Intloop (TSE:9556) Beneish M-Score: -2.14 (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:9556 Intloop Inc TSE:9556
73 GF Score
Price 円1,789.00
GF Value 円4,281.33
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is Intloop Beneish M-Score?

Intloop TSE:9556 +0.79% 73 Beneish M-Score is -2.14 as of Jul. 14, 2026. GuruFocus rates TSE:9556 with a GF Score™ of 73/100 and a GF Value™ of 円4,281.33 (Significantly Undervalued). The stock has 3 warning signs investors should review. Among 1,020 Business Services companies, Intloop ranks worse than 76.08% 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 -2.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9556' s Beneish M-Score Range Over the Past 10 Years
Min: -2.32   Med: -1.89   Max: -1.15
Current: -2.14

During the past 6 years, the highest Beneish M-Score of Intloop was -1.15. The lowest was -2.32. And the median was -1.89.


Intloop Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Intloop'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.

Intloop Beneish M-Score Chart

Intloop Annual Data
Trend Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -2.32 -1.63 -1.15 -2.14

Intloop Quarterly Data
Jul20 Jul21 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Jan25 Apr25 Jul25 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 0.00 0.00 -2.14 0.00 0.00

TSE:9556 vs VRSK, EFX, BAH: Beneish M-Score Comparison

For the Consulting Services subindustry, Intloop'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.


Intloop Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, Intloop's Beneish M-Score distribution charts can be found below:

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


TSE:9556
73GF Score
Intloop Inc TSE:9556
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Intloop 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 Intloop 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 * 0.9619+0.528 * 0.8987+0.404 * 1.8098+0.892 * 1.2391+0.115 * 0.7079
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.027293-0.327 * 0.859
=-2.14

* 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4,236 Mil.
Revenue was 円33,552 Mil.
Gross Profit was 円9,184 Mil.
Total Current Assets was 円8,996 Mil.
Total Assets was 円13,631 Mil.
Property, Plant and Equipment(Net PPE) was 円1,256 Mil.
Depreciation, Depletion and Amortization(DDA) was 円215 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円5,373 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,004 Mil.
Net Income was 円1,368 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,740 Mil.
Total Receivables was 円3,553 Mil.
Revenue was 円27,078 Mil.
Gross Profit was 円6,661 Mil.
Total Current Assets was 円9,685 Mil.
Total Assets was 円12,139 Mil.
Property, Plant and Equipment(Net PPE) was 円791 Mil.
Depreciation, Depletion and Amortization(DDA) was 円91 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円5,269 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,342 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)
=(4235.516 / 33551.838) / (3553.498 / 27077.592)
=0.126238 / 0.131234
=0.9619

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)
=(6660.994 / 27077.592) / (9184.3 / 33551.838)
=0.245997 / 0.273735
=0.8987

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 - (8996.315 + 1255.55) / 13631.193) / (1 - (9684.979 + 791.435) / 12139.303)
=0.247911 / 0.136984
=1.8098

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
=33551.838 / 27077.592
=1.2391

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))
=(91.449 / (91.449 + 791.435)) / (215.185 / (215.185 + 1255.55))
=0.10358 / 0.146311
=0.7079

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 / 33551.838) / (0 / 27077.592)
=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)
=((1004.346 + 5372.596) / 13631.193) / ((1342.266 + 5269.028) / 12139.303)
=0.46782 / 0.544619
=0.859

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
=(1367.699 - 0 - 1739.731) / 13631.193
=-0.027293

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.

Intloop has a M-score of -2.14 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 -2.14 mean?
Intloop (TSE:9556) has a Beneish M-Score of -2.14 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Intloop and its competitors. According to the industry distribution chart, Intloop ranks #776 out of 1020 companies in the Business Services industry, placing it in the top 76.1%.
Is Intloop's Beneish M-Score too high?
Intloop's current Beneish M-Score is -2.14. Based on the distribution chart, Intloop ranks #776 out of 1020 companies in the Business Services industry, which is in the bottom quartile relative to peers. Overall, Intloop has a GF Score™ of 73/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Intloop's Beneish M-Score compare to VRSK and EFX?
According to the Business Services industry distribution chart, Intloop ranks #776 out of 1020 companies for Beneish M-Score. This places Intloop 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 Business Services company?
A good Beneish M-Score depends on the Business 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 Intloop and its competitors. Intloop's current Beneish M-Score is -2.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Intloop stock overvalued right now?
Based on GuruFocus' analysis, Intloop (TSE:9556) is currently considered Significantly Undervalued. The stock's GF Value™ is 円4,281.33, compared to a current price of 円1,789.00 — trading 58.2% below its estimated fair value. The current Beneish M-Score is -2.14. Intloop's overall GF Score™ is 73/100 with 3 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 Intloop (TSE:9556), the current Beneish M-Score is -2.14 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 Intloop (TSE:9556) Overvalued in 2026?

Based on GuruFocus' analysis, Intloop stock appears to be undervalued. The current stock price of 円1,789.00 is trading 58.2% below its estimated GF Value™ of 円4,281.33. GuruFocus considers Intloop to be Significantly Undervalued.

Key valuation signals for TSE:9556:

  • Beneish M-Score: -2.14
  • GF Value™: 円4,281.33 vs. price of 円1,789.00 (58.2% below fair value)
  • GF Score™: 73/100 with 3 warning signs

No single metric tells the full story. See the TSE:9556 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Intloop Business Description

Address 2-4-6 Akasaka, Akasaka Green Cross, 27th Floor, Minato-ku, Tokyo, JPN, 107-0052
Intloop Inc is engaged in providing essential answers to management issues through consulting and professional human resources.
73GF Score

Get the complete analysis for TSE:9556

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

円1,789.00
Price
円4,281.33
GF Value