Daiichi Co stock appears to be undervalued. The current stock price of 円1,685.00 is trading 0.5% below its estimated GF Value™ of 円1,693.98. GuruFocus considers Daiichi Co to be Fairly Valued.

Key valuation signals for TSE:7643:

  • Beneish M-Score: -2.37
  • GF Value™: 円1,693.98 vs. price of 円1,685.00 (0.5% below fair value)
  • GF Score™: 82/100 with 1 warning sign

No single metric tells the full story. See the TSE:7643 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Daiichi Co Business Description

Address 14 47 20 W 1-chome, Jonan, Obihiro, JPN, 080-2470
Daiichi Co Ltd is engaged in the business of food supermarket, real estate and rental business.
82GF Score

Get the complete analysis for TSE:7643

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

円1,685.00
Price
円1,693.98
GF Value