Daiko Xtech (TSE:8023) Beneish M-Score: -2.32 (As of Jun. 26, 2026)


TSE:8023 Daiko Xtech Ltd TSE:8023
74 GF Score
Price 円937.00
GF Value 円941.63
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Daiko Xtech Beneish M-Score?

Daiko Xtech TSE:8023 -0.32% 74 Beneish M-Score is -2.32 as of Jun. 26, 2026. GuruFocus rates TSE:8023 with a GF Score™ of 74/100 and a GF Value™ of 円941.63 (Fairly Valued). The stock has 1 warning sign investors should review. Among 2,404 Hardware companies, Daiko Xtech ranks worse than 61.94% 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 -2.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:8023' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.51   Max: -1.92
Current: -2.32

During the past 13 years, the highest Beneish M-Score of Daiko Xtech was -1.92. The lowest was -2.95. And the median was -2.51.


Daiko Xtech Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Daiko Xtech'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.

Daiko Xtech Beneish M-Score Chart

Daiko Xtech 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 -2.72 -2.31 -2.95 -2.43 -2.32

Daiko Xtech 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 -2.95 0.00 -2.43 0.00 -2.32

TSE:8023 vs SNX, ARW, AVT: Beneish M-Score Comparison

For the Electronics & Computer Distribution subindustry, Daiko Xtech'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.


Daiko Xtech Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, Daiko Xtech's Beneish M-Score distribution charts can be found below:

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


TSE:8023
74GF Score
Daiko Xtech Ltd TSE:8023
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Daiko Xtech 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 Daiko Xtech 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 * 1.0926+0.528 * 0.9832+0.404 * 0.9865+0.892 * 0.9956+0.115 * 0.854
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.024554-0.327 * 1.0057
=-2.32

* 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9,672 Mil.
Revenue was 円42,501 Mil.
Gross Profit was 円10,689 Mil.
Total Current Assets was 円22,635 Mil.
Total Assets was 円28,039 Mil.
Property, Plant and Equipment(Net PPE) was 円567 Mil.
Depreciation, Depletion and Amortization(DDA) was 円335 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円10,079 Mil.
Long-Term Debt & Capital Lease Obligation was 円323 Mil.
Net Income was 円1,443 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円754 Mil.
Total Receivables was 円8,892 Mil.
Revenue was 円42,690 Mil.
Gross Profit was 円10,556 Mil.
Total Current Assets was 円21,491 Mil.
Total Assets was 円26,841 Mil.
Property, Plant and Equipment(Net PPE) was 円657 Mil.
Depreciation, Depletion and Amortization(DDA) was 円305 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円9,713 Mil.
Long-Term Debt & Capital Lease Obligation was 円188 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)
=(9672.206 / 42500.54) / (8892.199 / 42690.259)
=0.227578 / 0.208296
=1.0926

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)
=(10556.181 / 42690.259) / (10688.771 / 42500.54)
=0.247274 / 0.251497
=0.9832

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 - (22635.384 + 566.937) / 28038.574) / (1 - (21490.511 + 657.283) / 26840.691)
=0.172486 / 0.174843
=0.9865

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
=42500.54 / 42690.259
=0.9956

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))
=(305.414 / (305.414 + 657.283)) / (335.103 / (335.103 + 566.937))
=0.317248 / 0.371495
=0.854

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 / 42500.54) / (0 / 42690.259)
=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)
=((323.17 + 10078.657) / 28038.574) / ((187.818 + 9712.76) / 26840.691)
=0.370983 / 0.368864
=1.0057

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
=(1442.78 - 0 - 754.318) / 28038.574
=0.024554

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.

Daiko Xtech has a M-score of -2.32 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 -2.32 mean?
Daiko Xtech (TSE:8023) has a Beneish M-Score of -2.32 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Daiko Xtech and its competitors. According to the industry distribution chart, Daiko Xtech ranks #1489 out of 2404 companies in the Hardware industry, placing it in the top 61.9%.
Is Daiko Xtech's Beneish M-Score too high?
Daiko Xtech's current Beneish M-Score is -2.32. Based on the distribution chart, Daiko Xtech ranks #1489 out of 2404 companies in the Hardware industry, which is below the industry midpoint. Overall, Daiko Xtech has a GF Score™ of 74/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Daiko Xtech's Beneish M-Score compare to SNX and ARW?
According to the Hardware industry distribution chart, Daiko Xtech ranks #1489 out of 2404 companies for Beneish M-Score. This places Daiko Xtech 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 Daiko Xtech and its competitors. Daiko Xtech's current Beneish M-Score is -2.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Daiko Xtech stock overvalued right now?
Based on GuruFocus' analysis, Daiko Xtech (TSE:8023) is currently considered Fairly Valued. The stock's GF Value™ is 円941.63, compared to a current price of 円937.00 — trading 0.5% below its estimated fair value. The current Beneish M-Score is -2.32. Daiko Xtech's overall GF Score™ is 74/100 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 Daiko Xtech (TSE:8023), the current Beneish M-Score is -2.32 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 Daiko Xtech (TSE:8023) Overvalued in 2026?

Based on GuruFocus' analysis, Daiko Xtech stock appears to be undervalued. The current stock price of 円937.00 is trading 0.5% below its estimated GF Value™ of 円941.63. GuruFocus considers Daiko Xtech to be Fairly Valued.

Key valuation signals for TSE:8023:

  • Beneish M-Score: -2.32
  • GF Value™: 円941.63 vs. price of 円937.00 (0.5% below fair value)
  • GF Score™: 74/100 with 1 warning sign

No single metric tells the full story. See the TSE:8023 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Daiko Xtech Business Description

Address 2-1 Ageba-cho, Shinjuku-ku, Tokyo, JPN, 162-8565
Daiko Xtech Ltd formerly Daiko Denshi Tsushin Ltd s engaged in the sale of information communications equipment and the provision of related services. The principal business activities of the company include system consultancy, sales and maintenances of various types of computers, development and maintenances of software, sales and maintenances of a network, sales of computer-related products and construction of office facility.
74GF Score

Get the complete analysis for TSE:8023

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

円937.00
Price
円941.63
GF Value