itsumo (TSE:7694) Beneish M-Score: -0.97 (As of Jul. 07, 2026)


TSE:7694 itsumo Inc TSE:7694
62 GF Score
Price 円431.00
GF Value 円816.34
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is itsumo Beneish M-Score?

itsumo TSE:7694 -2.27% 62 Beneish M-Score is -0.97 as of Jul. 07, 2026. GuruFocus rates TSE:7694 with a GF Score™ of 62/100 and a GF Value™ of 円816.34 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 1,022 Business Services companies, itsumo ranks worse than 91.98% 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.

Warning Sign:

Beneish M-Score -0.97 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:7694' s Beneish M-Score Range Over the Past 10 Years
Min: -2.65   Med: -2.07   Max: -0.97
Current: -0.97

During the past 8 years, the highest Beneish M-Score of itsumo was -0.97. The lowest was -2.65. And the median was -2.07.


itsumo Beneish M-Score Historical Data

* Premium members only.

The historical data trend for itsumo'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.

itsumo Beneish M-Score Chart

itsumo Annual Data
Trend Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial -1.99 -2.14 -1.27 -2.65 -0.97

itsumo Semi-Annual Data
Mar19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 -1.27 0.00 -2.65 0.00 -0.97

TSE:7694 vs CTAS, CPRT, ULS: Beneish M-Score Comparison

For the Specialty Business Services subindustry, itsumo'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.


itsumo Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, itsumo's Beneish M-Score distribution charts can be found below:

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


TSE:7694
62GF Score
itsumo Inc TSE:7694
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

itsumo 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 itsumo 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 * 1.526+0.528 * 0.9811+0.404 * 0.9265+0.892 * 1.2824+0.115 * 0.8452
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.179206-0.327 * 1.0148
=-0.97

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was 円3,129 Mil.
Revenue was 円17,878 Mil.
Gross Profit was 円6,737 Mil.
Total Current Assets was 円7,688 Mil.
Total Assets was 円9,558 Mil.
Property, Plant and Equipment(Net PPE) was 円174 Mil.
Depreciation, Depletion and Amortization(DDA) was 円178 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円5,029 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,843 Mil.
Net Income was 円158 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-1,555 Mil.
Total Receivables was 円1,599 Mil.
Revenue was 円13,941 Mil.
Gross Profit was 円5,154 Mil.
Total Current Assets was 円6,731 Mil.
Total Assets was 円8,610 Mil.
Property, Plant and Equipment(Net PPE) was 円230 Mil.
Depreciation, Depletion and Amortization(DDA) was 円172 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円3,840 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,261 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)
=(3128.846 / 17878.317) / (1598.749 / 13940.858)
=0.175008 / 0.114681
=1.526

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)
=(5153.975 / 13940.858) / (6736.949 / 17878.317)
=0.369703 / 0.376822
=0.9811

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 - (7688.154 + 173.942) / 9557.662) / (1 - (6731.209 + 229.723) / 8609.538)
=0.177404 / 0.191486
=0.9265

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
=17878.317 / 13940.858
=1.2824

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))
=(171.557 / (171.557 + 229.723)) / (178.064 / (178.064 + 173.942))
=0.427524 / 0.505855
=0.8452

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 / 17878.317) / (0 / 13940.858)
=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)
=((1843.244 + 5029.341) / 9557.662) / ((2261.01 + 3839.647) / 8609.538)
=0.719065 / 0.708593
=1.0148

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
=(157.982 - 0 - -1554.813) / 9557.662
=0.179206

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.

itsumo has a M-score of -0.97 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -0.97 mean?
itsumo (TSE:7694) has a Beneish M-Score of -0.97 as of Jul. 07, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on itsumo and its competitors. According to the industry distribution chart, itsumo ranks #940 out of 1022 companies in the Business Services industry, placing it in the top 92%.
Is itsumo's Beneish M-Score too high?
itsumo's current Beneish M-Score is -0.97. Based on the distribution chart, itsumo ranks #940 out of 1022 companies in the Business Services industry, which is in the bottom quartile relative to peers. Overall, itsumo has a GF Score™ of 62/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does itsumo's Beneish M-Score compare to CTAS and CPRT?
According to the Business Services industry distribution chart, itsumo ranks #940 out of 1022 companies for Beneish M-Score. This places itsumo 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 Business Services company?
A good Beneish M-Score depends on the Business Services 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 itsumo and its competitors. itsumo's current Beneish M-Score is -0.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is itsumo stock overvalued right now?
Based on GuruFocus' analysis, itsumo (TSE:7694) is currently considered Possible Value Trap. The stock's GF Value™ is 円816.34, compared to a current price of 円431.00 — trading 47.2% below its estimated fair value. The current Beneish M-Score is -0.97. itsumo's overall GF Score™ is 62/100 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 itsumo (TSE:7694), the current Beneish M-Score is -0.97 as of Jul. 07, 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 itsumo (TSE:7694) Overvalued in 2026?

Based on GuruFocus' analysis, itsumo stock appears to be undervalued. The current stock price of 円431.00 is trading 47.2% below its estimated GF Value™ of 円816.34. GuruFocus considers itsumo to be Possible Value Trap.

Key valuation signals for TSE:7694:

  • Beneish M-Score: -0.97
  • GF Value™: 円816.34 vs. price of 円431.00 (47.2% below fair value)
  • GF Score™: 62/100 with 5 warning signs

No single metric tells the full story. See the TSE:7694 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


itsumo Business Description

Address 1-13-2 Yurakucho, Chiyoda-ku, 21st Floor, Dai-ichi Life Hibiya First, Tokyo, JPN, 100-0006
itsumo Inc offers a stop e-commerce solution. It is a company that attracts customers by consulting online shopping and e-commerce sites. It supports businesses on EC platforms such as brand EC sites, Amazon, Rakuten, PAYPAY malls, and overseas malls all over Japan. The Group operates in a single segment, the E-commerce One Platform business.
62GF Score

Get the complete analysis for TSE:7694

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

円431.00
Price
円816.34
GF Value