USNNF (U-Next Holdings Co) Beneish M-Score: -2.08 (As of Jun. 24, 2026)


USNNF U-Next Holdings Co Ltd USNNF
79 GF Score
Price $13.95
GF Value $19.78
! 1 Warning Sign
View Full Analysis

What is U-Next Holdings Co Beneish M-Score?

U-Next Holdings Co USNNF 79 Beneish M-Score is -2.08 as of Jun. 24, 2026. GuruFocus rates USNNF with a GF Score™ of 79/100 and a GF Value™ of $19.78. The stock has 1 warning sign investors should review. Among 538 Conglomerates companies, U-Next Holdings Co ranks worse than 78.62% 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 -2.08 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

USNNF' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -2.28   Max: -1.11
Current: -2.08

During the past 12 years, the highest Beneish M-Score of U-Next Holdings Co was -1.11. The lowest was -2.83. And the median was -2.28.


U-Next Holdings Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for U-Next Holdings 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.

U-Next Holdings Co Beneish M-Score Chart

U-Next Holdings Co Annual Data
Trend Dec15 Dec16 Dec17 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.68 -2.54 -2.30 -2.00 -1.85

U-Next Holdings Co Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 Nov24 Feb25 May25 Aug25 Nov25 Feb26
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 -1.90 -1.91 -1.85 -1.99 -2.08

USNNF vs HON, MMM: Beneish M-Score Comparison

For the Conglomerates subindustry, U-Next Holdings 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.


U-Next Holdings Co Beneish M-Score vs Conglomerates Industry

For the Conglomerates industry and Industrials sector, U-Next Holdings Co's Beneish M-Score distribution charts can be found below:

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


USNNF
79GF Score
U-Next Holdings Co Ltd USNNF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

U-Next Holdings 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 U-Next Holdings 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 * 0.9467+0.528 * 1.0654+0.404 * 0.8952+0.892 * 1.1606+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9187+4.679 * 0.065363-0.327 * 1.0433
=-2.09

* 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 (Feb26) TTM:Last Year (Feb25) TTM:
Total Receivables was $288 Mil.
Revenue was 697.285 + 674.695 + 725.326 + 667.163 = $2,764 Mil.
Gross Profit was 219.985 + 217.866 + 217.923 + 227.311 = $883 Mil.
Total Current Assets was $1,285 Mil.
Total Assets was $1,912 Mil.
Property, Plant and Equipment(Net PPE) was $182 Mil.
Depreciation, Depletion and Amortization(DDA) was $0 Mil.
Selling, General, & Admin. Expense(SGA) was $489 Mil.
Total Current Liabilities was $563 Mil.
Long-Term Debt & Capital Lease Obligation was $557 Mil.
Net Income was 34.5 + 29.219 + 32.737 + 28.514 = $125 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 0 + 0 + 0 + 0 = $0 Mil.
Total Receivables was $262 Mil.
Revenue was 625.803 + 598.051 + 623.646 + 534.346 = $2,382 Mil.
Gross Profit was 210.66 + 207.036 + 197.56 + 195.395 = $811 Mil.
Total Current Assets was $1,018 Mil.
Total Assets was $1,596 Mil.
Property, Plant and Equipment(Net PPE) was $163 Mil.
Depreciation, Depletion and Amortization(DDA) was $0 Mil.
Selling, General, & Admin. Expense(SGA) was $459 Mil.
Total Current Liabilities was $452 Mil.
Long-Term Debt & Capital Lease Obligation was $444 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)
=(288.301 / 2764.469) / (262.371 / 2381.846)
=0.104288 / 0.110154
=0.9467

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)
=(810.651 / 2381.846) / (883.085 / 2764.469)
=0.340346 / 0.319441
=1.0654

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 - (1284.855 + 181.849) / 1911.927) / (1 - (1017.737 + 163.243) / 1596.17)
=0.232866 / 0.260116
=0.8952

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
=2764.469 / 2381.846
=1.1606

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))
=(0 / (0 + 163.243)) / (0 / (0 + 181.849))
=0 / 0
=1

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)
=(489.048 / 2764.469) / (458.647 / 2381.846)
=0.176905 / 0.192559
=0.9187

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)
=((557.08 + 562.522) / 1911.927) / ((443.619 + 452.321) / 1596.17)
=0.585588 / 0.561306
=1.0433

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
=(124.97 - 0 - 0) / 1911.927
=0.065363

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.

U-Next Holdings Co has a M-score of -2.09 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 -2.08 mean?
U-Next Holdings Co (USNNF) has a Beneish M-Score of -2.08 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on U-Next Holdings Co and its competitors. According to the industry distribution chart, U-Next Holdings Co ranks #423 out of 538 companies in the Conglomerates industry, placing it in the top 78.6%.
Is U-Next Holdings Co's Beneish M-Score too high?
U-Next Holdings Co's current Beneish M-Score is -2.08. Based on the distribution chart, U-Next Holdings Co ranks #423 out of 538 companies in the Conglomerates industry, which is in the bottom quartile relative to peers. Overall, U-Next Holdings Co has a GF Score™ of 79/100, reflecting its overall financial health beyond just this single metric.
How does U-Next Holdings Co's Beneish M-Score compare to HON and MMM?
According to the Conglomerates industry distribution chart, U-Next Holdings Co ranks #423 out of 538 companies for Beneish M-Score. This places U-Next Holdings 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 Conglomerates company?
A good Beneish M-Score depends on the Conglomerates 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 U-Next Holdings Co and its competitors. U-Next Holdings Co's current Beneish M-Score is -2.08. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is U-Next Holdings Co stock overvalued right now?
U-Next Holdings Co (USNNF) has a current Beneish M-Score of -2.08. The stock's GF Value™ is $19.78, compared to a current price of $13.95 — trading 29.5% below its estimated fair value. The current Beneish M-Score is -2.08. U-Next Holdings Co's overall GF Score™ is 79/100 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 U-Next Holdings Co (USNNF), the current Beneish M-Score is -2.08 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 U-Next Holdings Co (USNNF) Overvalued in 2026?

Based on GuruFocus' analysis, U-Next Holdings Co stock appears to be undervalued. The current stock price of $13.95 is trading 29.5% below its estimated GF Value™ of $19.78.

Key valuation signals for USNNF:

  • Beneish M-Score: -2.08
  • GF Value™: $19.78 vs. price of $13.95 (29.5% below fair value)
  • GF Score™: 79/100 with 1 warning sign

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


U-Next Holdings Co Business Description

Other Exchanges 9418:Japan
Address No.1, Shin-Osaki 3-chome, Meguro Central Square, Shinagawa-ku, Tokyo, JPN, 141-0021
U-Next Holdings Co Ltd is a social Dx company whose business domain through management integration, it has expanded its business into five segments that includes store service business, communications business, commercial systems business, content distribution business, and energy business.
79GF Score

Get the complete analysis for USNNF

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

$13.95
Price
$19.78
GF Value