Okinawa Cellular Telephone Co (TSE:9436) Beneish M-Score: -2.54 (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:9436 Okinawa Cellular Telephone Co TSE:9436
83 GF Score
Price 円3,775.00
GF Value 円2,386.49
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Okinawa Cellular Telephone Co Beneish M-Score?

Okinawa Cellular Telephone Co TSE:9436 +0.80% 83 Beneish M-Score is -2.54 as of Jul. 14, 2026. GuruFocus rates TSE:9436 with a GF Score™ of 83/100 and a GF Value™ of 円2,386.49 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 351 Telecommunication Services companies, Okinawa Cellular Telephone Co ranks worse than 70.94% 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 -2.54 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9436' s Beneish M-Score Range Over the Past 10 Years
Min: -2.79   Med: -2.59   Max: -2.46
Current: -2.54

During the past 13 years, the highest Beneish M-Score of Okinawa Cellular Telephone Co was -2.46. The lowest was -2.79. And the median was -2.59.


Okinawa Cellular Telephone Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Okinawa Cellular Telephone 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.

Okinawa Cellular Telephone Co Beneish M-Score Chart

Okinawa Cellular Telephone 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 -2.73 -2.64 -2.46 -2.47 -2.54

Okinawa Cellular Telephone 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 -2.47 -2.47 -2.46 -2.52 -2.54

TSE:9436 vs TMUS, VZ, T: Beneish M-Score Comparison

For the Telecom Services subindustry, Okinawa Cellular Telephone 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.


Okinawa Cellular Telephone Co Beneish M-Score vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Okinawa Cellular Telephone Co's Beneish M-Score distribution charts can be found below:

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


TSE:9436
83GF Score
Okinawa Cellular Telephone Co TSE:9436
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Okinawa Cellular Telephone 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 Okinawa Cellular Telephone 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 * 1.0094+0.528 * 0.9974+0.404 * 1.0402+0.892 * 1.0241+0.115 * 1.0227
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9992+4.679 * -0.025835-0.327 * 0.951
=-2.54

* 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68,381 Mil.
Revenue was 21989 + 22292 + 21455 + 20612 = 円86,348 Mil.
Gross Profit was 8248 + 8963 + 8612 + 8507 = 円34,330 Mil.
Total Current Assets was 円73,529 Mil.
Total Assets was 円120,457 Mil.
Property, Plant and Equipment(Net PPE) was 円41,206 Mil.
Depreciation, Depletion and Amortization(DDA) was 円6,351 Mil.
Selling, General, & Admin. Expense(SGA) was 円8,393 Mil.
Total Current Liabilities was 円16,399 Mil.
Long-Term Debt & Capital Lease Obligation was 円11 Mil.
Net Income was 3114 + 3563 + 3268 + 3272 = 円13,217 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = 円0 Mil.
Cash Flow from Operations was 7148 + 5306 + 2708 + 1167 = 円16,329 Mil.
Total Receivables was 円66,151 Mil.
Revenue was 21905 + 21262 + 21335 + 19812 = 円84,314 Mil.
Gross Profit was 7989 + 8674 + 8426 + 8344 = 円33,433 Mil.
Total Current Assets was 円71,233 Mil.
Total Assets was 円118,266 Mil.
Property, Plant and Equipment(Net PPE) was 円41,632 Mil.
Depreciation, Depletion and Amortization(DDA) was 円6,585 Mil.
Selling, General, & Admin. Expense(SGA) was 円8,202 Mil.
Total Current Liabilities was 円16,936 Mil.
Long-Term Debt & Capital Lease Obligation was 円6 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)
=(68381 / 86348) / (66151 / 84314)
=0.791923 / 0.784579
=1.0094

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)
=(33433 / 84314) / (34330 / 86348)
=0.39653 / 0.397577
=0.9974

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 - (73529 + 41206) / 120457) / (1 - (71233 + 41632) / 118266)
=0.047502 / 0.045668
=1.0402

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
=86348 / 84314
=1.0241

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))
=(6585 / (6585 + 41632)) / (6351 / (6351 + 41206))
=0.13657 / 0.133545
=1.0227

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)
=(8393 / 86348) / (8202 / 84314)
=0.0972 / 0.097279
=0.9992

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)
=((11 + 16399) / 120457) / ((6 + 16936) / 118266)
=0.136231 / 0.143253
=0.951

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
=(13217 - 0 - 16329) / 120457
=-0.025835

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.

Okinawa Cellular Telephone Co has a M-score of -2.54 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 -2.54 mean?
Okinawa Cellular Telephone Co (TSE:9436) has a Beneish M-Score of -2.54 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Okinawa Cellular Telephone Co and its competitors. According to the industry distribution chart, Okinawa Cellular Telephone Co ranks #249 out of 351 companies in the Telecommunication Services industry, placing it in the top 70.9%.
Is Okinawa Cellular Telephone Co's Beneish M-Score too high?
Okinawa Cellular Telephone Co's current Beneish M-Score is -2.54. Based on the distribution chart, Okinawa Cellular Telephone Co ranks #249 out of 351 companies in the Telecommunication Services industry, which is below the industry midpoint. Overall, Okinawa Cellular Telephone Co has a GF Score™ of 83/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Okinawa Cellular Telephone Co's Beneish M-Score compare to TMUS and VZ?
According to the Telecommunication Services industry distribution chart, Okinawa Cellular Telephone Co ranks #249 out of 351 companies for Beneish M-Score. This places Okinawa Cellular Telephone Co 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 Telecommunication Services company?
A good Beneish M-Score depends on the Telecommunication Services 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 Okinawa Cellular Telephone Co and its competitors. Okinawa Cellular Telephone Co's current Beneish M-Score is -2.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Okinawa Cellular Telephone Co stock overvalued right now?
Based on GuruFocus' analysis, Okinawa Cellular Telephone Co (TSE:9436) is currently considered Significantly Overvalued. The stock's GF Value™ is 円2,386.49, compared to a current price of 円3,775.00 — trading 58.2% above its estimated fair value. The current Beneish M-Score is -2.54. Okinawa Cellular Telephone Co's overall GF Score™ is 83/100 with 6 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 Okinawa Cellular Telephone Co (TSE:9436), the current Beneish M-Score is -2.54 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 Okinawa Cellular Telephone Co (TSE:9436) Overvalued in 2026?

Based on GuruFocus' analysis, Okinawa Cellular Telephone Co stock appears to be overvalued. The current stock price of 円3,775.00 is trading 58.2% above its estimated GF Value™ of 円2,386.49. GuruFocus considers Okinawa Cellular Telephone Co to be Significantly Overvalued.

Key valuation signals for TSE:9436:

  • Beneish M-Score: -2.54
  • GF Value™: 円2,386.49 vs. price of 円3,775.00 (58.2% above fair value)
  • GF Score™: 83/100 with 6 warning signs

No single metric tells the full story. See the TSE:9436 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Okinawa Cellular Telephone Co Business Description

Other Exchanges OCU:Germany
Address 1-2-1 Matsuyama, Okinawa, Naha City, JPN, 900-8540
Okinawa Cellular Telephone Co is a telecommunications company. It is engaged in telecommunications business that provides mobile services, domestic and international communication services, Internet services, etc.
83GF Score

Get the complete analysis for TSE:9436

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

円3,775.00
Price
円2,386.49
GF Value