Goldcrest Co (TSE:8871) Beneish M-Score: -2.31 (As of Jul. 11, 2026)


TSE:8871 Goldcrest Co Ltd TSE:8871
77 GF Score
Price 円3,345.00
GF Value 円3,626.37
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Goldcrest Co Beneish M-Score?

Goldcrest Co TSE:8871 -0.59% 77 Beneish M-Score is -2.31 as of Jul. 11, 2026. GuruFocus rates TSE:8871 with a GF Score™ of 77/100 and a GF Value™ of 円3,626.37 (Fairly Valued). The stock has 5 warning signs investors should review. Among 1,683 Real Estate companies, Goldcrest Co ranks worse than 53.24% 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 -2.31 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:8871' s Beneish M-Score Range Over the Past 10 Years
Min: -3.07   Med: -2.5   Max: -1.41
Current: -2.31

During the past 13 years, the highest Beneish M-Score of Goldcrest Co was -1.41. The lowest was -3.07. And the median was -2.50.


Goldcrest Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Goldcrest 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.

Goldcrest Co Beneish M-Score Chart

Goldcrest 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 -2.61 -1.41 -2.23 0.00 -2.31

Goldcrest 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 0.00 0.00 0.00 0.00 -2.31

Goldcrest Co Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, Goldcrest 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.


Goldcrest Co Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Goldcrest Co's Beneish M-Score distribution charts can be found below:

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


TSE:8871
77GF Score
Goldcrest Co Ltd TSE:8871
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Goldcrest 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 Goldcrest 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 * 0.844+0.528 * 0.9386+0.404 * 0.7767+0.892 * 1.0393+0.115 * 4.4997
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.0337-0.327 * 1.4994
=-2.31

* 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700 Mil.
Revenue was 円30,445 Mil.
Gross Profit was 円15,861 Mil.
Total Current Assets was 円168,776 Mil.
Total Assets was 円323,030 Mil.
Property, Plant and Equipment(Net PPE) was 円134,011 Mil.
Depreciation, Depletion and Amortization(DDA) was 円988 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円10,205 Mil.
Long-Term Debt & Capital Lease Obligation was 円168,425 Mil.
Net Income was 円5,862 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-5,024 Mil.
Total Receivables was 円798 Mil.
Revenue was 円29,294 Mil.
Gross Profit was 円14,325 Mil.
Total Current Assets was 円173,595 Mil.
Total Assets was 円222,689 Mil.
Property, Plant and Equipment(Net PPE) was 円31,127 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,060 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円17,405 Mil.
Long-Term Debt & Capital Lease Obligation was 円64,725 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)
=(700 / 30445) / (798 / 29294)
=0.022992 / 0.027241
=0.844

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)
=(14325 / 29294) / (15861 / 30445)
=0.489008 / 0.520972
=0.9386

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 - (168776 + 134011) / 323030) / (1 - (173595 + 31127) / 222689)
=0.062666 / 0.080682
=0.7767

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
=30445 / 29294
=1.0393

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))
=(1060 / (1060 + 31127)) / (988 / (988 + 134011))
=0.032933 / 0.007319
=4.4997

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 / 30445) / (0 / 29294)
=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)
=((168425 + 10205) / 323030) / ((64725 + 17405) / 222689)
=0.552983 / 0.36881
=1.4994

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
=(5862 - 0 - -5024) / 323030
=0.0337

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.

Goldcrest Co has a M-score of -2.31 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 -2.31 mean?
Goldcrest Co (TSE:8871) has a Beneish M-Score of -2.31 as of Jul. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Goldcrest Co and its competitors. According to the industry distribution chart, Goldcrest Co ranks #896 out of 1683 companies in the Real Estate industry, placing it in the top 53.2%.
Is Goldcrest Co's Beneish M-Score too high?
Goldcrest Co's current Beneish M-Score is -2.31. Based on the distribution chart, Goldcrest Co ranks #896 out of 1683 companies in the Real Estate industry, which is below the industry midpoint. Overall, Goldcrest Co has a GF Score™ of 77/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Goldcrest Co's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Goldcrest Co ranks #896 out of 1683 companies for Beneish M-Score. This places Goldcrest 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Goldcrest Co and its competitors. Goldcrest Co's current Beneish M-Score is -2.31. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Goldcrest Co stock overvalued right now?
Based on GuruFocus' analysis, Goldcrest Co (TSE:8871) is currently considered Fairly Valued. The stock's GF Value™ is 円3,626.37, compared to a current price of 円3,345.00 — trading 7.8% below its estimated fair value. The current Beneish M-Score is -2.31. Goldcrest Co's overall GF Score™ is 77/100 with 5 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 Goldcrest Co (TSE:8871), the current Beneish M-Score is -2.31 as of Jul. 11, 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 Goldcrest Co (TSE:8871) Overvalued in 2026?

Based on GuruFocus' analysis, Goldcrest Co stock appears to be undervalued. The current stock price of 円3,345.00 is trading 7.8% below its estimated GF Value™ of 円3,626.37. GuruFocus considers Goldcrest Co to be Fairly Valued.

Key valuation signals for TSE:8871:

  • Beneish M-Score: -2.31
  • GF Value™: 円3,626.37 vs. price of 円3,345.00 (7.8% below fair value)
  • GF Score™: 77/100 with 5 warning signs

No single metric tells the full story. See the TSE:8871 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Goldcrest Co Business Description

Address 2-1-1 Otemachi Chiyoda-ku, 12th floor, Otemachi Nomura Building, Tokyo, JPN, 100-0004
Goldcrest Co Ltd is a property development company. It is engaged in the development and sale of condominiums in and around the Tokyo Metropolitan Area. The Company operates in three business segments such as Real Estate Sales, Real Estate Leasing, and Others. The Real Estate Sales segment deals with the development and marketing of condominiums such as Crest City, Crest Form series and Crest Residence. The Real Estate Leasing segment involves with office building and apartment leasing activities. The others segment offers real estate management services.
77GF Score

Get the complete analysis for TSE:8871

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

円3,345.00
Price
円3,626.37
GF Value