Keihin Co (TSE:9312) Beneish M-Score: -2.78 (As of Jul. 14, 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:9312 Keihin Co Ltd TSE:9312
66 GF Score
Price 円2,883.00
GF Value 円2,236.49
Valuation Modestly Overvalued
! 2 Warning Signs
View Full Analysis

What is Keihin Co Beneish M-Score?

Keihin Co TSE:9312 +0.28% 66 Beneish M-Score is -2.78 as of Jul. 14, 2026. GuruFocus rates TSE:9312 with a GF Score™ of 66/100 and a GF Value™ of 円2,236.49 (Modestly Overvalued). The stock has 2 warning signs investors should review. Among 964 Transportation companies, Keihin Co ranks better than 68.88% 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 -2.78 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9312' s Beneish M-Score Range Over the Past 10 Years
Min: -2.85   Med: -2.7   Max: -2.38
Current: -2.78

During the past 13 years, the highest Beneish M-Score of Keihin Co was -2.38. The lowest was -2.85. And the median was -2.70.


Keihin Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Keihin 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.

Keihin Co Beneish M-Score Chart

Keihin 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 -2.82 -2.79 -2.38 -2.67 -2.78

Keihin Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 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 -2.67 0.00 0.00 0.00 -2.78

TSE:9312 vs UPS, FDX, JBHT: Beneish M-Score Comparison

For the Integrated Freight & Logistics subindustry, Keihin 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.


Keihin Co Beneish M-Score vs Transportation Industry

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

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


TSE:9312
66GF Score
Keihin Co Ltd TSE:9312
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Keihin 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 Keihin 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 * 0.9714+0.528 * 0.903+0.404 * 1.0262+0.892 * 0.9972+0.115 * 1.5215
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0038+4.679 * -0.051665-0.327 * 1.1507
=-2.78

* 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4,363 Mil.
Revenue was 円50,309 Mil.
Gross Profit was 円5,612 Mil.
Total Current Assets was 円10,906 Mil.
Total Assets was 円59,770 Mil.
Property, Plant and Equipment(Net PPE) was 円35,864 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,896 Mil.
Selling, General, & Admin. Expense(SGA) was 円2,185 Mil.
Total Current Liabilities was 円10,131 Mil.
Long-Term Debt & Capital Lease Obligation was 円9,052 Mil.
Net Income was 円2,537 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円5,625 Mil.
Total Receivables was 円4,504 Mil.
Revenue was 円50,452 Mil.
Gross Profit was 円5,082 Mil.
Total Current Assets was 円15,817 Mil.
Total Assets was 円51,106 Mil.
Property, Plant and Equipment(Net PPE) was 円24,457 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,023 Mil.
Selling, General, & Admin. Expense(SGA) was 円2,183 Mil.
Total Current Liabilities was 円8,982 Mil.
Long-Term Debt & Capital Lease Obligation was 円5,272 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)
=(4363 / 50309) / (4504 / 50452)
=0.086724 / 0.089273
=0.9714

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)
=(5082 / 50452) / (5612 / 50309)
=0.100729 / 0.111551
=0.903

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 - (10906 + 35864) / 59770) / (1 - (15817 + 24457) / 51106)
=0.2175 / 0.211952
=1.0262

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
=50309 / 50452
=0.9972

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))
=(2023 / (2023 + 24457)) / (1896 / (1896 + 35864))
=0.076397 / 0.050212
=1.5215

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)
=(2185 / 50309) / (2183 / 50452)
=0.043432 / 0.043269
=1.0038

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)
=((9052 + 10131) / 59770) / ((5272 + 8982) / 51106)
=0.320947 / 0.27891
=1.1507

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
=(2537 - 0 - 5625) / 59770
=-0.051665

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.

Keihin Co has a M-score of -2.78 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 -2.78 mean?
Keihin Co (TSE:9312) has a Beneish M-Score of -2.78 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Keihin Co and its competitors. According to the industry distribution chart, Keihin Co ranks #300 out of 964 companies in the Transportation industry, placing it in the top 31.1%.
Is Keihin Co's Beneish M-Score too high?
Keihin Co's current Beneish M-Score is -2.78. Based on the distribution chart, Keihin Co ranks #300 out of 964 companies in the Transportation industry, which is above the industry midpoint. Overall, Keihin Co has a GF Score™ of 66/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Keihin Co's Beneish M-Score compare to UPS and FDX?
According to the Transportation industry distribution chart, Keihin Co ranks #300 out of 964 companies for Beneish M-Score. This puts Keihin Co in the upper 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 Keihin Co and its competitors. Keihin Co's current Beneish M-Score is -2.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Keihin Co stock overvalued right now?
Based on GuruFocus' analysis, Keihin Co (TSE:9312) is currently considered Modestly Overvalued. The stock's GF Value™ is 円2,236.49, compared to a current price of 円2,883.00 — trading 28.9% above its estimated fair value. The current Beneish M-Score is -2.78. Keihin Co's overall GF Score™ is 66/100 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 Keihin Co (TSE:9312), the current Beneish M-Score is -2.78 as of Jul. 14, 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 Keihin Co (TSE:9312) Overvalued in 2026?

Based on GuruFocus' analysis, Keihin Co stock appears to be overvalued. The current stock price of 円2,883.00 is trading 28.9% above its estimated GF Value™ of 円2,236.49. GuruFocus considers Keihin Co to be Modestly Overvalued.

Key valuation signals for TSE:9312:

  • Beneish M-Score: -2.78
  • GF Value™: 円2,236.49 vs. price of 円2,883.00 (28.9% above fair value)
  • GF Score™: 66/100 with 2 warning signs

No single metric tells the full story. See the TSE:9312 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Keihin Co Business Description

Address 3-4-20 Kaigan, Minato-ku, Tokyo, JPN, 108-8456
Keihin Co Ltd is a Japan-based integrated logistics company. Along with its subsidiaries, the firm offers delivery and cargo services. The company provides various domestic and global logistics services including warehousing, mail-order support, domestic cargo transport, logistics IT systems, customs clearance, export car handling service, project cargo transport, sea transport, logistics consultation, and cargo trading system for export cars.
66GF Score

Get the complete analysis for TSE:9312

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

円2,883.00
Price
円2,236.49
GF Value