GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Homebuilding & Construction » First Juken Co Ltd (TSE:8917) » Definitions » Beneish M-Score

First Juken Co (TSE:8917) Beneish M-Score : -2.32 (As of May. 13, 2024)


View and export this data going back to 2003. Start your Free Trial

What is First Juken 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 -2.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:8917' s Beneish M-Score Range Over the Past 10 Years
Min: -3.3   Med: -2.26   Max: 13.28
Current: -2.32

During the past 13 years, the highest Beneish M-Score of First Juken Co was 13.28. The lowest was -3.30. And the median was -2.26.


First Juken Co Beneish M-Score Historical Data

The historical data trend for First Juken 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.

First Juken Co Beneish M-Score Chart

First Juken Co Annual Data
Trend Oct14 Oct15 Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22 Oct23
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.06 -3.30 -3.02 -1.95 -2.32

First Juken Co Quarterly Data
Apr19 Jul19 Oct19 Jan20 Apr20 Jul20 Oct20 Jan21 Apr21 Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24
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 - - - -2.32 -

Competitive Comparison of First Juken Co's Beneish M-Score

For the Residential Construction subindustry, First Juken 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.


First Juken Co's Beneish M-Score Distribution in the Homebuilding & Construction Industry

For the Homebuilding & Construction industry and Consumer Cyclical sector, First Juken Co's Beneish M-Score distribution charts can be found below:

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



First Juken 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 First Juken 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+0.528 * 1.1708+0.404 * 1.0466+0.892 * 1.0853+0.115 * 1.1287
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9914+4.679 * -0.015108-0.327 * 0.8967
=-2.32

* 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 (Oct23) TTM:Last Year (Oct22) TTM:
Total Receivables was 円0 Mil.
Revenue was 円43,373 Mil.
Gross Profit was 円6,416 Mil.
Total Current Assets was 円40,293 Mil.
Total Assets was 円52,674 Mil.
Property, Plant and Equipment(Net PPE) was 円11,422 Mil.
Depreciation, Depletion and Amortization(DDA) was 円245 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,048 Mil.
Total Current Liabilities was 円11,267 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,930 Mil.
Net Income was 円1,752 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,547 Mil.
Total Receivables was 円0 Mil.
Revenue was 円39,965 Mil.
Gross Profit was 円6,922 Mil.
Total Current Assets was 円41,862 Mil.
Total Assets was 円53,000 Mil.
Property, Plant and Equipment(Net PPE) was 円10,217 Mil.
Depreciation, Depletion and Amortization(DDA) was 円248 Mil.
Selling, General, & Admin. Expense(SGA) was 円974 Mil.
Total Current Liabilities was 円12,769 Mil.
Long-Term Debt & Capital Lease Obligation was 円2,039 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)
=(0 / 43373.42) / (0 / 39965.281)
=0 / 0
=1

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)
=(6922.22 / 39965.281) / (6416.492 / 43373.42)
=0.173206 / 0.147936
=1.1708

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 - (40293.261 + 11422.265) / 52674.014) / (1 - (41861.573 + 10216.621) / 52999.697)
=0.018197 / 0.017387
=1.0466

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
=43373.42 / 39965.281
=1.0853

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))
=(247.868 / (247.868 + 10216.621)) / (244.86 / (244.86 + 11422.265))
=0.023687 / 0.020987
=1.1287

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)
=(1048.086 / 43373.42) / (974.06 / 39965.281)
=0.024164 / 0.024373
=0.9914

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)
=((1930.059 + 11266.658) / 52674.014) / ((2039.37 + 12768.775) / 52999.697)
=0.250536 / 0.279401
=0.8967

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
=(1751.598 - 0 - 2547.39) / 52674.014
=-0.015108

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.

First Juken Co has a M-score of -2.32 suggests that the company is unlikely to be a manipulator.


First Juken Co Beneish M-Score Related Terms

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


First Juken Co (TSE:8917) Business Description

Traded in Other Exchanges
N/A
Address
5-6-9 Higashi-Namba-cho, Amazaki-shi, Hyogo, JPN, 600892
First Juken Co Ltd is a Japanese based company engaged in the development of residential housing and condominium buildings. Its detached housing business offers the wooden house with a traditional conventional construction method. Its residential condominium business offers house on sale and rental. It is also engaged insurance business that offers fire insurance and life insurance.

First Juken Co (TSE:8917) Headlines

No Headlines