Hamayuu Co (TSE:7682) Beneish M-Score: -2.71 (As of Jul. 06, 2026)


TSE:7682 Hamayuu Co Ltd TSE:7682
70 GF Score
Price 円4,060.00
GF Value 円4,325.60
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Hamayuu Co Beneish M-Score?

Hamayuu Co TSE:7682 -0.12% 70 Beneish M-Score is -2.71 as of Jul. 06, 2026. GuruFocus rates TSE:7682 with a GF Score™ of 70/100 and a GF Value™ of 円4,325.60 (Fairly Valued). The stock has 1 warning sign investors should review. Among 354 Restaurants companies, Hamayuu Co ranks worse than 55.65% 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 -2.71 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7682' s Beneish M-Score Range Over the Past 10 Years
Min: -3.05   Med: -2.71   Max: -1.33
Current: -2.71

During the past 9 years, the highest Beneish M-Score of Hamayuu Co was -1.33. The lowest was -3.05. And the median was -2.71.


Hamayuu Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hamayuu 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.

Hamayuu Co Beneish M-Score Chart

Hamayuu Co Annual Data
Trend Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.18 -2.97 -3.05 -2.83 -2.71

Hamayuu Co Semi-Annual Data
Jul17 Jul18 Jul19 Jan20 Jul20 Jan21 Jul21 Jan22 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 0.00 -2.83 0.00 -2.71 0.00

TSE:7682 vs MCD, SBUX, YUM: Beneish M-Score Comparison

For the Restaurants subindustry, Hamayuu 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.


Hamayuu Co Beneish M-Score vs Restaurants Industry

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

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


TSE:7682
70GF Score
Hamayuu Co Ltd TSE:7682
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hamayuu 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 Hamayuu 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 * 1.0482+0.528 * 0.993+0.404 * 0.9027+0.892 * 1.055+0.115 * 0.9876
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.056803-0.327 * 1.0373
=-2.71

* 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 (Jul25) TTM:Last Year (Jul24) TTM:
Total Receivables was 円194 Mil.
Revenue was 円6,092 Mil.
Gross Profit was 円4,506 Mil.
Total Current Assets was 円1,804 Mil.
Total Assets was 円4,723 Mil.
Property, Plant and Equipment(Net PPE) was 円2,252 Mil.
Depreciation, Depletion and Amortization(DDA) was 円200 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,060 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,756 Mil.
Net Income was 円81 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円349 Mil.
Total Receivables was 円175 Mil.
Revenue was 円5,775 Mil.
Gross Profit was 円4,241 Mil.
Total Current Assets was 円1,552 Mil.
Total Assets was 円4,272 Mil.
Property, Plant and Equipment(Net PPE) was 円2,051 Mil.
Depreciation, Depletion and Amortization(DDA) was 円180 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円976 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,479 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)
=(193.672 / 6092.106) / (175.148 / 5774.73)
=0.031791 / 0.03033
=1.0482

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)
=(4240.932 / 5774.73) / (4505.514 / 6092.106)
=0.734395 / 0.739566
=0.993

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 - (1804.147 + 2251.75) / 4723.422) / (1 - (1552.479 + 2050.928) / 4272.282)
=0.141322 / 0.156562
=0.9027

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
=6092.106 / 5774.73
=1.055

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))
=(179.921 / (179.921 + 2050.928)) / (200.241 / (200.241 + 2251.75))
=0.080651 / 0.081665
=0.9876

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 / 6092.106) / (0 / 5774.73)
=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)
=((1755.546 + 1059.538) / 4723.422) / ((1478.74 + 975.869) / 4272.282)
=0.595984 / 0.574543
=1.0373

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
=(81.167 - 0 - 349.47) / 4723.422
=-0.056803

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.

Hamayuu Co has a M-score of -2.71 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 -2.71 mean?
Hamayuu Co (TSE:7682) has a Beneish M-Score of -2.71 as of Jul. 06, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hamayuu Co and its competitors. According to the industry distribution chart, Hamayuu Co ranks #197 out of 354 companies in the Restaurants industry, placing it in the top 55.6%.
Is Hamayuu Co's Beneish M-Score too high?
Hamayuu Co's current Beneish M-Score is -2.71. Based on the distribution chart, Hamayuu Co ranks #197 out of 354 companies in the Restaurants industry, which is below the industry midpoint. Overall, Hamayuu Co has a GF Score™ of 70/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Hamayuu Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Hamayuu Co ranks #197 out of 354 companies for Beneish M-Score. This places Hamayuu 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 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 Hamayuu Co and its competitors. Hamayuu Co's current Beneish M-Score is -2.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hamayuu Co stock overvalued right now?
Based on GuruFocus' analysis, Hamayuu Co (TSE:7682) is currently considered Fairly Valued. The stock's GF Value™ is 円4,325.60, compared to a current price of 円4,060.00 — trading 6.1% below its estimated fair value. The current Beneish M-Score is -2.71. Hamayuu Co's overall GF Score™ is 70/100 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 Hamayuu Co (TSE:7682), the current Beneish M-Score is -2.71 as of Jul. 06, 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 Hamayuu Co (TSE:7682) Overvalued in 2026?

Based on GuruFocus' analysis, Hamayuu Co stock appears to be undervalued. The current stock price of 円4,060.00 is trading 6.1% below its estimated GF Value™ of 円4,325.60. GuruFocus considers Hamayuu Co to be Fairly Valued.

Key valuation signals for TSE:7682:

  • Beneish M-Score: -2.71
  • GF Value™: 円4,325.60 vs. price of 円4,060.00 (6.1% below fair value)
  • GF Score™: 70/100 with 1 warning sign

No single metric tells the full story. See the TSE:7682 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hamayuu Co Business Description

Address 1-13 Yamate-dori 3-chome, Showa-ku, Aichi prefecture, Nagoya, JPN, 466-0815
Hamayuu Co Ltd is a Japanese-based company involved in the operation of Chinese restaurants. It specializes in Chinese food and offers it under the brand of HAMAYUU. The Company has only one reportable segment, the restaurant business.
70GF Score

Get the complete analysis for TSE:7682

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

円4,060.00
Price
円4,325.60
GF Value