Bewith (TSE:9216) Beneish M-Score: -2.28 (As of Jun. 26, 2026)


TSE:9216 Bewith Inc TSE:9216
84 GF Score
Price 円1,502.00
GF Value 円1,721.82
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Bewith Beneish M-Score?

Bewith TSE:9216 +1.14% 84 Beneish M-Score is -2.28 as of Jun. 26, 2026. GuruFocus rates TSE:9216 with a GF Score™ of 84/100 and a GF Value™ of 円1,721.82 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,020 Business Services companies, Bewith ranks worse than 69.31% 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 -2.28 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9216' s Beneish M-Score Range Over the Past 10 Years
Min: -2.69   Med: -2.31   Max: -2.17
Current: -2.28

During the past 6 years, the highest Beneish M-Score of Bewith was -2.17. The lowest was -2.69. And the median was -2.31.


Bewith Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Bewith'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.

Bewith Beneish M-Score Chart

Bewith Annual Data
Trend May20 May21 May22 May23 May24 May25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -2.34 -2.17 -2.69 -2.28

Bewith Quarterly Data
May20 May21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Nov24 May25 Nov25 Feb26
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 -2.69 0.00 -2.28 0.00 0.00

TSE:9216 vs CTAS, CPRT, GPN: Beneish M-Score Comparison

For the Specialty Business Services subindustry, Bewith'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.


Bewith Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, Bewith's Beneish M-Score distribution charts can be found below:

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


TSE:9216
84GF Score
Bewith Inc TSE:9216
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Bewith 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 Bewith 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 * 0.9798+0.528 * 1+0.404 * 1.0092+0.892 * 1+0.115 * 1.018
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.045313-0.327 * 1.0012
=-2.28

* 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 (May25) TTM:Last Year (May24) TTM:
Total Receivables was 円4,090 Mil.
Revenue was 円38,253 Mil.
Gross Profit was 円6,067 Mil.
Total Current Assets was 円10,604 Mil.
Total Assets was 円14,495 Mil.
Property, Plant and Equipment(Net PPE) was 円1,463 Mil.
Depreciation, Depletion and Amortization(DDA) was 円400 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,625 Mil.
Long-Term Debt & Capital Lease Obligation was 円19 Mil.
Net Income was 円1,833 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,176 Mil.
Total Receivables was 円4,174 Mil.
Revenue was 円38,253 Mil.
Gross Profit was 円6,067 Mil.
Total Current Assets was 円10,653 Mil.
Total Assets was 円14,097 Mil.
Property, Plant and Equipment(Net PPE) was 円1,104 Mil.
Depreciation, Depletion and Amortization(DDA) was 円308 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,489 Mil.
Long-Term Debt & Capital Lease Obligation was 円22 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)
=(4089.769 / 38253.042) / (4174.273 / 38253.042)
=0.106914 / 0.109123
=0.9798

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)
=(6066.987 / 38253.042) / (6066.987 / 38253.042)
=0.158601 / 0.158601
=1

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 - (10603.683 + 1463.321) / 14494.609) / (1 - (10653.243 + 1104.199) / 14096.851)
=0.167483 / 0.165953
=1.0092

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
=38253.042 / 38253.042
=1

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))
=(308.416 / (308.416 + 1104.199)) / (399.544 / (399.544 + 1463.321))
=0.21833 / 0.214478
=1.018

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 / 38253.042) / (0 / 38253.042)
=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)
=((18.9 + 4625.244) / 14494.609) / ((21.6 + 4489.468) / 14096.851)
=0.320405 / 0.320005
=1.0012

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
=(1833.227 - 0 - 1176.429) / 14494.609
=0.045313

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.

Bewith has a M-score of -2.28 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 -2.28 mean?
Bewith (TSE:9216) has a Beneish M-Score of -2.28 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Bewith and its competitors. According to the industry distribution chart, Bewith ranks #707 out of 1020 companies in the Business Services industry, placing it in the top 69.3%.
Is Bewith's Beneish M-Score too high?
Bewith's current Beneish M-Score is -2.28. Based on the distribution chart, Bewith ranks #707 out of 1020 companies in the Business Services industry, which is below the industry midpoint. Overall, Bewith has a GF Score™ of 84/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Bewith's Beneish M-Score compare to CTAS and CPRT?
According to the Business Services industry distribution chart, Bewith ranks #707 out of 1020 companies for Beneish M-Score. This places Bewith 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 Business Services company?
A good Beneish M-Score depends on the Business Services 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 Bewith and its competitors. Bewith's current Beneish M-Score is -2.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Bewith stock overvalued right now?
Based on GuruFocus' analysis, Bewith (TSE:9216) is currently considered Modestly Undervalued. The stock's GF Value™ is 円1,721.82, compared to a current price of 円1,502.00 — trading 12.8% below its estimated fair value. The current Beneish M-Score is -2.28. Bewith's overall GF Score™ is 84/100 with 3 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 Bewith (TSE:9216), the current Beneish M-Score is -2.28 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 Bewith (TSE:9216) Overvalued in 2026?

Based on GuruFocus' analysis, Bewith stock appears to be undervalued. The current stock price of 円1,502.00 is trading 12.8% below its estimated GF Value™ of 円1,721.82. GuruFocus considers Bewith to be Modestly Undervalued.

Key valuation signals for TSE:9216:

  • Beneish M-Score: -2.28
  • GF Value™: 円1,721.82 vs. price of 円1,502.00 (12.8% below fair value)
  • GF Score™: 84/100 with 3 warning signs

No single metric tells the full story. See the TSE:9216 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Bewith Business Description

Address 3-7-1 Nishi-Shinjuku, Shinjuku Park Tower N Building, 32nd Floor, Shinjuku-ku, Tokyo, JPN, 163-1032
Bewith Inc specializes in business process outsourcing and call center services such as business planning, analysis and design, construction, operation, and improvement. The company solves the essential problems of its customers through the Omnia LINK Platform.
84GF Score

Get the complete analysis for TSE:9216

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

円1,502.00
Price
円1,721.82
GF Value