Ten Allied Co (TSE:8207) Beneish M-Score: -2.62 (As of Jun. 27, 2026)


TSE:8207 Ten Allied Co Ltd TSE:8207
63 GF Score
Price 円283.00
GF Value 円271.20
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Ten Allied Co Beneish M-Score?

Ten Allied Co TSE:8207 -0.35% 63 Beneish M-Score is -2.62 as of Jun. 27, 2026. GuruFocus rates TSE:8207 with a GF Score™ of 63/100 and a GF Value™ of 円271.20 (Fairly Valued). The stock has 2 warning signs investors should review. Among 357 Restaurants companies, Ten Allied Co ranks worse than 61.9% 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 -2.62 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:8207' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -2.6   Max: 0.48
Current: -2.62

During the past 13 years, the highest Beneish M-Score of Ten Allied Co was 0.48. The lowest was -2.88. And the median was -2.60.


Ten Allied Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Ten Allied 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.

Ten Allied Co Beneish M-Score Chart

Ten Allied 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 -2.88 -2.34 -2.35 -2.58 -2.62

Ten Allied 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 -2.35 0.00 -2.58 0.00 -2.62

TSE:8207 vs MCD, SBUX, CMG: Beneish M-Score Comparison

For the Restaurants subindustry, Ten Allied 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.


Ten Allied Co Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Ten Allied Co's Beneish M-Score distribution charts can be found below:

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


TSE:8207
63GF Score
Ten Allied Co Ltd TSE:8207
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ten Allied 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 Ten Allied 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 * 1.1436+0.528 * 1.02+0.404 * 1.1145+0.892 * 1.0173+0.115 * 0.8173
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.0754-0.327 * 0.91
=-2.62

* 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473 Mil.
Revenue was 円12,093 Mil.
Gross Profit was 円8,486 Mil.
Total Current Assets was 円3,398 Mil.
Total Assets was 円6,789 Mil.
Property, Plant and Equipment(Net PPE) was 円1,188 Mil.
Depreciation, Depletion and Amortization(DDA) was 円298 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,644 Mil.
Long-Term Debt & Capital Lease Obligation was 円66 Mil.
Net Income was 円-463 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円49 Mil.
Total Receivables was 円407 Mil.
Revenue was 円11,887 Mil.
Gross Profit was 円8,509 Mil.
Total Current Assets was 円4,057 Mil.
Total Assets was 円7,541 Mil.
Property, Plant and Equipment(Net PPE) was 円1,288 Mil.
Depreciation, Depletion and Amortization(DDA) was 円253 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,685 Mil.
Long-Term Debt & Capital Lease Obligation was 円624 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)
=(473.446 / 12093.492) / (406.939 / 11887.48)
=0.039149 / 0.034233
=1.1436

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)
=(8508.531 / 11887.48) / (8485.971 / 12093.492)
=0.715756 / 0.701697
=1.02

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 - (3398.092 + 1187.635) / 6788.534) / (1 - (4057.355 + 1288.229) / 7541.343)
=0.324489 / 0.291163
=1.1145

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
=12093.492 / 11887.48
=1.0173

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))
=(252.633 / (252.633 + 1288.229)) / (298.037 / (298.037 + 1187.635))
=0.163956 / 0.200608
=0.8173

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 / 12093.492) / (0 / 11887.48)
=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)
=((66.325 + 2644.423) / 6788.534) / ((623.971 + 2685.37) / 7541.343)
=0.399313 / 0.438826
=0.91

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
=(-462.798 - 0 - 49.059) / 6788.534
=-0.0754

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.

Ten Allied Co has a M-score of -2.62 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 -2.62 mean?
Ten Allied Co (TSE:8207) has a Beneish M-Score of -2.62 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Ten Allied Co and its competitors. According to the industry distribution chart, Ten Allied Co ranks #221 out of 357 companies in the Restaurants industry, placing it in the top 61.9%.
Is Ten Allied Co's Beneish M-Score too high?
Ten Allied Co's current Beneish M-Score is -2.62. Based on the distribution chart, Ten Allied Co ranks #221 out of 357 companies in the Restaurants industry, which is below the industry midpoint. Overall, Ten Allied Co has a GF Score™ of 63/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Ten Allied Co's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, Ten Allied Co ranks #221 out of 357 companies for Beneish M-Score. This places Ten Allied 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Ten Allied Co and its competitors. Ten Allied Co's current Beneish M-Score is -2.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ten Allied Co stock overvalued right now?
Based on GuruFocus' analysis, Ten Allied Co (TSE:8207) is currently considered Fairly Valued. The stock's GF Value™ is 円271.20, compared to a current price of 円283.00 — trading 4.4% above its estimated fair value. The current Beneish M-Score is -2.62. Ten Allied Co's overall GF Score™ is 63/100 with 2 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 Ten Allied Co (TSE:8207), the current Beneish M-Score is -2.62 as of Jun. 27, 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 Ten Allied Co (TSE:8207) Overvalued in 2026?

Based on GuruFocus' analysis, Ten Allied Co stock appears to be overvalued. The current stock price of 円283.00 is trading 4.4% above its estimated GF Value™ of 円271.20. GuruFocus considers Ten Allied Co to be Fairly Valued.

Key valuation signals for TSE:8207:

  • Beneish M-Score: -2.62
  • GF Value™: 円271.20 vs. price of 円283.00 (4.4% above fair value)
  • GF Score™: 63/100 with 2 warning signs

No single metric tells the full story. See the TSE:8207 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Ten Allied Co Business Description

Address 2-16-18 Takaban, 4th Floor, K Building, Meguro-ku, Tokyo, JPN, 152-0004
Ten Allied Co Ltd operates a chain of pubs and Japanese restaurants known as Tengu and Kandaya mainly in the Tokyo metropolitan area.
63GF Score

Get the complete analysis for TSE:8207

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

円283.00
Price
円271.20
GF Value