GURUFOCUS.COM » STOCK LIST » Real Estate » Real Estate » Nisshin Group Holdings Co Ltd (TSE:8881) » Definitions » Beneish M-Score

Nisshin Group Holdings Co (TSE:8881) Beneish M-Score : -2.23 (As of May. 25, 2024)


View and export this data going back to 2000. Start your Free Trial

What is Nisshin Group Holdings Co 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 -2.23 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:8881' s Beneish M-Score Range Over the Past 10 Years
Min: -2.94   Med: -2.36   Max: -2.03
Current: -2.23

During the past 13 years, the highest Beneish M-Score of Nisshin Group Holdings Co was -2.03. The lowest was -2.94. And the median was -2.36.


Nisshin Group Holdings Co Beneish M-Score Historical Data

The historical data trend for Nisshin Group 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.

* Premium members only.

Nisshin Group Holdings Co Beneish M-Score Chart

Nisshin Group Holdings Co Annual Data
Trend Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.31 -2.94 -2.03 -2.41 -2.23

Nisshin Group Holdings Co Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
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 -2.41 - - - -2.23

Competitive Comparison of Nisshin Group Holdings Co's Beneish M-Score

For the Real Estate Services subindustry, Nisshin Group 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.


Nisshin Group Holdings Co's Beneish M-Score Distribution in the Real Estate Industry

For the Real Estate industry and Real Estate sector, Nisshin Group Holdings Co's Beneish M-Score distribution charts can be found below:

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



Nisshin Group 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 Nisshin Group 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 * 1.0766+0.528 * 1.0098+0.404 * 1.159+0.892 * 0.9839+0.115 * 0.9971
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0108+4.679 * 0.024673-0.327 * 0.9791
=-2.23

* 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 (Mar24) TTM:Last Year (Mar23) TTM:
Total Receivables was 円15,722 Mil.
Revenue was 円81,024 Mil.
Gross Profit was 円10,622 Mil.
Total Current Assets was 円105,152 Mil.
Total Assets was 円122,055 Mil.
Property, Plant and Equipment(Net PPE) was 円11,283 Mil.
Depreciation, Depletion and Amortization(DDA) was 円349 Mil.
Selling, General, & Admin. Expense(SGA) was 円484 Mil.
Total Current Liabilities was 円29,125 Mil.
Long-Term Debt & Capital Lease Obligation was 円23,368 Mil.
Net Income was 円2,163 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-848 Mil.
Total Receivables was 円14,842 Mil.
Revenue was 円82,348 Mil.
Gross Profit was 円10,901 Mil.
Total Current Assets was 円105,353 Mil.
Total Assets was 円120,933 Mil.
Property, Plant and Equipment(Net PPE) was 円10,776 Mil.
Depreciation, Depletion and Amortization(DDA) was 円332 Mil.
Selling, General, & Admin. Expense(SGA) was 円487 Mil.
Total Current Liabilities was 円37,585 Mil.
Long-Term Debt & Capital Lease Obligation was 円15,535 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)
=(15721.81 / 81023.654) / (14842.122 / 82348.045)
=0.19404 / 0.180236
=1.0766

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)
=(10901.379 / 82348.045) / (10622.028 / 81023.654)
=0.132382 / 0.131098
=1.0098

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 - (105152.085 + 11283.178) / 122054.822) / (1 - (105352.867 + 10776.025) / 120933.049)
=0.046041 / 0.039726
=1.159

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
=81023.654 / 82348.045
=0.9839

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))
=(332.1 / (332.1 + 10776.025)) / (348.756 / (348.756 + 11283.178))
=0.029897 / 0.029983
=0.9971

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)
=(484.308 / 81023.654) / (486.941 / 82348.045)
=0.005977 / 0.005913
=1.0108

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)
=((23368.326 + 29125.41) / 122054.822) / ((15534.657 + 37585.426) / 120933.049)
=0.430083 / 0.439252
=0.9791

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
=(2163.431 - 0 - -848.015) / 122054.822
=0.024673

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.

Nisshin Group Holdings Co has a M-score of -2.23 suggests that the company is unlikely to be a manipulator.


Nisshin Group Holdings Co Beneish M-Score Related Terms

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


Nisshin Group Holdings Co (TSE:8881) Business Description

Traded in Other Exchanges
N/A
Address
5-8-1, Shinjuku, Tokyo, JPN, 160-8411
Nisshin Group Holdings Co Ltd is a Japan-based company operating in the real estate sector. The company is primarily engaged in the planning, development, and sale of apartments. It sells apartments under the brand name Palais Stage and Duo stage. The company is also engaged in building and apartment rental work, renovation, second-hand property, new construction condominium and general real estate business. Nisshin Fudosan has properties located at Tokyo, Kanagawa, Saitama in Japan.

Nisshin Group Holdings Co (TSE:8881) Headlines

No Headlines