Silver Life Co (TSE:9262) Beneish M-Score: -2.83 (As of Jun. 27, 2026)


TSE:9262 Silver Life Co Ltd TSE:9262
73 GF Score
Price 円640.00
GF Value 円1,005.28
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is Silver Life Co Beneish M-Score?

Silver Life Co TSE:9262 +0.16% 73 Beneish M-Score is -2.83 as of Jun. 27, 2026. GuruFocus rates TSE:9262 with a GF Score™ of 73/100 and a GF Value™ of 円1,005.28 (Significantly Undervalued). The stock has 2 warning signs investors should review. Among 1,849 Consumer Packaged Goods companies, Silver Life Co ranks better than 75.01% 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 -2.83 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9262' s Beneish M-Score Range Over the Past 10 Years
Min: -2.86   Med: -2.61   Max: -2.12
Current: -2.83

During the past 11 years, the highest Beneish M-Score of Silver Life Co was -2.12. The lowest was -2.86. And the median was -2.61.


Silver Life Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Silver Life 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.

Silver Life Co Beneish M-Score Chart

Silver Life Co Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.60 -2.86 -2.67 -2.75 -2.83

Silver Life Co Semi-Annual Data
Jul15 Jul16 Jul17 Jan18 Jul18 Jan19 Jul19 Jan20 Jul20 Jan21 Jul21 Jan22 Jul22 Jan23 Jul23 Jan24 Jul24 Jan25 Jul25 Jan26
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 -2.75 0.00 -2.83 0.00

TSE:9262 vs KHC, GIS: Beneish M-Score Comparison

For the Packaged Foods subindustry, Silver Life 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.


Silver Life Co Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, Silver Life Co's Beneish M-Score distribution charts can be found below:

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


TSE:9262
73GF Score
Silver Life Co Ltd TSE:9262
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Silver Life 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 Silver Life 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 * 1.0137+0.528 * 0.953+0.404 * 0.8741+0.892 * 1.1006+0.115 * 0.8874
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0508+4.679 * -0.078146-0.327 * 0.9562
=-2.83

* 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 (Jul25) TTM:Last Year (Jul24) TTM:
Total Receivables was 円1,897 Mil.
Revenue was 円14,918 Mil.
Gross Profit was 円5,041 Mil.
Total Current Assets was 円4,105 Mil.
Total Assets was 円10,453 Mil.
Property, Plant and Equipment(Net PPE) was 円5,811 Mil.
Depreciation, Depletion and Amortization(DDA) was 円932 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,825 Mil.
Total Current Liabilities was 円1,988 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,344 Mil.
Net Income was 円703 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,519 Mil.
Total Receivables was 円1,700 Mil.
Revenue was 円13,555 Mil.
Gross Profit was 円4,365 Mil.
Total Current Assets was 円3,586 Mil.
Total Assets was 円9,875 Mil.
Property, Plant and Equipment(Net PPE) was 円5,709 Mil.
Depreciation, Depletion and Amortization(DDA) was 円798 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,578 Mil.
Total Current Liabilities was 円1,819 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,474 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)
=(1897.03 / 14918.337) / (1700.394 / 13555.288)
=0.127161 / 0.125441
=1.0137

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)
=(4365.174 / 13555.288) / (5041.207 / 14918.337)
=0.322027 / 0.33792
=0.953

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 - (4104.944 + 5811.205) / 10452.798) / (1 - (3585.719 + 5709.367) / 9875.074)
=0.05134 / 0.058733
=0.8741

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
=14918.337 / 13555.288
=1.1006

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))
=(797.865 / (797.865 + 5709.367)) / (931.662 / (931.662 + 5811.205))
=0.122612 / 0.13817
=0.8874

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)
=(1824.761 / 14918.337) / (1577.844 / 13555.288)
=0.122317 / 0.116401
=1.0508

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)
=((1344.459 + 1987.96) / 10452.798) / ((1473.971 + 1818.605) / 9875.074)
=0.318806 / 0.333423
=0.9562

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
=(702.58 - 0 - 1519.421) / 10452.798
=-0.078146

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.

Silver Life Co has a M-score of -2.83 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 -2.83 mean?
Silver Life Co (TSE:9262) has a Beneish M-Score of -2.83 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Silver Life Co and its competitors. According to the industry distribution chart, Silver Life Co ranks #462 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 25%.
Is Silver Life Co's Beneish M-Score too high?
Silver Life Co's current Beneish M-Score is -2.83. Based on the distribution chart, Silver Life Co ranks #462 out of 1849 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, Silver Life Co has a GF Score™ of 73/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Silver Life Co's Beneish M-Score compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, Silver Life Co ranks #462 out of 1849 companies for Beneish M-Score. This places Silver Life Co in the top 25% of its industry — outperforming the majority of peers. 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Silver Life Co and its competitors. Silver Life Co's current Beneish M-Score is -2.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Silver Life Co stock overvalued right now?
Based on GuruFocus' analysis, Silver Life Co (TSE:9262) is currently considered Significantly Undervalued. The stock's GF Value™ is 円1,005.28, compared to a current price of 円640.00 — trading 36.3% below its estimated fair value. The current Beneish M-Score is -2.83. Silver Life Co's overall GF Score™ is 73/100 with 2 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 Silver Life Co (TSE:9262), the current Beneish M-Score is -2.83 as of Jun. 27, 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 Silver Life Co (TSE:9262) Overvalued in 2026?

Based on GuruFocus' analysis, Silver Life Co stock appears to be undervalued. The current stock price of 円640.00 is trading 36.3% below its estimated GF Value™ of 円1,005.28. GuruFocus considers Silver Life Co to be Significantly Undervalued.

Key valuation signals for TSE:9262:

  • Beneish M-Score: -2.83
  • GF Value™: 円1,005.28 vs. price of 円640.00 (36.3% below fair value)
  • GF Score™: 73/100 with 2 warning signs

No single metric tells the full story. See the TSE:9262 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Silver Life Co Business Description

Address 4-32-4 Nishi-Shinjuku, Highness Lofty 2nd floor, Shinjuku-ku, Tokyo, JPN, 160-0023
Silver Life Co Ltd is a Japan-based company mainly engaged in the operation of franchise headquarters of delivery service for elderly people and sales of cooked ingredients to franchisees. The company operates through Food Manufacturing and Sales business. The company's seller has the franchise (FC) merchant stores, senior citizens facilities and others. FC merchant stores business is engaged in developing franchising food delivery stores with two brands: Magokoro-Bento and H-fureai. The Company also engages in the provision of management guidance to franchisees and sales of boxed lunch ingredients.
73GF Score

Get the complete analysis for TSE:9262

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

円640.00
Price
円1,005.28
GF Value