GURUFOCUS.COM » STOCK LIST » Industrials » Transportation » Japan Logistic Systems Corp (TSE:9060) » Definitions » Beneish M-Score

Japan Logistic Systems (TSE:9060) Beneish M-Score : -2.72 (As of Dec. 16, 2024)


View and export this data going back to 1994. Start your Free Trial

What is Japan Logistic Systems Beneish M-Score?

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 -2.72 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9060' s Beneish M-Score Range Over the Past 10 Years
Min: -3.42   Med: -2.6   Max: -2.41
Current: -2.72

During the past 13 years, the highest Beneish M-Score of Japan Logistic Systems was -2.41. The lowest was -3.42. And the median was -2.60.


Japan Logistic Systems Beneish M-Score Historical Data

The historical data trend for Japan Logistic Systems'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.

* Premium members only.

Japan Logistic Systems Beneish M-Score Chart

Japan Logistic Systems Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.70 -2.41 -2.55 -2.61 -2.72

Japan Logistic Systems Quarterly Data
Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Sep24
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 - - - -2.72 -

Competitive Comparison of Japan Logistic Systems's Beneish M-Score

For the Trucking subindustry, Japan Logistic Systems'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.


Japan Logistic Systems's Beneish M-Score Distribution in the Transportation Industry

For the Transportation industry and Industrials sector, Japan Logistic Systems's Beneish M-Score distribution charts can be found below:

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



Japan Logistic Systems 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 Japan Logistic Systems 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 * 0.9783+0.528 * 0.9328+0.404 * 1.2923+0.892 * 1.0079+0.115 * 0.9441
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2266+4.679 * -0.058025-0.327 * 0.9648
=-2.72

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was 円7,999 Mil.
Revenue was 円62,973 Mil.
Gross Profit was 円4,218 Mil.
Total Current Assets was 円14,953 Mil.
Total Assets was 円47,868 Mil.
Property, Plant and Equipment(Net PPE) was 円26,366 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,258 Mil.
Selling, General, & Admin. Expense(SGA) was 円824 Mil.
Total Current Liabilities was 円17,104 Mil.
Long-Term Debt & Capital Lease Obligation was 円12,677 Mil.
Net Income was 円500 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,277 Mil.
Total Receivables was 円8,112 Mil.
Revenue was 円62,477 Mil.
Gross Profit was 円3,904 Mil.
Total Current Assets was 円14,728 Mil.
Total Assets was 円46,313 Mil.
Property, Plant and Equipment(Net PPE) was 円26,681 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,147 Mil.
Selling, General, & Admin. Expense(SGA) was 円666 Mil.
Total Current Liabilities was 円16,720 Mil.
Long-Term Debt & Capital Lease Obligation was 円13,144 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)
=(7999.315 / 62972.76) / (8112.129 / 62477)
=0.127028 / 0.129842
=0.9783

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)
=(3903.892 / 62477) / (4218.257 / 62972.76)
=0.062485 / 0.066985
=0.9328

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 - (14952.975 + 26365.814) / 47868.345) / (1 - (14727.761 + 26681.234) / 46312.546)
=0.136824 / 0.10588
=1.2923

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
=62972.76 / 62477
=1.0079

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))
=(2146.66 / (2146.66 + 26681.234)) / (2257.569 / (2257.569 + 26365.814))
=0.074465 / 0.078871
=0.9441

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)
=(823.554 / 62972.76) / (666.125 / 62477)
=0.013078 / 0.010662
=1.2266

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)
=((12676.559 + 17103.508) / 47868.345) / ((13144.042 + 16719.719) / 46312.546)
=0.622124 / 0.644831
=0.9648

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
=(499.585 - 0 - 3277.135) / 47868.345
=-0.058025

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.

Japan Logistic Systems has a M-score of -2.72 suggests that the company is unlikely to be a manipulator.


Japan Logistic Systems Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Japan Logistic Systems's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Japan Logistic Systems Business Description

Traded in Other Exchanges
N/A
Address
5-11-3, Shinbashi, Shinbashi Sumitomo Building, Minato-ku, Tokyo, JPN, 105-0004
Japan Logistic Systems Corp provides lorry and cargo transportation as well as third-party logistic services. It also offers warehousing, insurance agency, worker dispatching as well as industrial waste collection and transportation services.

Japan Logistic Systems Headlines

No Headlines