Screen Holdings Co (TSE:7735) Beneish M-Score: -2.30 (As of Jun. 26, 2026)


TSE:7735 Screen Holdings Co Ltd TSE:7735
85 GF Score
Price 円16,535.00
GF Value 円6,411.72
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Screen Holdings Co Beneish M-Score?

Screen Holdings Co TSE:7735 -6.18% 85 Beneish M-Score is -2.30 as of Jun. 26, 2026. GuruFocus rates TSE:7735 with a GF Score™ of 85/100 and a GF Value™ of 円6,411.72 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 987 Semiconductors companies, Screen Holdings Co ranks worse than 58.16% 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 -2.3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7735' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.59   Max: -1.47
Current: -2.3

During the past 13 years, the highest Beneish M-Score of Screen Holdings Co was -1.47. The lowest was -2.95. And the median was -2.59.


Screen Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Screen 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.

Screen Holdings Co Beneish M-Score Chart

Screen Holdings 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 -2.95 -2.54 -2.63 -2.29 -2.30

Screen Holdings Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 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 -2.29 0.00 0.00 0.00 -2.30

TSE:7735 vs LRCX, AMAT, KLAC: Beneish M-Score Comparison

For the Semiconductor Equipment & Materials subindustry, Screen 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.


Screen Holdings Co Beneish M-Score vs Semiconductors Industry

For the Semiconductors industry and Technology sector, Screen Holdings Co's Beneish M-Score distribution charts can be found below:

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


TSE:7735
85GF Score
Screen Holdings Co Ltd TSE:7735
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Screen 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 Screen 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 * 1.1449+0.528 * 0.9776+0.404 * 1.1361+0.892 * 0.9688+0.115 * 0.9288
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.000975-0.327 * 0.8617
=-2.30

* 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100,702 Mil.
Revenue was 円605,748 Mil.
Gross Profit was 円233,174 Mil.
Total Current Assets was 円508,567 Mil.
Total Assets was 円722,421 Mil.
Property, Plant and Equipment(Net PPE) was 円118,113 Mil.
Depreciation, Depletion and Amortization(DDA) was 円14,575 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円222,877 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,818 Mil.
Net Income was 円92,003 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円92,707 Mil.
Total Receivables was 円90,791 Mil.
Revenue was 円625,269 Mil.
Gross Profit was 円235,298 Mil.
Total Current Assets was 円480,046 Mil.
Total Assets was 円671,287 Mil.
Property, Plant and Equipment(Net PPE) was 円112,934 Mil.
Depreciation, Depletion and Amortization(DDA) was 円12,831 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円239,723 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,579 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)
=(100702 / 605748) / (90791 / 625269)
=0.166244 / 0.145203
=1.1449

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)
=(235298 / 625269) / (233174 / 605748)
=0.376315 / 0.384936
=0.9776

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 - (508567 + 118113) / 722421) / (1 - (480046 + 112934) / 671287)
=0.132528 / 0.116652
=1.1361

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
=605748 / 625269
=0.9688

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))
=(12831 / (12831 + 112934)) / (14575 / (14575 + 118113))
=0.102024 / 0.109844
=0.9288

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 / 605748) / (0 / 625269)
=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)
=((1818 + 222877) / 722421) / ((2579 + 239723) / 671287)
=0.311031 / 0.360951
=0.8617

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
=(92003 - 0 - 92707) / 722421
=-0.000975

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.

Screen Holdings Co has a M-score of -2.30 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 -2.30 mean?
Screen Holdings Co (TSE:7735) has a Beneish M-Score of -2.30 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Screen Holdings Co and its competitors. According to the industry distribution chart, Screen Holdings Co ranks #574 out of 987 companies in the Semiconductors industry, placing it in the top 58.2%.
Is Screen Holdings Co's Beneish M-Score too high?
Screen Holdings Co's current Beneish M-Score is -2.30. Based on the distribution chart, Screen Holdings Co ranks #574 out of 987 companies in the Semiconductors industry, which is below the industry midpoint. Overall, Screen Holdings Co has a GF Score™ of 85/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Screen Holdings Co's Beneish M-Score compare to LRCX and AMAT?
According to the Semiconductors industry distribution chart, Screen Holdings Co ranks #574 out of 987 companies for Beneish M-Score. This places Screen Holdings 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 Semiconductors company?
A good Beneish M-Score depends on the Semiconductors 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 Screen Holdings Co and its competitors. Screen Holdings Co's current Beneish M-Score is -2.30. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Screen Holdings Co stock overvalued right now?
Based on GuruFocus' analysis, Screen Holdings Co (TSE:7735) is currently considered Significantly Overvalued. The stock's GF Value™ is 円6,411.72, compared to a current price of 円16,535.00 — trading 157.9% above its estimated fair value. The current Beneish M-Score is -2.30. Screen Holdings Co's overall GF Score™ is 85/100 with 6 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 Screen Holdings Co (TSE:7735), the current Beneish M-Score is -2.30 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 Screen Holdings Co (TSE:7735) Overvalued in 2026?

Based on GuruFocus' analysis, Screen Holdings Co stock appears to be overvalued. The current stock price of 円16,535.00 is trading 157.9% above its estimated GF Value™ of 円6,411.72. GuruFocus considers Screen Holdings Co to be Significantly Overvalued.

Key valuation signals for TSE:7735:

  • Beneish M-Score: -2.30
  • GF Value™: 円6,411.72 vs. price of 円16,535.00 (157.9% above fair value)
  • GF Score™: 85/100 with 6 warning signs

No single metric tells the full story. See the TSE:7735 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Screen Holdings Co Business Description

Address Horikawa-dori Teranouchiagaru 4-chome, Tenjin Kita-cho 1-1, Kamigyo-ku, Kyoto, JPN, 602-8585
Screen Holdings Co Ltd is a Japan-based company engaged in the manufacture and sale of semiconductors, electronic equipment, and components. The company operates through five segments. The Semiconductor Manufacturing Equipment Business (SPE) segment develops, manufactures, sells, and services semiconductor equipment. The Display Manufacturing Equipment and Film Deposition Equipment Business segment handles display and film deposition equipment. The Printed circuit board related equipment business segment provides printed circuit board-related equipment and services, and the Graphic Arts Equipment Business segment covers printing-related equipment. The Others segment includes life sciences equipment, software development, and printed materials production.
85GF Score

Get the complete analysis for TSE:7735

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

円16,535.00
Price
円6,411.72
GF Value