GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Restaurants » Y's table Corp (TSE:2798) » Definitions » Beneish M-Score

Y's table (TSE:2798) Beneish M-Score : -2.73 (As of May. 25, 2024)


View and export this data going back to 2004. Start your Free Trial

What is Y's table Beneish M-Score?

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 -2.73 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2798' s Beneish M-Score Range Over the Past 10 Years
Min: -3.43   Med: -2.86   Max: 199.33
Current: -2.73

During the past 13 years, the highest Beneish M-Score of Y's table was 199.33. The lowest was -3.43. And the median was -2.86.


Y's table Beneish M-Score Historical Data

The historical data trend for Y's table'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.

* Premium members only.

Y's table Beneish M-Score Chart

Y's table Annual Data
Trend Feb14 Feb15 Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.30 -2.92 199.33 -1.54 -2.73

Y's table Quarterly Data
Feb19 May19 Aug19 Nov19 Feb20 May20 Aug20 Nov20 Feb21 May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23
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 - -2.73 - - -

Competitive Comparison of Y's table's Beneish M-Score

For the Restaurants subindustry, Y's table'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.


Y's table's Beneish M-Score Distribution in the Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, Y's table's Beneish M-Score distribution charts can be found below:

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



Y's table 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 Y's table 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 * 1.5653+0.528 * 0.2167+0.404 * 0.8749+0.892 * 1.2003+0.115 * 0.9344
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.108167-0.327 * 0.9191
=-2.73

* 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 (Feb23) TTM:Last Year (Feb22) TTM:
Total Receivables was 円707 Mil.
Revenue was 円9,781 Mil.
Gross Profit was 円1,528 Mil.
Total Current Assets was 円3,053 Mil.
Total Assets was 円5,021 Mil.
Property, Plant and Equipment(Net PPE) was 円1,418 Mil.
Depreciation, Depletion and Amortization(DDA) was 円188 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,459 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,395 Mil.
Net Income was 円-72 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円471 Mil.
Total Receivables was 円376 Mil.
Revenue was 円8,149 Mil.
Gross Profit was 円276 Mil.
Total Current Assets was 円2,613 Mil.
Total Assets was 円4,905 Mil.
Property, Plant and Equipment(Net PPE) was 円1,679 Mil.
Depreciation, Depletion and Amortization(DDA) was 円206 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,443 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,654 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)
=(706.777 / 9780.719) / (376.172 / 8148.577)
=0.072262 / 0.046164
=1.5653

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)
=(275.916 / 8148.577) / (1528.38 / 9780.719)
=0.033861 / 0.156265
=0.2167

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 - (3053.389 + 1418.062) / 5020.791) / (1 - (2612.562 + 1679.015) / 4905.015)
=0.109413 / 0.125063
=0.8749

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
=9780.719 / 8148.577
=1.2003

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))
=(205.838 / (205.838 + 1679.015)) / (187.678 / (187.678 + 1418.062))
=0.109206 / 0.116879
=0.9344

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 / 9780.719) / (0 / 8148.577)
=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)
=((1394.825 + 2459.176) / 5020.791) / ((1653.916 + 2442.534) / 4905.015)
=0.767608 / 0.835155
=0.9191

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
=(-72.404 - 0 - 470.679) / 5020.791
=-0.108167

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.

Y's table has a M-score of -2.73 suggests that the company is unlikely to be a manipulator.


Y's table Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Y's table's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Y's table (TSE:2798) Business Description

Traded in Other Exchanges
N/A
Address
6-1-20 Roppongi, Minato-ku, Tokyo, JPN
Y's table Corp operates in the hotels and leisure industry. The principal business activity of the company is planning, development and operation of various restaurants.

Y's table (TSE:2798) Headlines

No Headlines