Reyuu Japan (TSE:9425) Beneish M-Score: 0.03 (As of Jul. 16, 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:9425 Reyuu Japan Inc TSE:9425
44 GF Score
Price 円235.00
GF Value 円631.07
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Reyuu Japan Beneish M-Score?

Reyuu Japan TSE:9425 -1.67% 44 Beneish M-Score is 0.03 as of Jul. 16, 2026. GuruFocus rates TSE:9425 with a GF Score™ of 44/100 and a GF Value™ of 円631.07 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 2,407 Hardware companies, Reyuu Japan ranks worse than 96.18% 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.

Warning Sign:

Beneish M-Score 0.03 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:9425' s Beneish M-Score Range Over the Past 10 Years
Min: -3.47   Med: -2.48   Max: 0.03
Current: 0.03

During the past 13 years, the highest Beneish M-Score of Reyuu Japan was 0.03. The lowest was -3.47. And the median was -2.48.


Reyuu Japan Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Reyuu Japan'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.

Reyuu Japan Beneish M-Score Chart

Reyuu Japan Annual Data
Trend Apr15 Apr16 Apr17 Apr18 Apr19 Apr20 Apr21 Apr22 Oct23 Oct24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.03 -1.61 -2.34 -2.46 0.03

Reyuu Japan Quarterly Data
Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Oct24 Apr25 Jul25 Oct25 Jan26 Apr26
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 0.00 0.00 0.00 0.00

TSE:9425 vs SNX, ARW, AVT: Beneish M-Score Comparison

For the Electronics & Computer Distribution subindustry, Reyuu Japan'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.


Reyuu Japan Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, Reyuu Japan's Beneish M-Score distribution charts can be found below:

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


TSE:9425
44GF Score
Reyuu Japan Inc TSE:9425
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Reyuu Japan 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 Reyuu Japan 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 * 1.606+0.528 * 1.0879+0.404 * 1.0068+0.892 * 1.1572+0.115 * 2.8238
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9363+4.679 * 0.344832-0.327 * 1.2048
=0.03

* 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 (Oct24) TTM:Last Year (Oct23) TTM:
Total Receivables was 円473 Mil.
Revenue was 円4,732 Mil.
Gross Profit was 円481 Mil.
Total Current Assets was 円1,802 Mil.
Total Assets was 円1,888 Mil.
Property, Plant and Equipment(Net PPE) was 円65 Mil.
Depreciation, Depletion and Amortization(DDA) was 円15 Mil.
Selling, General, & Admin. Expense(SGA) was 円167 Mil.
Total Current Liabilities was 円535 Mil.
Long-Term Debt & Capital Lease Obligation was 円437 Mil.
Net Income was 円-86 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-737 Mil.
Total Receivables was 円255 Mil.
Revenue was 円4,089 Mil.
Gross Profit was 円453 Mil.
Total Current Assets was 円1,892 Mil.
Total Assets was 円1,918 Mil.
Property, Plant and Equipment(Net PPE) was 円4 Mil.
Depreciation, Depletion and Amortization(DDA) was 円5 Mil.
Selling, General, & Admin. Expense(SGA) was 円154 Mil.
Total Current Liabilities was 円746 Mil.
Long-Term Debt & Capital Lease Obligation was 円73 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)
=(473.161 / 4731.99) / (254.601 / 4089.201)
=0.099992 / 0.062262
=1.606

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)
=(452.616 / 4089.201) / (481.463 / 4731.99)
=0.110686 / 0.101746
=1.0879

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 - (1801.832 + 64.983) / 1887.882) / (1 - (1891.898 + 4.467) / 1917.619)
=0.011159 / 0.011084
=1.0068

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
=4731.99 / 4089.201
=1.1572

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))
=(5.257 / (5.257 + 4.467)) / (15.387 / (15.387 + 64.983))
=0.540621 / 0.191452
=2.8238

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)
=(166.884 / 4731.99) / (154.022 / 4089.201)
=0.035267 / 0.037666
=0.9363

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)
=((436.673 + 535.089) / 1887.882) / ((73.346 + 745.945) / 1917.619)
=0.514737 / 0.427244
=1.2048

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
=(-86.162 - 0 - -737.164) / 1887.882
=0.344832

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.

Reyuu Japan has a M-score of 0.03 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 0.03 mean?
Reyuu Japan (TSE:9425) has a Beneish M-Score of 0.03 as of Jul. 16, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Reyuu Japan and its competitors. According to the industry distribution chart, Reyuu Japan ranks #2315 out of 2407 companies in the Hardware industry, placing it in the top 96.2%.
Is Reyuu Japan's Beneish M-Score too high?
Reyuu Japan's current Beneish M-Score is 0.03. Based on the distribution chart, Reyuu Japan ranks #2315 out of 2407 companies in the Hardware industry, which is in the bottom quartile relative to peers. Overall, Reyuu Japan has a GF Score™ of 44/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Reyuu Japan's Beneish M-Score compare to SNX and ARW?
According to the Hardware industry distribution chart, Reyuu Japan ranks #2315 out of 2407 companies for Beneish M-Score. This places Reyuu Japan 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 Reyuu Japan and its competitors. Reyuu Japan's current Beneish M-Score is 0.03. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Reyuu Japan stock overvalued right now?
Based on GuruFocus' analysis, Reyuu Japan (TSE:9425) is currently considered Possible Value Trap. The stock's GF Value™ is 円631.07, compared to a current price of 円235.00 — trading 62.8% below its estimated fair value. The current Beneish M-Score is 0.03. Reyuu Japan's overall GF Score™ is 44/100 with 5 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 Reyuu Japan (TSE:9425), the current Beneish M-Score is 0.03 as of Jul. 16, 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 Reyuu Japan (TSE:9425) Overvalued in 2026?

Based on GuruFocus' analysis, Reyuu Japan stock appears to be undervalued. The current stock price of 円235.00 is trading 62.8% below its estimated GF Value™ of 円631.07. GuruFocus considers Reyuu Japan to be Possible Value Trap.

Key valuation signals for TSE:9425:

  • Beneish M-Score: 0.03
  • GF Value™: 円631.07 vs. price of 円235.00 (62.8% below fair value)
  • GF Score™: 44/100 with 5 warning signs

No single metric tells the full story. See the TSE:9425 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Reyuu Japan Business Description

Address 1-9-9 Roppongi, Roppongi-First-Building.14th Floor, Minato-ku, Osaka, JPN, 530-6009
Reyuu Japan Inc is engaged in providing telecom services in Japan. The company is a used mobile phone wholesale trader and distributor in Japan. It offers smart phones, tablets, and PCs along with models from overseas manufacturers and Japanese brands. It specializes in handling popular smart phones such as iPhone, Galaxy, Xperia, along with tablets and PCs like iPad and MacBook from various business partners.
44GF Score

Get the complete analysis for TSE:9425

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

円235.00
Price
円631.07
GF Value