Tokyo Kisen Co (TSE:9193) Beneish M-Score: -2.15 (As of Jul. 23, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:9193 Tokyo Kisen Co Ltd TSE:9193
65 GF Score
Price 円881.00
GF Value 円758.53
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Tokyo Kisen Co Beneish M-Score?

Tokyo Kisen Co TSE:9193 -0.56% 65 Beneish M-Score is -2.15 as of Jul. 23, 2026. GuruFocus rates TSE:9193 with a GF Score™ of 65/100 and a GF Value™ of 円758.53 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 965 Transportation companies, Tokyo Kisen Co ranks worse than 76.06% 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 -2.15 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9193' s Beneish M-Score Range Over the Past 10 Years
Min: -2.77   Med: -2.54   Max: -2.06
Current: -2.15

During the past 13 years, the highest Beneish M-Score of Tokyo Kisen Co was -2.06. The lowest was -2.77. And the median was -2.54.


Tokyo Kisen Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Tokyo Kisen 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.

Tokyo Kisen Co Beneish M-Score Chart

Tokyo Kisen 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 -2.76 -2.75 -2.49 -2.06 -2.15

Tokyo Kisen 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 -2.49 0.00 -2.06 0.00 -2.15

Tokyo Kisen Co Beneish M-Score Competitor Comparison

For the Marine Shipping subindustry, Tokyo Kisen 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.


Tokyo Kisen Co Beneish M-Score vs Transportation Industry

For the Transportation industry and Industrials sector, Tokyo Kisen Co's Beneish M-Score distribution charts can be found below:

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


TSE:9193
65GF Score
Tokyo Kisen Co Ltd TSE:9193
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tokyo Kisen 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 Tokyo Kisen 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 * 1.0092+0.528 * 0.7326+0.404 * 1.1269+0.892 * 1.0916+0.115 * 0.8671
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.961+4.679 * 0.085254-0.327 * 1.1838
=-2.15

* 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2,338 Mil.
Revenue was 円13,144 Mil.
Gross Profit was 円2,172 Mil.
Total Current Assets was 円15,808 Mil.
Total Assets was 円37,881 Mil.
Property, Plant and Equipment(Net PPE) was 円12,360 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,783 Mil.
Selling, General, & Admin. Expense(SGA) was 円2,066 Mil.
Total Current Liabilities was 円5,957 Mil.
Long-Term Debt & Capital Lease Obligation was 円982 Mil.
Net Income was 円5,047 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,817 Mil.
Total Receivables was 円2,122 Mil.
Revenue was 円12,041 Mil.
Gross Profit was 円1,458 Mil.
Total Current Assets was 円10,930 Mil.
Total Assets was 円31,262 Mil.
Property, Plant and Equipment(Net PPE) was 円13,218 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,623 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,969 Mil.
Total Current Liabilities was 円3,356 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,481 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)
=(2338.204 / 13144.203) / (2122.452 / 12041.21)
=0.177889 / 0.176266
=1.0092

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)
=(1457.631 / 12041.21) / (2172.022 / 13144.203)
=0.121054 / 0.165246
=0.7326

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 - (15807.79 + 12359.774) / 37880.72) / (1 - (10930.324 + 13218.118) / 31261.795)
=0.256414 / 0.227541
=1.1269

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
=13144.203 / 12041.21
=1.0916

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))
=(1622.508 / (1622.508 + 13218.118)) / (1783.179 / (1783.179 + 12359.774))
=0.109329 / 0.126083
=0.8671

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)
=(2065.888 / 13144.203) / (1969.289 / 12041.21)
=0.157171 / 0.163546
=0.961

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)
=((981.521 + 5956.646) / 37880.72) / ((1481.162 + 3355.723) / 31261.795)
=0.183158 / 0.154722
=1.1838

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
=(5046.611 - 0 - 1817.143) / 37880.72
=0.085254

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.

Tokyo Kisen Co has a M-score of -2.15 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 -2.15 mean?
Tokyo Kisen Co (TSE:9193) has a Beneish M-Score of -2.15 as of Jul. 23, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tokyo Kisen Co and its competitors. According to the industry distribution chart, Tokyo Kisen Co ranks #734 out of 965 companies in the Transportation industry, placing it in the top 76.1%.
Is Tokyo Kisen Co's Beneish M-Score too high?
Tokyo Kisen Co's current Beneish M-Score is -2.15. Based on the distribution chart, Tokyo Kisen Co ranks #734 out of 965 companies in the Transportation industry, which is in the bottom quartile relative to peers. Overall, Tokyo Kisen Co has a GF Score™ of 65/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Tokyo Kisen Co's Beneish M-Score compare to competitors?
According to the Transportation industry distribution chart, Tokyo Kisen Co ranks #734 out of 965 companies for Beneish M-Score. This places Tokyo Kisen 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 Transportation company?
A good Beneish M-Score depends on the Transportation 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 Tokyo Kisen Co and its competitors. Tokyo Kisen Co's current Beneish M-Score is -2.15. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tokyo Kisen Co stock overvalued right now?
Based on GuruFocus' analysis, Tokyo Kisen Co (TSE:9193) is currently considered Modestly Overvalued. The stock's GF Value™ is 円758.53, compared to a current price of 円881.00 — trading 16.1% above its estimated fair value. The current Beneish M-Score is -2.15. Tokyo Kisen Co's overall GF Score™ is 65/100 with 6 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 Tokyo Kisen Co (TSE:9193), the current Beneish M-Score is -2.15 as of Jul. 23, 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 Tokyo Kisen Co (TSE:9193) Overvalued in 2026?

Based on GuruFocus' analysis, Tokyo Kisen Co stock appears to be overvalued. The current stock price of 円881.00 is trading 16.1% above its estimated GF Value™ of 円758.53. GuruFocus considers Tokyo Kisen Co to be Modestly Overvalued.

Key valuation signals for TSE:9193:

  • Beneish M-Score: -2.15
  • GF Value™: 円758.53 vs. price of 円881.00 (16.1% above fair value)
  • GF Score™: 65/100 with 6 warning signs

No single metric tells the full story. See the TSE:9193 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tokyo Kisen Co Business Description

Address No.2 Yamashita-cho, Naka-ku, Industry & Trade Center Building, Yokohama, JPN, 231-0023
Tokyo Kisen Co Ltd is a Japan-based company providing maritime safety services. The services offered by the company include harbor towage services, escort tug services, and emergency support and disaster prevention services like container ships, crude oil tankers, LNG carriers, LPG carriers, bulk carriers, car carriers, and iron ore carriers.
65GF Score

Get the complete analysis for TSE:9193

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

円881.00
Price
円758.53
GF Value