KSK Co (TSE:9687) Beneish M-Score: -2.71 (As of Jun. 24, 2026)


TSE:9687 KSK Co Ltd TSE:9687
88 GF Score
Price 円4,355.00
GF Value 円3,826.41
Valuation Modestly Overvalued
! 1 Warning Sign
View Full Analysis

What is KSK Co Beneish M-Score?

KSK Co TSE:9687 +0.46% 88 Beneish M-Score is -2.71 as of Jun. 24, 2026. GuruFocus rates TSE:9687 with a GF Score™ of 88/100 and a GF Value™ of 円3,826.41 (Modestly Overvalued). The stock has 1 warning sign investors should review. Among 2,633 Software companies, KSK Co ranks better than 61.91% 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 -2.71 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9687' s Beneish M-Score Range Over the Past 10 Years
Min: -2.71   Med: -2.49   Max: -2.11
Current: -2.71

During the past 13 years, the highest Beneish M-Score of KSK Co was -2.11. The lowest was -2.71. And the median was -2.49.


KSK Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for KSK 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.

KSK Co Beneish M-Score Chart

KSK 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 -2.11 -2.24 -2.52 -2.46 -2.71

KSK Co Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 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 -2.52 0.00 -2.46 0.00 -2.71

TSE:9687 vs CRM, SHOP, UBER: Beneish M-Score Comparison

For the Software - Application subindustry, KSK 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.


KSK Co Beneish M-Score vs Software Industry

For the Software industry and Technology sector, KSK Co's Beneish M-Score distribution charts can be found below:

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


TSE:9687
88GF Score
KSK Co Ltd TSE:9687
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

KSK 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 KSK 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 * 0.9279+0.528 * 1.0489+0.404 * 1.0455+0.892 * 1.0915+0.115 * 0.9746
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.0473-0.327 * 1.2111
=-2.71

* 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5,472 Mil.
Revenue was 円25,767 Mil.
Gross Profit was 円5,921 Mil.
Total Current Assets was 円16,302 Mil.
Total Assets was 円26,110 Mil.
Property, Plant and Equipment(Net PPE) was 円694 Mil.
Depreciation, Depletion and Amortization(DDA) was 円117 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円5,761 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 Mil.
Net Income was 円2,182 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,417 Mil.
Total Receivables was 円5,403 Mil.
Revenue was 円23,608 Mil.
Gross Profit was 円5,690 Mil.
Total Current Assets was 円14,520 Mil.
Total Assets was 円22,944 Mil.
Property, Plant and Equipment(Net PPE) was 円764 Mil.
Depreciation, Depletion and Amortization(DDA) was 円125 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円4,180 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 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)
=(5472 / 25767) / (5403 / 23608)
=0.212365 / 0.228863
=0.9279

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)
=(5690 / 23608) / (5921 / 25767)
=0.24102 / 0.22979
=1.0489

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 - (16302 + 694) / 26110) / (1 - (14520 + 764) / 22944)
=0.349062 / 0.333856
=1.0455

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
=25767 / 23608
=1.0915

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))
=(125 / (125 + 764)) / (117 / (117 + 694))
=0.140607 / 0.144266
=0.9746

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 / 25767) / (0 / 23608)
=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)
=((0 + 5761) / 26110) / ((0 + 4180) / 22944)
=0.220643 / 0.182183
=1.2111

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
=(2182 - 0 - 3417) / 26110
=-0.0473

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.

KSK Co has a M-score of -2.71 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 -2.71 mean?
KSK Co (TSE:9687) has a Beneish M-Score of -2.71 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on KSK Co and its competitors. According to the industry distribution chart, KSK Co ranks #1003 out of 2633 companies in the Software industry, placing it in the top 38.1%.
Is KSK Co's Beneish M-Score too high?
KSK Co's current Beneish M-Score is -2.71. Based on the distribution chart, KSK Co ranks #1003 out of 2633 companies in the Software industry, which is above the industry midpoint. Overall, KSK Co has a GF Score™ of 88/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does KSK Co's Beneish M-Score compare to CRM and SHOP?
According to the Software industry distribution chart, KSK Co ranks #1003 out of 2633 companies for Beneish M-Score. This puts KSK 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 Software company?
A good Beneish M-Score depends on the Software 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 KSK Co and its competitors. KSK Co's current Beneish M-Score is -2.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is KSK Co stock overvalued right now?
Based on GuruFocus' analysis, KSK Co (TSE:9687) is currently considered Modestly Overvalued. The stock's GF Value™ is 円3,826.41, compared to a current price of 円4,355.00 — trading 13.8% above its estimated fair value. The current Beneish M-Score is -2.71. KSK Co's overall GF Score™ is 88/100 with 1 warning sign 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 KSK Co (TSE:9687), the current Beneish M-Score is -2.71 as of Jun. 24, 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 KSK Co (TSE:9687) Overvalued in 2026?

Based on GuruFocus' analysis, KSK Co stock appears to be overvalued. The current stock price of 円4,355.00 is trading 13.8% above its estimated GF Value™ of 円3,826.41. GuruFocus considers KSK Co to be Modestly Overvalued.

Key valuation signals for TSE:9687:

  • Beneish M-Score: -2.71
  • GF Value™: 円3,826.41 vs. price of 円4,355.00 (13.8% above fair value)
  • GF Score™: 88/100 with 1 warning sign

No single metric tells the full story. See the TSE:9687 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


KSK Co Business Description

Address 1625-2, Momura, Inagi-shi, Tokyo, JPN
KSK Co Ltd is a total solutions partner of IT. It provides software development, and customer and data entry services. Its businesses include analog LSI development, middleware/firmware design, web system development, CAD system development, network system integration, computer system integration, data entry business.
88GF Score

Get the complete analysis for TSE:9687

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

円4,355.00
Price
円3,826.41
GF Value