XEBIO holdings Co (TSE:8281) Beneish M-Score: -2.79 (As of Jun. 26, 2026)


TSE:8281 XEBIO holdings Co Ltd TSE:8281
65 GF Score
Price 円1,066.00
GF Value 円1,219.21
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is XEBIO holdings Co Beneish M-Score?

XEBIO holdings Co TSE:8281 +2.11% 65 Beneish M-Score is -2.79 as of Jun. 26, 2026. GuruFocus rates TSE:8281 with a GF Score™ of 65/100 and a GF Value™ of 円1,219.21 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 1,087 Retail - Cyclical companies, XEBIO holdings Co ranks better than 66.42% 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 -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:8281' s Beneish M-Score Range Over the Past 10 Years
Min: -3.11   Med: -2.53   Max: -2.2
Current: -2.79

During the past 13 years, the highest Beneish M-Score of XEBIO holdings Co was -2.20. The lowest was -3.11. And the median was -2.53.


XEBIO holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for XEBIO 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.

XEBIO holdings Co Beneish M-Score Chart

XEBIO 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 -2.39 -2.44 -2.48 -2.79 0.00

XEBIO 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 -2.79 0.00 0.00 0.00 0.00

TSE:8281 vs CASY, WSM, ULTA: Beneish M-Score Comparison

For the Specialty Retail subindustry, XEBIO 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.


XEBIO holdings Co Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, XEBIO holdings Co's Beneish M-Score distribution charts can be found below:

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


TSE:8281
65GF Score
XEBIO holdings Co Ltd TSE:8281
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

XEBIO 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 XEBIO 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 * 0.8789+0.528 * 0.9831+0.404 * 1.0617+0.892 * 1.0337+0.115 * 0.9185
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.054354-0.327 * 0.9548
=-2.79

* 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 (Mar25) TTM:Last Year (Mar24) TTM:
Total Receivables was 円21,253 Mil.
Revenue was 円250,603 Mil.
Gross Profit was 円97,671 Mil.
Total Current Assets was 円130,727 Mil.
Total Assets was 円203,959 Mil.
Property, Plant and Equipment(Net PPE) was 円53,545 Mil.
Depreciation, Depletion and Amortization(DDA) was 円5,930 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円66,568 Mil.
Long-Term Debt & Capital Lease Obligation was 円5,899 Mil.
Net Income was 円971 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円12,057 Mil.
Total Receivables was 円23,393 Mil.
Revenue was 円242,433 Mil.
Gross Profit was 円92,887 Mil.
Total Current Assets was 円139,969 Mil.
Total Assets was 円209,530 Mil.
Property, Plant and Equipment(Net PPE) was 円50,511 Mil.
Depreciation, Depletion and Amortization(DDA) was 円5,092 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円70,559 Mil.
Long-Term Debt & Capital Lease Obligation was 円7,415 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)
=(21253 / 250603) / (23393 / 242433)
=0.084807 / 0.096493
=0.8789

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)
=(92887 / 242433) / (97671 / 250603)
=0.383145 / 0.389744
=0.9831

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 - (130727 + 53545) / 203959) / (1 - (139969 + 50511) / 209530)
=0.096524 / 0.090918
=1.0617

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
=250603 / 242433
=1.0337

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))
=(5092 / (5092 + 50511)) / (5930 / (5930 + 53545))
=0.091578 / 0.099706
=0.9185

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 / 250603) / (0 / 242433)
=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)
=((5899 + 66568) / 203959) / ((7415 + 70559) / 209530)
=0.355302 / 0.372138
=0.9548

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
=(971 - 0 - 12057) / 203959
=-0.054354

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.

XEBIO holdings Co has a M-score of -2.79 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 -2.79 mean?
XEBIO holdings Co (TSE:8281) has a Beneish M-Score of -2.79 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on XEBIO holdings Co and its competitors. According to the industry distribution chart, XEBIO holdings Co ranks #365 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 33.6%.
Is XEBIO holdings Co's Beneish M-Score too high?
XEBIO holdings Co's current Beneish M-Score is -2.79. Based on the distribution chart, XEBIO holdings Co ranks #365 out of 1087 companies in the Retail - Cyclical industry, which is above the industry midpoint. Overall, XEBIO holdings Co has a GF Score™ of 65/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does XEBIO holdings Co's Beneish M-Score compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, XEBIO holdings Co ranks #365 out of 1087 companies for Beneish M-Score. This puts XEBIO holdings Co in the upper 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 XEBIO holdings Co and its competitors. XEBIO holdings Co's current Beneish M-Score is -2.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is XEBIO holdings Co stock overvalued right now?
Based on GuruFocus' analysis, XEBIO holdings Co (TSE:8281) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,219.21, compared to a current price of 円1,066.00 — trading 12.6% below its estimated fair value. The current Beneish M-Score is -2.79. XEBIO holdings Co's overall GF Score™ is 65/100 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 XEBIO holdings Co (TSE:8281), the current Beneish M-Score is -2.79 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 XEBIO holdings Co (TSE:8281) Overvalued in 2026?

Based on GuruFocus' analysis, XEBIO holdings Co stock appears to be undervalued. The current stock price of 円1,066.00 is trading 12.6% below its estimated GF Value™ of 円1,219.21. GuruFocus considers XEBIO holdings Co to be Modestly Undervalued.

Key valuation signals for TSE:8281:

  • Beneish M-Score: -2.79
  • GF Value™: 円1,219.21 vs. price of 円1,066.00 (12.6% below fair value)
  • GF Score™: 65/100 with 2 warning signs

No single metric tells the full story. See the TSE:8281 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


XEBIO holdings Co Business Description

Address 3-7-35, Asahi, Fukushima, Koriyama, JPN, 963-8024
XEBIO holdings Co Ltd is a sporting goods, equipment, and apparel retailer. The company engages in the sales of sporting goods for various sports which include golf, skiing, athletics, bodybuilding, football, basketball. Its product portfolio includes footwear, jackets, t-shirts, bags, and golf clubs.
65GF Score

Get the complete analysis for TSE:8281

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

円1,066.00
Price
円1,219.21
GF Value