Goldwin (TSE:8111) Beneish M-Score: -2.34 (As of Jun. 26, 2026)


TSE:8111 Goldwin Inc TSE:8111
85 GF Score
Price 円2,146.50
GF Value 円2,931.14
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Goldwin Beneish M-Score?

Goldwin TSE:8111 -1.01% 85 Beneish M-Score is -2.34 as of Jun. 26, 2026. GuruFocus rates TSE:8111 with a GF Score™ of 85/100 and a GF Value™ of 円2,931.14 (Modestly Undervalued). The stock has 1 warning sign investors should review. Among 1,001 Manufacturing - Apparel & Accessories companies, Goldwin ranks worse than 62.34% 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 -2.34 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:8111' s Beneish M-Score Range Over the Past 10 Years
Min: -2.78   Med: -2.46   Max: -2.12
Current: -2.34

During the past 13 years, the highest Beneish M-Score of Goldwin was -2.12. The lowest was -2.78. And the median was -2.46.


Goldwin Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Goldwin'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.

Goldwin Beneish M-Score Chart

Goldwin 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 -2.43 -2.34 -2.12 -2.48 -2.34

Goldwin 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 -2.48 0.00 0.00 0.00 -2.34

TSE:8111 vs RL, LEVI, VFC: Beneish M-Score Comparison

For the Apparel Manufacturing subindustry, Goldwin'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.


Goldwin Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Goldwin's Beneish M-Score distribution charts can be found below:

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


TSE:8111
85GF Score
Goldwin Inc TSE:8111
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Goldwin 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 Goldwin 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 * 1.1124+0.528 * 0.9821+0.404 * 0.9427+0.892 * 1.0394+0.115 * 1.2978
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.012858-0.327 * 0.8282
=-2.34

* 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16,322 Mil.
Revenue was 円137,516 Mil.
Gross Profit was 円72,946 Mil.
Total Current Assets was 円102,923 Mil.
Total Assets was 円168,227 Mil.
Property, Plant and Equipment(Net PPE) was 円16,308 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,545 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円32,326 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,641 Mil.
Net Income was 円24,094 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円26,257 Mil.
Total Receivables was 円14,117 Mil.
Revenue was 円132,305 Mil.
Gross Profit was 円68,925 Mil.
Total Current Assets was 円93,438 Mil.
Total Assets was 円150,877 Mil.
Property, Plant and Equipment(Net PPE) was 円10,824 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,299 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円37,391 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,557 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)
=(16322 / 137516) / (14117 / 132305)
=0.118692 / 0.1067
=1.1124

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)
=(68925 / 132305) / (72946 / 137516)
=0.520955 / 0.530455
=0.9821

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 - (102923 + 16308) / 168227) / (1 - (93438 + 10824) / 150877)
=0.291249 / 0.30896
=0.9427

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
=137516 / 132305
=1.0394

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))
=(2299 / (2299 + 10824)) / (2545 / (2545 + 16308))
=0.175189 / 0.134992
=1.2978

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 / 137516) / (0 / 132305)
=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)
=((3641 + 32326) / 168227) / ((1557 + 37391) / 150877)
=0.2138 / 0.258144
=0.8282

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
=(24094 - 0 - 26257) / 168227
=-0.012858

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.

Goldwin has a M-score of -2.34 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 -2.34 mean?
Goldwin (TSE:8111) has a Beneish M-Score of -2.34 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Goldwin and its competitors. According to the industry distribution chart, Goldwin ranks #624 out of 1001 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 62.3%.
Is Goldwin's Beneish M-Score too high?
Goldwin's current Beneish M-Score is -2.34. Based on the distribution chart, Goldwin ranks #624 out of 1001 companies in the Manufacturing - Apparel & Accessories industry, which is below the industry midpoint. Overall, Goldwin has a GF Score™ of 85/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Goldwin's Beneish M-Score compare to RL and LEVI?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Goldwin ranks #624 out of 1001 companies for Beneish M-Score. This places Goldwin 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 Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories 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 Goldwin and its competitors. Goldwin's current Beneish M-Score is -2.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Goldwin stock overvalued right now?
Based on GuruFocus' analysis, Goldwin (TSE:8111) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,931.14, compared to a current price of 円2,146.50 — trading 26.8% below its estimated fair value. The current Beneish M-Score is -2.34. Goldwin's overall GF Score™ is 85/100 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 Goldwin (TSE:8111), the current Beneish M-Score is -2.34 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 Goldwin (TSE:8111) Overvalued in 2026?

Based on GuruFocus' analysis, Goldwin stock appears to be undervalued. The current stock price of 円2,146.50 is trading 26.8% below its estimated GF Value™ of 円2,931.14. GuruFocus considers Goldwin to be Modestly Undervalued.

Key valuation signals for TSE:8111:

  • Beneish M-Score: -2.34
  • GF Value™: 円2,931.14 vs. price of 円2,146.50 (26.8% below fair value)
  • GF Score™: 85/100 with 1 warning sign

No single metric tells the full story. See the TSE:8111 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Goldwin Business Description

Address 210 Kiyosawa, Toyama Prefecture, Oyabe, JPN, 932-0193
Goldwin Inc is involved in the business of manufacturing and selling sports products in Japan. It sells brands such as Goldwin, C3fit, Mxp, Speedo, Ellesse, Danskin, Canterbury, Black and white sport, the North Face, Helly Hansen, Macpac, Alite, Icebreaker, and Fischer.
85GF Score

Get the complete analysis for TSE:8111

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

円2,146.50
Price
円2,931.14
GF Value