Solekia (TSE:9867) Beneish M-Score: -2.64 (As of Jun. 26, 2026)


TSE:9867 Solekia Ltd TSE:9867
77 GF Score
Price 円10,190.00
GF Value 円7,264.93
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is Solekia Beneish M-Score?

Solekia TSE:9867 -1.83% 77 Beneish M-Score is -2.64 as of Jun. 26, 2026. GuruFocus rates TSE:9867 with a GF Score™ of 77/100 and a GF Value™ of 円7,264.93 (Significantly Overvalued). The stock has 1 warning sign investors should review. Among 2,404 Hardware companies, Solekia ranks better than 64.23% 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 -2.64 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9867' s Beneish M-Score Range Over the Past 10 Years
Min: -3.06   Med: -2.42   Max: -2.07
Current: -2.64

During the past 13 years, the highest Beneish M-Score of Solekia was -2.07. The lowest was -3.06. And the median was -2.42.


Solekia Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Solekia'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.

Solekia Beneish M-Score Chart

Solekia 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 -2.45 -2.07 -3.06 -2.35 -2.64

Solekia 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 -3.06 0.00 -2.35 0.00 -2.64

TSE:9867 vs APH, GLW, TEL: Beneish M-Score Comparison

For the Electronic Components subindustry, Solekia'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.


Solekia Beneish M-Score vs Hardware Industry

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

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


TSE:9867
77GF Score
Solekia Ltd TSE:9867
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Solekia 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 Solekia 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 * 0.7547+0.528 * 0.9318+0.404 * 0.928+0.892 * 1.0841+0.115 * 0.7436
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.016081-0.327 * 0.9624
=-2.64

* 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6,038 Mil.
Revenue was 円30,382 Mil.
Gross Profit was 円6,280 Mil.
Total Current Assets was 円21,820 Mil.
Total Assets was 円24,157 Mil.
Property, Plant and Equipment(Net PPE) was 円1,432 Mil.
Depreciation, Depletion and Amortization(DDA) was 円90 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円9,023 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,012 Mil.
Net Income was 円1,700 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,312 Mil.
Total Receivables was 円7,381 Mil.
Revenue was 円28,025 Mil.
Gross Profit was 円5,397 Mil.
Total Current Assets was 円19,975 Mil.
Total Assets was 円22,276 Mil.
Property, Plant and Equipment(Net PPE) was 円1,403 Mil.
Depreciation, Depletion and Amortization(DDA) was 円65 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円9,174 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,400 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)
=(6038.316 / 30381.506) / (7380.691 / 28025.172)
=0.19875 / 0.263359
=0.7547

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)
=(5397.33 / 28025.172) / (6279.624 / 30381.506)
=0.192589 / 0.206692
=0.9318

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 - (21820.468 + 1431.975) / 24156.509) / (1 - (19974.578 + 1402.749) / 22275.651)
=0.037425 / 0.040328
=0.928

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
=30381.506 / 28025.172
=1.0841

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))
=(64.761 / (64.761 + 1402.749)) / (90.345 / (90.345 + 1431.975))
=0.04413 / 0.059347
=0.7436

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 / 30381.506) / (0 / 28025.172)
=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)
=((2012.267 + 9022.715) / 24156.509) / ((1400 + 9173.792) / 22275.651)
=0.456812 / 0.474679
=0.9624

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
=(1700.184 - 0 - 1311.712) / 24156.509
=0.016081

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.

Solekia has a M-score of -2.64 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 -2.64 mean?
Solekia (TSE:9867) has a Beneish M-Score of -2.64 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Solekia and its competitors. According to the industry distribution chart, Solekia ranks #860 out of 2404 companies in the Hardware industry, placing it in the top 35.8%.
Is Solekia's Beneish M-Score too high?
Solekia's current Beneish M-Score is -2.64. Based on the distribution chart, Solekia ranks #860 out of 2404 companies in the Hardware industry, which is above the industry midpoint. Overall, Solekia has a GF Score™ of 77/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Solekia's Beneish M-Score compare to APH and GLW?
According to the Hardware industry distribution chart, Solekia ranks #860 out of 2404 companies for Beneish M-Score. This puts Solekia 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 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 Solekia and its competitors. Solekia's current Beneish M-Score is -2.64. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Solekia stock overvalued right now?
Based on GuruFocus' analysis, Solekia (TSE:9867) is currently considered Significantly Overvalued. The stock's GF Value™ is 円7,264.93, compared to a current price of 円10,190.00 — trading 40.3% above its estimated fair value. The current Beneish M-Score is -2.64. Solekia's overall GF Score™ is 77/100 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 Solekia (TSE:9867), the current Beneish M-Score is -2.64 as of Jun. 26, 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 Solekia (TSE:9867) Overvalued in 2026?

Based on GuruFocus' analysis, Solekia stock appears to be overvalued. The current stock price of 円10,190.00 is trading 40.3% above its estimated GF Value™ of 円7,264.93. GuruFocus considers Solekia to be Significantly Overvalued.

Key valuation signals for TSE:9867:

  • Beneish M-Score: -2.64
  • GF Value™: 円7,264.93 vs. price of 円10,190.00 (40.3% above fair value)
  • GF Score™: 77/100 with 1 warning sign

No single metric tells the full story. See the TSE:9867 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Solekia Business Description

Address 8-16-6 Nishikamata, Ota-ku, Tokyo, JPN, 144-8626
Solekia Ltd provides technological solutions in specific business fields. Its products includes electronic devices, semiconductor components, devices, and solutions; information and communication technology solutions such as system integration, managed services, and field services.
77GF Score

Get the complete analysis for TSE:9867

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

円10,190.00
Price
円7,264.93
GF Value