Keijidoushakan Co (TSE:7680) Beneish M-Score: -2.67 (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:7680 Keijidoushakan Co Ltd TSE:7680
42 GF Score
Price 円3,190.00
GF Value 円1,899.95
! 5 Warning Signs
View Full Analysis

What is Keijidoushakan Co Beneish M-Score?

Keijidoushakan Co TSE:7680 42 Beneish M-Score is -2.67 as of Jul. 14, 2026. GuruFocus rates TSE:7680 with a GF Score™ of 42/100 and a GF Value™ of 円1,899.95. The stock has 5 warning signs investors should review. Among 1,275 Vehicles & Parts companies, Keijidoushakan Co ranks better than 62.59% 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 -2.67 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7680' s Beneish M-Score Range Over the Past 10 Years
Min: -2.82   Med: -1.93   Max: -0.96
Current: -2.67

During the past 8 years, the highest Beneish M-Score of Keijidoushakan Co was -0.96. The lowest was -2.82. And the median was -1.93.


Keijidoushakan Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Keijidoushakan 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.

Keijidoushakan Co Beneish M-Score Chart

Keijidoushakan Co Annual Data
Trend Apr18 Apr19 Apr20 Apr21 Apr22 Apr23 Apr24 Apr25
Beneish M-Score
Get a 7-Day Free Trial -1.40 -1.90 -1.96 -2.82 -2.67

Keijidoushakan Co Semi-Annual Data
Apr18 Apr19 Oct19 Apr20 Oct20 Apr21 Oct21 Apr22 Oct22 Apr23 Oct23 Apr24 Oct24 Apr25 Oct25 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 -2.82 0.00 -2.67 0.00 0.00

TSE:7680 vs CVNA, PAG, ALTB: Beneish M-Score Comparison

For the Auto & Truck Dealerships subindustry, Keijidoushakan 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.


Keijidoushakan Co Beneish M-Score vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Keijidoushakan Co's Beneish M-Score distribution charts can be found below:

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


TSE:7680
42GF Score
Keijidoushakan Co Ltd TSE:7680
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Keijidoushakan 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 Keijidoushakan 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 * 0.5309+0.528 * 0.9846+0.404 * 0.936+0.892 * 0.9825+0.115 * 0.9891
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9726+4.679 * 0.062256-0.327 * 1.0131
=-2.67

* 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 (Apr25) TTM:Last Year (Apr24) TTM:
Total Receivables was 円78 Mil.
Revenue was 円4,181 Mil.
Gross Profit was 円821 Mil.
Total Current Assets was 円1,152 Mil.
Total Assets was 円1,501 Mil.
Property, Plant and Equipment(Net PPE) was 円263 Mil.
Depreciation, Depletion and Amortization(DDA) was 円21 Mil.
Selling, General, & Admin. Expense(SGA) was 円100 Mil.
Total Current Liabilities was 円848 Mil.
Long-Term Debt & Capital Lease Obligation was 円394 Mil.
Net Income was 円-4 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-98 Mil.
Total Receivables was 円149 Mil.
Revenue was 円4,256 Mil.
Gross Profit was 円823 Mil.
Total Current Assets was 円1,045 Mil.
Total Assets was 円1,407 Mil.
Property, Plant and Equipment(Net PPE) was 円275 Mil.
Depreciation, Depletion and Amortization(DDA) was 円22 Mil.
Selling, General, & Admin. Expense(SGA) was 円105 Mil.
Total Current Liabilities was 円734 Mil.
Long-Term Debt & Capital Lease Obligation was 円414 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)
=(77.763 / 4181.175) / (149.091 / 4255.707)
=0.018598 / 0.035033
=0.5309

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)
=(822.683 / 4255.707) / (820.901 / 4181.175)
=0.193313 / 0.196333
=0.9846

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 - (1151.857 + 262.697) / 1501.119) / (1 - (1045.312 + 274.581) / 1406.547)
=0.057667 / 0.061608
=0.936

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
=4181.175 / 4255.707
=0.9825

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))
=(21.795 / (21.795 + 274.581)) / (21.101 / (21.101 + 262.697))
=0.073538 / 0.074352
=0.9891

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)
=(100.377 / 4181.175) / (105.049 / 4255.707)
=0.024007 / 0.024684
=0.9726

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)
=((393.793 + 848.047) / 1501.119) / ((414.205 + 734.395) / 1406.547)
=0.827276 / 0.81661
=1.0131

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
=(-4.161 - 0 - -97.614) / 1501.119
=0.062256

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.

Keijidoushakan Co has a M-score of -2.67 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 -2.67 mean?
Keijidoushakan Co (TSE:7680) has a Beneish M-Score of -2.67 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Keijidoushakan Co and its competitors. According to the industry distribution chart, Keijidoushakan Co ranks #477 out of 1275 companies in the Vehicles & Parts industry, placing it in the top 37.4%.
Is Keijidoushakan Co's Beneish M-Score too high?
Keijidoushakan Co's current Beneish M-Score is -2.67. Based on the distribution chart, Keijidoushakan Co ranks #477 out of 1275 companies in the Vehicles & Parts industry, which is above the industry midpoint. Overall, Keijidoushakan Co has a GF Score™ of 42/100, reflecting its overall financial health beyond just this single metric.
How does Keijidoushakan Co's Beneish M-Score compare to CVNA and PAG?
According to the Vehicles & Parts industry distribution chart, Keijidoushakan Co ranks #477 out of 1275 companies for Beneish M-Score. This puts Keijidoushakan 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 Vehicles & Parts company?
A good Beneish M-Score depends on the Vehicles & Parts 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 Keijidoushakan Co and its competitors. Keijidoushakan Co's current Beneish M-Score is -2.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Keijidoushakan Co stock overvalued right now?
Keijidoushakan Co (TSE:7680) has a current Beneish M-Score of -2.67. The stock's GF Value™ is 円1,899.95, compared to a current price of 円3,190.00 — trading 67.9% above its estimated fair value. The current Beneish M-Score is -2.67. Keijidoushakan Co's overall GF Score™ is 42/100 with 5 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 Keijidoushakan Co (TSE:7680), the current Beneish M-Score is -2.67 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 Keijidoushakan Co (TSE:7680) Overvalued in 2026?

Based on GuruFocus' analysis, Keijidoushakan Co stock appears to be overvalued. The current stock price of 円3,190.00 is trading 67.9% above its estimated GF Value™ of 円1,899.95.

Key valuation signals for TSE:7680:

  • Beneish M-Score: -2.67
  • GF Value™: 円1,899.95 vs. price of 円3,190.00 (67.9% above fair value)
  • GF Score™: 42/100 with 5 warning signs

No single metric tells the full story. See the TSE:7680 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Keijidoushakan Co Business Description

Address 2-2 Kita 5-jo Nishi 6-chome, Chuo-ku, Hokkaido, Sapporo, JPN, 060-0005
Keijidoushakan Co Ltd is a dealer of new and middle-aged cars. The company is engaged in the sale of used light vehicles, maintenance, insurance agency, and light vehicle purchase. It has a single segment, the automobile sales and used light vehicle sales business.
42GF Score

Get the complete analysis for TSE:7680

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

円3,190.00
Price
円1,899.95
GF Value