Aigan Co (TSE:9854) Beneish M-Score: -2.55 (As of Jul. 20, 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:9854 Aigan Co Ltd TSE:9854
51 GF Score
Price 円293.00
GF Value 円190.13
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Aigan Co Beneish M-Score?

Aigan Co TSE:9854 -2.98% 51 Beneish M-Score is -2.55 as of Jul. 20, 2026. GuruFocus rates TSE:9854 with a GF Score™ of 51/100 and a GF Value™ of 円190.13 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 1,084 Retail - Cyclical companies, Aigan Co ranks worse than 52.31% 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 -2.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9854' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -2.55   Max: -2.35
Current: -2.55

During the past 13 years, the highest Beneish M-Score of Aigan Co was -2.35. The lowest was -2.88. And the median was -2.55.


Aigan Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Aigan 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.

Aigan Co Beneish M-Score Chart

Aigan 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 -2.57 -2.68 -2.35 -2.49 -2.55

Aigan 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 -2.35 0.00 -2.49 0.00 -2.55

TSE:9854 vs CASY, WSM, DKS: Beneish M-Score Comparison

For the Specialty Retail subindustry, Aigan 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.


Aigan Co Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Aigan Co's Beneish M-Score distribution charts can be found below:

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


TSE:9854
51GF Score
Aigan Co Ltd TSE:9854
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Aigan 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 Aigan 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 * 0.9988+0.528 * 0.9825+0.404 * 0.999+0.892 * 1.0283+0.115 * 1.0271
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.01246-0.327 * 1.0786
=-2.55

* 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798 Mil.
Revenue was 円15,283 Mil.
Gross Profit was 円10,560 Mil.
Total Current Assets was 円7,833 Mil.
Total Assets was 円14,286 Mil.
Property, Plant and Equipment(Net PPE) was 円5,496 Mil.
Depreciation, Depletion and Amortization(DDA) was 円173 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,486 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 Mil.
Net Income was 円155 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円333 Mil.
Total Receivables was 円777 Mil.
Revenue was 円14,863 Mil.
Gross Profit was 円10,090 Mil.
Total Current Assets was 円7,393 Mil.
Total Assets was 円13,854 Mil.
Property, Plant and Equipment(Net PPE) was 円5,532 Mil.
Depreciation, Depletion and Amortization(DDA) was 円179 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,336 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)
=(798 / 15283) / (777 / 14863)
=0.052215 / 0.052277
=0.9988

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)
=(10090 / 14863) / (10560 / 15283)
=0.678867 / 0.690964
=0.9825

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 - (7833 + 5496) / 14286) / (1 - (7393 + 5532) / 13854)
=0.066989 / 0.067056
=0.999

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
=15283 / 14863
=1.0283

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))
=(179 / (179 + 5532)) / (173 / (173 + 5496))
=0.031343 / 0.030517
=1.0271

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 / 15283) / (0 / 14863)
=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 + 1486) / 14286) / ((0 + 1336) / 13854)
=0.104018 / 0.096434
=1.0786

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
=(155 - 0 - 333) / 14286
=-0.01246

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.

Aigan Co has a M-score of -2.55 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 -2.55 mean?
Aigan Co (TSE:9854) has a Beneish M-Score of -2.55 as of Jul. 20, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Aigan Co and its competitors. According to the industry distribution chart, Aigan Co ranks #567 out of 1084 companies in the Retail - Cyclical industry, placing it in the top 52.3%.
Is Aigan Co's Beneish M-Score too high?
Aigan Co's current Beneish M-Score is -2.55. Based on the distribution chart, Aigan Co ranks #567 out of 1084 companies in the Retail - Cyclical industry, which is below the industry midpoint. Overall, Aigan Co has a GF Score™ of 51/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Aigan Co's Beneish M-Score compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Aigan Co ranks #567 out of 1084 companies for Beneish M-Score. This places Aigan 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Aigan Co and its competitors. Aigan Co's current Beneish M-Score is -2.55. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aigan Co stock overvalued right now?
Based on GuruFocus' analysis, Aigan Co (TSE:9854) is currently considered Significantly Overvalued. The stock's GF Value™ is 円190.13, compared to a current price of 円293.00 — trading 54.1% above its estimated fair value. The current Beneish M-Score is -2.55. Aigan Co's overall GF Score™ is 51/100 with 4 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 Aigan Co (TSE:9854), the current Beneish M-Score is -2.55 as of Jul. 20, 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 Aigan Co (TSE:9854) Overvalued in 2026?

Based on GuruFocus' analysis, Aigan Co stock appears to be overvalued. The current stock price of 円293.00 is trading 54.1% above its estimated GF Value™ of 円190.13. GuruFocus considers Aigan Co to be Significantly Overvalued.

Key valuation signals for TSE:9854:

  • Beneish M-Score: -2.55
  • GF Value™: 円190.13 vs. price of 円293.00 (54.1% above fair value)
  • GF Score™: 51/100 with 4 warning signs

No single metric tells the full story. See the TSE:9854 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Aigan Co Business Description

Address 4-9-12 Daido Tennoji-Ku, Osaka, JPN
Aigan Co Ltd develops eyeglasses specialty store that sells eyeglasses and other related products in Japan. Its main products consist of lenses, frames, contact lenses, sunglasses, and other accessories.
51GF Score

Get the complete analysis for TSE:9854

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

円293.00
Price
円190.13
GF Value