Bizmates (TSE:9345) Beneish M-Score: -2.64 (As of Jun. 26, 2026)


TSE:9345 Bizmates Inc TSE:9345
69 GF Score
Price 円551.00
GF Value 円965.70
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is Bizmates Beneish M-Score?

Bizmates TSE:9345 +0.18% 69 Beneish M-Score is -2.64 as of Jun. 26, 2026. GuruFocus rates TSE:9345 with a GF Score™ of 69/100 and a GF Value™ of 円965.70 (Significantly Undervalued). The stock has 2 warning signs investors should review. Among 243 Education companies, Bizmates ranks better than 53.09% 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 -2.64 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9345' s Beneish M-Score Range Over the Past 10 Years
Min: -2.81   Med: -2.38   Max: -2
Current: -2.64

During the past 6 years, the highest Beneish M-Score of Bizmates was -2.00. The lowest was -2.81. And the median was -2.38.


Bizmates Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Bizmates'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.

Bizmates Beneish M-Score Chart

Bizmates Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -2.12 -2.00 -2.81 -2.64

Bizmates Quarterly Data
Dec20 Dec21 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 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 -2.81 0.00 0.00 -2.64 0.00

TSE:9345 vs EDU, TAL, GHC: Beneish M-Score Comparison

For the Education & Training Services subindustry, Bizmates'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.


Bizmates Beneish M-Score vs Education Industry

For the Education industry and Consumer Defensive sector, Bizmates's Beneish M-Score distribution charts can be found below:

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


TSE:9345
69GF Score
Bizmates Inc TSE:9345
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Bizmates 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 Bizmates 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 * 0.7741+0.528 * 1.0001+0.404 * 1.1303+0.892 * 1.0049+0.115 * 0.7651
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.010272-0.327 * 0.7891
=-2.64

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was 円38 Mil.
Revenue was 円3,491 Mil.
Gross Profit was 円2,654 Mil.
Total Current Assets was 円1,835 Mil.
Total Assets was 円2,676 Mil.
Property, Plant and Equipment(Net PPE) was 円396 Mil.
Depreciation, Depletion and Amortization(DDA) was 円128 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円606 Mil.
Long-Term Debt & Capital Lease Obligation was 円37 Mil.
Net Income was 円197 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円225 Mil.
Total Receivables was 円49 Mil.
Revenue was 円3,474 Mil.
Gross Profit was 円2,641 Mil.
Total Current Assets was 円1,812 Mil.
Total Assets was 円2,696 Mil.
Property, Plant and Equipment(Net PPE) was 円487 Mil.
Depreciation, Depletion and Amortization(DDA) was 円112 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円730 Mil.
Long-Term Debt & Capital Lease Obligation was 円90 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)
=(37.998 / 3491.179) / (48.845 / 3474.071)
=0.010884 / 0.01406
=0.7741

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)
=(2641.356 / 3474.071) / (2654.133 / 3491.179)
=0.760306 / 0.76024
=1.0001

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 - (1834.975 + 396.02) / 2675.982) / (1 - (1812.114 + 487.314) / 2696.065)
=0.166289 / 0.147117
=1.1303

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
=3491.179 / 3474.071
=1.0049

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))
=(111.899 / (111.899 + 487.314)) / (127.864 / (127.864 + 396.02))
=0.186743 / 0.244069
=0.7651

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 / 3491.179) / (0 / 3474.071)
=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)
=((36.67 + 605.537) / 2675.982) / ((90.002 + 729.924) / 2696.065)
=0.239989 / 0.30412
=0.7891

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
=(197.144 - 0 - 224.631) / 2675.982
=-0.010272

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.

Bizmates has a M-score of -2.64 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 -2.64 mean?
Bizmates (TSE:9345) has a Beneish M-Score of -2.64 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Bizmates and its competitors. According to the industry distribution chart, Bizmates ranks #114 out of 243 companies in the Education industry, placing it in the top 46.9%.
Is Bizmates' Beneish M-Score too high?
Bizmates' current Beneish M-Score is -2.64. Based on the distribution chart, Bizmates ranks #114 out of 243 companies in the Education industry, which is above the industry midpoint. Overall, Bizmates has a GF Score™ of 69/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Bizmates' Beneish M-Score compare to EDU and TAL?
According to the Education industry distribution chart, Bizmates ranks #114 out of 243 companies for Beneish M-Score. This puts Bizmates 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 an Education company?
A good Beneish M-Score depends on the Education 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 Bizmates and its competitors. Bizmates's current Beneish M-Score is -2.64. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Bizmates stock overvalued right now?
Based on GuruFocus' analysis, Bizmates (TSE:9345) is currently considered Significantly Undervalued. The stock's GF Value™ is 円965.70, compared to a current price of 円551.00 — trading 42.9% below its estimated fair value. The current Beneish M-Score is -2.64. Bizmates' overall GF Score™ is 69/100 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 Bizmates (TSE:9345), the current Beneish M-Score is -2.64 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 Bizmates (TSE:9345) Overvalued in 2026?

Based on GuruFocus' analysis, Bizmates stock appears to be undervalued. The current stock price of 円551.00 is trading 42.9% below its estimated GF Value™ of 円965.70. GuruFocus considers Bizmates to be Significantly Undervalued.

Key valuation signals for TSE:9345:

  • Beneish M-Score: -2.64
  • GF Value™: 円965.70 vs. price of 円551.00 (42.9% below fair value)
  • GF Score™: 69/100 with 2 warning signs

No single metric tells the full story. See the TSE:9345 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Bizmates Business Description

Address 1-7-9 Kandasudacho, VORT Akihabara maximum 10th Floor, Chiyoda-ku, Tokyo, JPN, 101-0041
Bizmates Inc is a online business communication school focused on helping Japanese professionals with their business English needs.
69GF Score

Get the complete analysis for TSE:9345

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

円551.00
Price
円965.70
GF Value