Truck-One Co (FSE:3047) Beneish M-Score: -2.33 (As of Jul. 14, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

FSE:3047 Truck-One Co Ltd FSE:3047
63 GF Score
Price 円905.00
GF Value 円451.19
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is Truck-One Co Beneish M-Score?

Truck-One Co FSE:3047 -4.74% 63 Beneish M-Score is -2.33 as of Jul. 14, 2026. GuruFocus rates FSE:3047 with a GF Score™ of 63/100 and a GF Value™ of 円451.19 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 1,275 Vehicles & Parts companies, Truck-One Co ranks worse than 67.45% 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 -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

FSE:3047' s Beneish M-Score Range Over the Past 10 Years
Min: -3.15   Med: -2.54   Max: -1.73
Current: -2.33

During the past 13 years, the highest Beneish M-Score of Truck-One Co was -1.73. The lowest was -3.15. And the median was -2.54.


Truck-One Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Truck-One 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.

Truck-One Co Beneish M-Score Chart

Truck-One Co Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.73 -2.07 -2.74 -2.69 -2.33

Truck-One Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 Dec25 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 0.00 0.00 0.00 -2.33 0.00

FSE:3047 vs CVNA, PAG, ALTB: Beneish M-Score Comparison

For the Auto & Truck Dealerships subindustry, Truck-One 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.


Truck-One Co Beneish M-Score vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Truck-One Co's Beneish M-Score distribution charts can be found below:

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


FSE:3047
63GF Score
Truck-One Co Ltd FSE:3047
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Truck-One 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 Truck-One 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 * 0.7892+0.528 * 0.9124+0.404 * 1.0816+0.892 * 1.2181+0.115 * 1.0205
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8308+4.679 * 0.023104-0.327 * 0.939
=-2.33

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was 円274 Mil.
Revenue was 円7,974 Mil.
Gross Profit was 円1,255 Mil.
Total Current Assets was 円4,422 Mil.
Total Assets was 円6,502 Mil.
Property, Plant and Equipment(Net PPE) was 円1,964 Mil.
Depreciation, Depletion and Amortization(DDA) was 円324 Mil.
Selling, General, & Admin. Expense(SGA) was 円103 Mil.
Total Current Liabilities was 円4,402 Mil.
Long-Term Debt & Capital Lease Obligation was 円483 Mil.
Net Income was 円367 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円217 Mil.
Total Receivables was 円285 Mil.
Revenue was 円6,546 Mil.
Gross Profit was 円940 Mil.
Total Current Assets was 円4,297 Mil.
Total Assets was 円6,325 Mil.
Property, Plant and Equipment(Net PPE) was 円1,924 Mil.
Depreciation, Depletion and Amortization(DDA) was 円325 Mil.
Selling, General, & Admin. Expense(SGA) was 円102 Mil.
Total Current Liabilities was 円4,617 Mil.
Long-Term Debt & Capital Lease Obligation was 円443 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)
=(273.613 / 7974.063) / (284.597 / 6546.115)
=0.034313 / 0.043476
=0.7892

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)
=(940.184 / 6546.115) / (1255.225 / 7974.063)
=0.143625 / 0.157413
=0.9124

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 - (4421.891 + 1964.236) / 6502.14) / (1 - (4296.553 + 1923.739) / 6324.626)
=0.017842 / 0.016496
=1.0816

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
=7974.063 / 6546.115
=1.2181

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))
=(325.322 / (325.322 + 1923.739)) / (324.395 / (324.395 + 1964.236))
=0.144648 / 0.141742
=1.0205

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)
=(102.826 / 7974.063) / (101.609 / 6546.115)
=0.012895 / 0.015522
=0.8308

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)
=((482.567 + 4401.871) / 6502.14) / ((443.009 + 4616.891) / 6324.626)
=0.751205 / 0.800031
=0.939

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
=(366.976 - 0 - 216.751) / 6502.14
=0.023104

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.

Truck-One Co has a M-score of -2.33 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 -2.33 mean?
Truck-One Co (FSE:3047) has a Beneish M-Score of -2.33 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Truck-One Co and its competitors. According to the industry distribution chart, Truck-One Co ranks #860 out of 1275 companies in the Vehicles & Parts industry, placing it in the top 67.5%.
Is Truck-One Co's Beneish M-Score too high?
Truck-One Co's current Beneish M-Score is -2.33. Based on the distribution chart, Truck-One Co ranks #860 out of 1275 companies in the Vehicles & Parts industry, which is below the industry midpoint. Overall, Truck-One Co has a GF Score™ of 63/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Truck-One Co's Beneish M-Score compare to CVNA and PAG?
According to the Vehicles & Parts industry distribution chart, Truck-One Co ranks #860 out of 1275 companies for Beneish M-Score. This places Truck-One 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 Vehicles & Parts company?
A good Beneish M-Score depends on the Vehicles & Parts 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 Truck-One Co and its competitors. Truck-One Co's current Beneish M-Score is -2.33. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Truck-One Co stock overvalued right now?
Based on GuruFocus' analysis, Truck-One Co (FSE:3047) is currently considered Significantly Overvalued. The stock's GF Value™ is 円451.19, compared to a current price of 円905.00 — trading 100.6% above its estimated fair value. The current Beneish M-Score is -2.33. Truck-One Co's overall GF Score™ is 63/100 with 3 warning signs 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 Truck-One Co (FSE:3047), the current Beneish M-Score is -2.33 as of Jul. 14, 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 Truck-One Co (FSE:3047) Overvalued in 2026?

Based on GuruFocus' analysis, Truck-One Co stock appears to be overvalued. The current stock price of 円905.00 is trading 100.6% above its estimated GF Value™ of 円451.19. GuruFocus considers Truck-One Co to be Significantly Overvalued.

Key valuation signals for FSE:3047:

  • Beneish M-Score: -2.33
  • GF Value™: 円451.19 vs. price of 円905.00 (100.6% above fair value)
  • GF Score™: 63/100 with 3 warning signs

No single metric tells the full story. See the FSE:3047 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Truck-One Co Business Description

Address No. 3 No. 40 South Third Street Ikunoya, Kudamatsu, Yamaguchi, JPN, 744-0033
Truck-One Co Ltd is a Japanese firm. It is engaged in the purchase and sale of used vehicles. It also rents and repairs trucks. It offers trailer truck, dump truck, vehicle carrier, container truck, refrigerator truck, mixer truck, wing truck, tractor, and crane trucks.
63GF Score

Get the complete analysis for FSE:3047

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

円905.00
Price
円451.19
GF Value