GURUFOCUS.COM » STOCK LIST » Industrials » Business Services » Japan M&A Solution Inc (TSE:9236) » Definitions » Beneish M-Score

Japan M&A Solution (TSE:9236) Beneish M-Score : 2.86 (As of Dec. 11, 2024)


View and export this data going back to 2023. Start your Free Trial

What is Japan M&A Solution 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.

Warning Sign:

Beneish M-Score 2.86 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:9236' s Beneish M-Score Range Over the Past 10 Years
Min: 2.86   Med: 2.86   Max: 2.86
Current: 2.86

During the past 3 years, the highest Beneish M-Score of Japan M&A Solution was 2.86. The lowest was 2.86. And the median was 2.86.


Japan M&A Solution Beneish M-Score Historical Data

The historical data trend for Japan M&A Solution'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 M&A Solution Beneish M-Score Chart

Japan M&A Solution Annual Data
Trend Oct21 Oct22 Oct23
Beneish M-Score
- - 2.86

Japan M&A Solution Quarterly Data
Oct21 Oct22 Jul23 Oct23 Jan24 Apr24
Beneish M-Score Get a 7-Day Free Trial - - 2.86 - -

Competitive Comparison of Japan M&A Solution's Beneish M-Score

For the Consulting Services subindustry, Japan M&A Solution'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 M&A Solution's Beneish M-Score Distribution in the Business Services Industry

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

* The bar in red indicates where Japan M&A Solution's Beneish M-Score falls into.



Japan M&A Solution 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 M&A Solution 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 * 6.7769+0.528 * 1.0807+0.404 * 0.5742+0.892 * 1.7335+0.115 * 0.7589
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.100728-0.327 * 0.9896
=2.86

* 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 (Oct23) TTM:Last Year (Oct22) TTM:
Total Receivables was 円9.3 Mil.
Revenue was 円752.9 Mil.
Gross Profit was 円351.8 Mil.
Total Current Assets was 円672.6 Mil.
Total Assets was 円752.4 Mil.
Property, Plant and Equipment(Net PPE) was 円52.2 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1.3 Mil.
Selling, General, & Admin. Expense(SGA) was 円0.0 Mil.
Total Current Liabilities was 円154.4 Mil.
Long-Term Debt & Capital Lease Obligation was 円0.0 Mil.
Net Income was 円125.0 Mil.
Gross Profit was 円0.0 Mil.
Cash Flow from Operations was 円200.8 Mil.
Total Receivables was 円0.8 Mil.
Revenue was 円434.3 Mil.
Gross Profit was 円219.3 Mil.
Total Current Assets was 円227.9 Mil.
Total Assets was 円316.7 Mil.
Property, Plant and Equipment(Net PPE) was 円68.6 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1.3 Mil.
Selling, General, & Admin. Expense(SGA) was 円0.0 Mil.
Total Current Liabilities was 円65.7 Mil.
Long-Term Debt & Capital Lease Obligation was 円0.0 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)
=(9.306 / 752.874) / (0.792 / 434.298)
=0.012361 / 0.001824
=6.7769

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)
=(219.311 / 434.298) / (351.807 / 752.874)
=0.504978 / 0.467285
=1.0807

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 - (672.598 + 52.212) / 752.39) / (1 - (227.906 + 68.589) / 316.713)
=0.036657 / 0.063837
=0.5742

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
=752.874 / 434.298
=1.7335

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))
=(1.303 / (1.303 + 68.589)) / (1.315 / (1.315 + 52.212))
=0.018643 / 0.024567
=0.7589

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 / 752.874) / (0 / 434.298)
=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)
=((0 + 154.439) / 752.39) / ((0 + 65.69) / 316.713)
=0.205265 / 0.207412
=0.9896

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
=(125.023 - 0 - 200.81) / 752.39
=-0.100728

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 M&A Solution has a M-score of 2.86 signals that the company is likely to be a manipulator.


Japan M&A Solution Beneish M-Score Related Terms

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


Japan M&A Solution Business Description

Traded in Other Exchanges
N/A
Address
3-3-8 Kojimachi, 7th floor, Kojimachi Center Place, Chiyoda-ku, Tokyo, JPN, 102-0083
Japan M&A Solution Inc is engaged in the M&A advisory and Consulting business.

Japan M&A Solution Headlines

No Headlines