Dreambed Co (TSE:7791) Beneish M-Score: -2.12 (As of Jul. 08, 2026)


TSE:7791 Dreambed Co Ltd TSE:7791
75 GF Score
Price 円830.00
GF Value 円957.58
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Dreambed Co Beneish M-Score?

Dreambed Co TSE:7791 +0.73% 75 Beneish M-Score is -2.12 as of Jul. 08, 2026. GuruFocus rates TSE:7791 with a GF Score™ of 75/100 and a GF Value™ of 円957.58 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 416 Furnishings, Fixtures & Appliances companies, Dreambed Co ranks worse than 79.81% 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 -2.12 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7791' s Beneish M-Score Range Over the Past 10 Years
Min: -2.82   Med: -2.42   Max: -2.12
Current: -2.12

During the past 8 years, the highest Beneish M-Score of Dreambed Co was -2.12. The lowest was -2.82. And the median was -2.42.


Dreambed Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Dreambed 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.

Dreambed Co Beneish M-Score Chart

Dreambed Co Annual Data
Trend Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial -2.45 -2.54 -2.82 -2.38 -2.12

Dreambed Co Semi-Annual Data
Mar19 Mar20 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 -2.82 0.00 -2.38 0.00 -2.12

TSE:7791 vs SN, SGI, MHK: Beneish M-Score Comparison

For the Furnishings, Fixtures & Appliances subindustry, Dreambed 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.


Dreambed Co Beneish M-Score vs Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Dreambed Co's Beneish M-Score distribution charts can be found below:

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


TSE:7791
75GF Score
Dreambed Co Ltd TSE:7791
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Dreambed 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 Dreambed 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 * 1.0065+0.528 * 0.9964+0.404 * 1.3963+0.892 * 1.0578+0.115 * 0.8493
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.032223-0.327 * 0.9653
=-2.12

* 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2,476 Mil.
Revenue was 円12,175 Mil.
Gross Profit was 円6,370 Mil.
Total Current Assets was 円4,555 Mil.
Total Assets was 円11,514 Mil.
Property, Plant and Equipment(Net PPE) was 円6,102 Mil.
Depreciation, Depletion and Amortization(DDA) was 円408 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,517 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,705 Mil.
Net Income was 円480 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円109 Mil.
Total Receivables was 円2,325 Mil.
Revenue was 円11,509 Mil.
Gross Profit was 円6,000 Mil.
Total Current Assets was 円4,457 Mil.
Total Assets was 円11,268 Mil.
Property, Plant and Equipment(Net PPE) was 円6,210 Mil.
Depreciation, Depletion and Amortization(DDA) was 円349 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,702 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,607 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)
=(2475.967 / 12174.758) / (2325.483 / 11509.308)
=0.203369 / 0.202052
=1.0065

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)
=(6000.258 / 11509.308) / (6370.178 / 12174.758)
=0.52134 / 0.523228
=0.9964

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 - (4554.559 + 6101.817) / 11513.686) / (1 - (4456.97 + 6210.026) / 11267.872)
=0.07446 / 0.053326
=1.3963

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
=12174.758 / 11509.308
=1.0578

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))
=(349.334 / (349.334 + 6210.026)) / (408.237 / (408.237 + 6101.817))
=0.053257 / 0.062709
=0.8493

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 / 12174.758) / (0 / 11509.308)
=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)
=((1705.464 + 4517.402) / 11513.686) / ((1607.19 + 4701.66) / 11267.872)
=0.540476 / 0.559897
=0.9653

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
=(479.738 - 0 - 108.727) / 11513.686
=0.032223

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.

Dreambed Co has a M-score of -2.12 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 -2.12 mean?
Dreambed Co (TSE:7791) has a Beneish M-Score of -2.12 as of Jul. 08, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Dreambed Co and its competitors. According to the industry distribution chart, Dreambed Co ranks #332 out of 416 companies in the Furnishings, Fixtures & Appliances industry, placing it in the top 79.8%.
Is Dreambed Co's Beneish M-Score too high?
Dreambed Co's current Beneish M-Score is -2.12. Based on the distribution chart, Dreambed Co ranks #332 out of 416 companies in the Furnishings, Fixtures & Appliances industry, which is in the bottom quartile relative to peers. Overall, Dreambed Co has a GF Score™ of 75/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Dreambed Co's Beneish M-Score compare to SN and SGI?
According to the Furnishings, Fixtures & Appliances industry distribution chart, Dreambed Co ranks #332 out of 416 companies for Beneish M-Score. This places Dreambed 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 Furnishings, Fixtures & Appliances company?
A good Beneish M-Score depends on the Furnishings, Fixtures & Appliances 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 Dreambed Co and its competitors. Dreambed Co's current Beneish M-Score is -2.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Dreambed Co stock overvalued right now?
Based on GuruFocus' analysis, Dreambed Co (TSE:7791) is currently considered Modestly Undervalued. The stock's GF Value™ is 円957.58, compared to a current price of 円830.00 — trading 13.3% below its estimated fair value. The current Beneish M-Score is -2.12. Dreambed Co's overall GF Score™ is 75/100 with 3 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 Dreambed Co (TSE:7791), the current Beneish M-Score is -2.12 as of Jul. 08, 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 Dreambed Co (TSE:7791) Overvalued in 2026?

Based on GuruFocus' analysis, Dreambed Co stock appears to be undervalued. The current stock price of 円830.00 is trading 13.3% below its estimated GF Value™ of 円957.58. GuruFocus considers Dreambed Co to be Modestly Undervalued.

Key valuation signals for TSE:7791:

  • Beneish M-Score: -2.12
  • GF Value™: 円957.58 vs. price of 円830.00 (13.3% below fair value)
  • GF Score™: 75/100 with 3 warning signs

No single metric tells the full story. See the TSE:7791 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Dreambed Co Business Description

Address 3-12-39 Koihonmachi, Nishi-Ku, Hiroshima, JPN, 733-0812
Dreambed Co Ltd is engaged in the design, development, manufacturing, and sales of mattresses, bed frames, sofas, and bedding.
75GF Score

Get the complete analysis for TSE:7791

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

円830.00
Price
円957.58
GF Value