Natty Swanky Holdings Co (TSE:7674) Beneish M-Score: -3.88 (As of Jun. 27, 2026)


TSE:7674 Natty Swanky Holdings Co Ltd TSE:7674
61 GF Score
Price 円2,737.00
GF Value 円3,586.86
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Natty Swanky Holdings Co Beneish M-Score?

Natty Swanky Holdings Co TSE:7674 -0.44% 61 Beneish M-Score is -3.88 as of Jun. 27, 2026. GuruFocus rates TSE:7674 with a GF Score™ of 61/100 and a GF Value™ of 円3,586.86 (Modestly Undervalued). The stock has 1 warning sign investors should review. Among 357 Restaurants companies, Natty Swanky Holdings Co ranks better than 92.44% 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 -3.88 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7674' s Beneish M-Score Range Over the Past 10 Years
Min: -3.88   Med: -2.12   Max: -1.18
Current: -3.88

During the past 9 years, the highest Beneish M-Score of Natty Swanky Holdings Co was -1.18. The lowest was -3.88. And the median was -2.12.


Natty Swanky Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Natty Swanky Holdings 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.

Natty Swanky Holdings Co Beneish M-Score Chart

Natty Swanky Holdings Co Annual Data
Trend Jun17 Jun18 Jun19 Jun20 Jun21 Jan23 Jan24 Jan25 Jan26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.04 -2.12 -2.91 -1.94 -3.88

Natty Swanky Holdings Co Semi-Annual Data
Jun17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Jul22 Jan23 Jul23 Jan24 Jul24 Jan25 Jul25 Jan26
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 -2.91 0.00 -1.94 0.00 -3.88

TSE:7674 vs MCD, SBUX, CMG: Beneish M-Score Comparison

For the Restaurants subindustry, Natty Swanky Holdings 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.


Natty Swanky Holdings Co Beneish M-Score vs Restaurants Industry

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

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


TSE:7674
61GF Score
Natty Swanky Holdings Co Ltd TSE:7674
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Natty Swanky Holdings 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 Natty Swanky Holdings 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 * 0.9758+0.528 * 1.0654+0.404 * 1.0864+0.892 * 1.0677+0.115 * 0.7476
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.294771-0.327 * 1.3179
=-3.88

* 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396 Mil.
Revenue was 円7,683 Mil.
Gross Profit was 円5,179 Mil.
Total Current Assets was 円1,338 Mil.
Total Assets was 円3,164 Mil.
Property, Plant and Equipment(Net PPE) was 円1,293 Mil.
Depreciation, Depletion and Amortization(DDA) was 円213 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,392 Mil.
Long-Term Debt & Capital Lease Obligation was 円265 Mil.
Net Income was 円-930 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3 Mil.
Total Receivables was 円380 Mil.
Revenue was 円7,196 Mil.
Gross Profit was 円5,168 Mil.
Total Current Assets was 円1,871 Mil.
Total Assets was 円4,108 Mil.
Property, Plant and Equipment(Net PPE) was 円1,601 Mil.
Depreciation, Depletion and Amortization(DDA) was 円189 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,133 Mil.
Long-Term Debt & Capital Lease Obligation was 円500 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)
=(395.543 / 7683.476) / (379.678 / 7196.461)
=0.05148 / 0.052759
=0.9758

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)
=(5167.976 / 7196.461) / (5178.918 / 7683.476)
=0.718127 / 0.674033
=1.0654

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 - (1338.269 + 1292.789) / 3163.935) / (1 - (1870.714 + 1600.794) / 4108.413)
=0.168422 / 0.155025
=1.0864

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
=7683.476 / 7196.461
=1.0677

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))
=(189.316 / (189.316 + 1600.794)) / (213.025 / (213.025 + 1292.789))
=0.105757 / 0.141468
=0.7476

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 / 7683.476) / (0 / 7196.461)
=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)
=((265.236 + 1392.177) / 3163.935) / ((499.795 + 1133.182) / 4108.413)
=0.523845 / 0.397471
=1.3179

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
=(-930.127 - 0 - 2.508) / 3163.935
=-0.294771

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.

Natty Swanky Holdings Co has a M-score of -3.88 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 -3.88 mean?
Natty Swanky Holdings Co (TSE:7674) has a Beneish M-Score of -3.88 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Natty Swanky Holdings Co and its competitors. According to the industry distribution chart, Natty Swanky Holdings Co ranks #27 out of 357 companies in the Restaurants industry, placing it in the top 7.6%.
Is Natty Swanky Holdings Co's Beneish M-Score too high?
Natty Swanky Holdings Co's current Beneish M-Score is -3.88. Based on the distribution chart, Natty Swanky Holdings Co ranks #27 out of 357 companies in the Restaurants industry, which is in the top quartile — a strong position relative to peers. Overall, Natty Swanky Holdings Co has a GF Score™ of 61/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Natty Swanky Holdings Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Natty Swanky Holdings Co ranks #27 out of 357 companies for Beneish M-Score. This places Natty Swanky Holdings Co in the top 8% of its industry — outperforming the majority of peers. 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 Natty Swanky Holdings Co and its competitors. Natty Swanky Holdings Co's current Beneish M-Score is -3.88. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Natty Swanky Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Natty Swanky Holdings Co (TSE:7674) is currently considered Modestly Undervalued. The stock's GF Value™ is 円3,586.86, compared to a current price of 円2,737.00 — trading 23.7% below its estimated fair value. The current Beneish M-Score is -3.88. Natty Swanky Holdings Co's overall GF Score™ is 61/100 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 Natty Swanky Holdings Co (TSE:7674), the current Beneish M-Score is -3.88 as of Jun. 27, 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 Natty Swanky Holdings Co (TSE:7674) Overvalued in 2026?

Based on GuruFocus' analysis, Natty Swanky Holdings Co stock appears to be undervalued. The current stock price of 円2,737.00 is trading 23.7% below its estimated GF Value™ of 円3,586.86. GuruFocus considers Natty Swanky Holdings Co to be Modestly Undervalued.

Key valuation signals for TSE:7674:

  • Beneish M-Score: -3.88
  • GF Value™: 円3,586.86 vs. price of 円2,737.00 (23.7% below fair value)
  • GF Score™: 61/100 with 1 warning sign

No single metric tells the full story. See the TSE:7674 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Natty Swanky Holdings Co Business Description

Address 1-19-8 Nishi-Shinjuku, 7th Floor, Shin Tokyo Building, Shinjuku-ku, Tokyo, JPN
Natty Swanky Holdings Co Ltd is engaged in the management of restaurants.
61GF Score

Get the complete analysis for TSE:7674

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

円2,737.00
Price
円3,586.86
GF Value