KOKUSAI Co (TSE:7722) Beneish M-Score: -2.58 (As of Jun. 26, 2026)


TSE:7722 KOKUSAI Co Ltd TSE:7722
66 GF Score
Price 円753.00
GF Value 円782.34
Valuation Fairly Valued
View Full Analysis

What is KOKUSAI Co Beneish M-Score?

KOKUSAI Co TSE:7722 +0.67% 66 Beneish M-Score is -2.58 as of Jun. 26, 2026. GuruFocus rates TSE:7722 with a GF Score™ of 66/100 and a GF Value™ of 円782.34 (Fairly Valued). Among 2,926 Industrial Products companies, KOKUSAI Co ranks better than 61.93% 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 -2.58 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7722' s Beneish M-Score Range Over the Past 10 Years
Min: -3.06   Med: -2.54   Max: -2.08
Current: -2.58

During the past 13 years, the highest Beneish M-Score of KOKUSAI Co was -2.08. The lowest was -3.06. And the median was -2.54.


KOKUSAI Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for KOKUSAI 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.

KOKUSAI Co Beneish M-Score Chart

KOKUSAI Co Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.08 -2.31 -3.06 -2.65 -2.58

KOKUSAI Co Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -3.06 0.00 -2.65 0.00 -2.58

TSE:7722 vs GEV, ETN, PH: Beneish M-Score Comparison

For the Specialty Industrial Machinery subindustry, KOKUSAI 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.


KOKUSAI Co Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, KOKUSAI Co's Beneish M-Score distribution charts can be found below:

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


TSE:7722
66GF Score
KOKUSAI Co Ltd TSE:7722
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

KOKUSAI 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 KOKUSAI 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 * 0.8128+0.528 * 0.921+0.404 * 0.9772+0.892 * 1.1321+0.115 * 0.87
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7818+4.679 * -0.015662-0.327 * 0.839
=-2.58

* 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2,931 Mil.
Revenue was 円14,948 Mil.
Gross Profit was 円6,022 Mil.
Total Current Assets was 円15,995 Mil.
Total Assets was 円20,801 Mil.
Property, Plant and Equipment(Net PPE) was 円2,754 Mil.
Depreciation, Depletion and Amortization(DDA) was 円175 Mil.
Selling, General, & Admin. Expense(SGA) was 円700 Mil.
Total Current Liabilities was 円6,135 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,120 Mil.
Net Income was 円1,496 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,822 Mil.
Total Receivables was 円3,185 Mil.
Revenue was 円13,204 Mil.
Gross Profit was 円4,899 Mil.
Total Current Assets was 円15,865 Mil.
Total Assets was 円20,841 Mil.
Property, Plant and Equipment(Net PPE) was 円2,872 Mil.
Depreciation, Depletion and Amortization(DDA) was 円158 Mil.
Selling, General, & Admin. Expense(SGA) was 円791 Mil.
Total Current Liabilities was 円6,884 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,780 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)
=(2931.047 / 14948.36) / (3185.325 / 13204.277)
=0.196078 / 0.241234
=0.8128

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)
=(4899.095 / 13204.277) / (6021.862 / 14948.36)
=0.371023 / 0.402844
=0.921

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 - (15994.616 + 2754.014) / 20800.821) / (1 - (15864.572 + 2872.202) / 20840.981)
=0.098659 / 0.100965
=0.9772

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
=14948.36 / 13204.277
=1.1321

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))
=(157.703 / (157.703 + 2872.202)) / (175.244 / (175.244 + 2754.014))
=0.052049 / 0.059825
=0.87

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)
=(700.047 / 14948.36) / (790.996 / 13204.277)
=0.046831 / 0.059905
=0.7818

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)
=((1120.482 + 6134.832) / 20800.821) / ((1780.258 + 6883.68) / 20840.981)
=0.348799 / 0.415716
=0.839

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
=(1496.059 - 0 - 1821.844) / 20800.821
=-0.015662

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.

KOKUSAI Co has a M-score of -2.58 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 -2.58 mean?
KOKUSAI Co (TSE:7722) has a Beneish M-Score of -2.58 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on KOKUSAI Co and its competitors. According to the industry distribution chart, KOKUSAI Co ranks #1114 out of 2926 companies in the Industrial Products industry, placing it in the top 38.1%.
Is KOKUSAI Co's Beneish M-Score too high?
KOKUSAI Co's current Beneish M-Score is -2.58. Based on the distribution chart, KOKUSAI Co ranks #1114 out of 2926 companies in the Industrial Products industry, which is above the industry midpoint. Overall, KOKUSAI Co has a GF Score™ of 66/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does KOKUSAI Co's Beneish M-Score compare to GEV and ETN?
According to the Industrial Products industry distribution chart, KOKUSAI Co ranks #1114 out of 2926 companies for Beneish M-Score. This puts KOKUSAI 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 KOKUSAI Co and its competitors. KOKUSAI Co's current Beneish M-Score is -2.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is KOKUSAI Co stock overvalued right now?
Based on GuruFocus' analysis, KOKUSAI Co (TSE:7722) is currently considered Fairly Valued. The stock's GF Value™ is 円782.34, compared to a current price of 円753.00 — trading 3.8% below its estimated fair value. The current Beneish M-Score is -2.58. KOKUSAI Co's overall GF Score™ is 66/100. 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 KOKUSAI Co (TSE:7722), the current Beneish M-Score is -2.58 as of Jun. 26, 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 KOKUSAI Co (TSE:7722) Overvalued in 2026?

Based on GuruFocus' analysis, KOKUSAI Co stock appears to be undervalued. The current stock price of 円753.00 is trading 3.8% below its estimated GF Value™ of 円782.34. GuruFocus considers KOKUSAI Co to be Fairly Valued.

Key valuation signals for TSE:7722:

  • Beneish M-Score: -2.58
  • GF Value™: 円782.34 vs. price of 円753.00 (3.8% below fair value)
  • GF Score™: 66/100

No single metric tells the full story. See the TSE:7722 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


KOKUSAI Co Business Description

Address No. 1, No. 21 6-chome Nagayama Tama-ku, Tokyo, JPN, 206-0025
KOKUSAI Co Ltd is a professional manufacturer of test measurement equipment with vibration measurement technology as base technology. The company serves the automobile industry. The product line includes - Dynamic balancing machine, Tire balancer for production line, Balanced compound testing machine, Tire drum type endurance testing machine, Runout measuring machine, Tire balance weight applier, Winding Tester, Gear Tester, Earthquake measurement system, Electric servo motor type vibration test machine, and Dynamic vibration type vibration test machine.
66GF Score

Get the complete analysis for TSE:7722

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

円753.00
Price
円782.34
GF Value