Dynapac Co (NGO:3947) Beneish M-Score: -2.64 (As of Jun. 26, 2026)


NGO:3947 Dynapac Co Ltd NGO:3947
60 GF Score
Price 円1,900.00
GF Value 円1,809.82
! 2 Warning Signs
View Full Analysis

What is Dynapac Co Beneish M-Score?

Dynapac Co NGO:3947 60 Beneish M-Score is -2.64 as of Jun. 26, 2026. GuruFocus rates NGO:3947 with a GF Score™ of 60/100 and a GF Value™ of 円1,809.82. The stock has 2 warning signs investors should review. Among 373 Packaging & Containers companies, Dynapac Co ranks better than 58.71% 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 -2.64 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

NGO:3947' s Beneish M-Score Range Over the Past 10 Years
Min: -2.77   Med: -2.61   Max: -2.3
Current: -2.64

During the past 13 years, the highest Beneish M-Score of Dynapac Co was -2.30. The lowest was -2.77. And the median was -2.61.


Dynapac Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Dynapac 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.

Dynapac Co Beneish M-Score Chart

Dynapac 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 -2.69 -2.58 -2.77 -2.30 -2.64

Dynapac Co Quarterly Data
Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 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 -2.30 0.00 0.00 -2.64 0.00

NGO:3947 vs SW, PKG, AMCR: Beneish M-Score Comparison

For the Packaging & Containers subindustry, Dynapac 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.


Dynapac Co Beneish M-Score vs Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, Dynapac Co's Beneish M-Score distribution charts can be found below:

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


NGO:3947
60GF Score
Dynapac Co Ltd NGO:3947
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Dynapac 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 Dynapac 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 * 0.993+0.528 * 0.9276+0.404 * 0.9392+0.892 * 1.0728+0.115 * 1.0365
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.022741-0.327 * 1.1487
=-2.64

* 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19,829 Mil.
Revenue was 円67,083 Mil.
Gross Profit was 円13,700 Mil.
Total Current Assets was 円30,613 Mil.
Total Assets was 円84,875 Mil.
Property, Plant and Equipment(Net PPE) was 円28,442 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,517 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円30,119 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 Mil.
Net Income was 円3,178 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円5,108 Mil.
Total Receivables was 円18,613 Mil.
Revenue was 円62,531 Mil.
Gross Profit was 円11,846 Mil.
Total Current Assets was 円27,505 Mil.
Total Assets was 円76,805 Mil.
Property, Plant and Equipment(Net PPE) was 円24,422 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,247 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円23,728 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 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)
=(19828.858 / 67083.405) / (18612.769 / 62530.539)
=0.295585 / 0.297659
=0.993

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)
=(11846.041 / 62530.539) / (13699.871 / 67083.405)
=0.189444 / 0.204221
=0.9276

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 - (30613.299 + 28442.28) / 84874.929) / (1 - (27504.632 + 24422.155) / 76805.107)
=0.304205 / 0.323915
=0.9392

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
=67083.405 / 62530.539
=1.0728

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))
=(2246.981 / (2246.981 + 24422.155)) / (2516.536 / (2516.536 + 28442.28))
=0.084254 / 0.081287
=1.0365

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 / 67083.405) / (0 / 62530.539)
=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)
=((0 + 30118.813) / 84874.929) / ((0 + 23727.903) / 76805.107)
=0.354861 / 0.308937
=1.1487

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
=(3178.092 - 0 - 5108.246) / 84874.929
=-0.022741

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.

Dynapac Co has a M-score of -2.64 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 -2.64 mean?
Dynapac Co (NGO:3947) has a Beneish M-Score of -2.64 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Dynapac Co and its competitors. According to the industry distribution chart, Dynapac Co ranks #154 out of 373 companies in the Packaging & Containers industry, placing it in the top 41.3%.
Is Dynapac Co's Beneish M-Score too high?
Dynapac Co's current Beneish M-Score is -2.64. Based on the distribution chart, Dynapac Co ranks #154 out of 373 companies in the Packaging & Containers industry, which is above the industry midpoint. Overall, Dynapac Co has a GF Score™ of 60/100, reflecting its overall financial health beyond just this single metric.
How does Dynapac Co's Beneish M-Score compare to SW and PKG?
According to the Packaging & Containers industry distribution chart, Dynapac Co ranks #154 out of 373 companies for Beneish M-Score. This puts Dynapac Co in the upper 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 Packaging & Containers company?
A good Beneish M-Score depends on the Packaging & Containers 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 Dynapac Co and its competitors. Dynapac Co's current Beneish M-Score is -2.64. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Dynapac Co stock overvalued right now?
Dynapac Co (NGO:3947) has a current Beneish M-Score of -2.64. The stock's GF Value™ is 円1,809.82, compared to a current price of 円1,900.00 — trading 5% above its estimated fair value. The current Beneish M-Score is -2.64. Dynapac Co's overall GF Score™ is 60/100 with 2 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 Dynapac Co (NGO:3947), the current Beneish M-Score is -2.64 as of Jun. 26, 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 Dynapac Co (NGO:3947) Overvalued in 2026?

Based on GuruFocus' analysis, Dynapac Co stock appears to be overvalued. The current stock price of 円1,900.00 is trading 5% above its estimated GF Value™ of 円1,809.82.

Key valuation signals for NGO:3947:

  • Beneish M-Score: -2.64
  • GF Value™: 円1,809.82 vs. price of 円1,900.00 (5% above fair value)
  • GF Score™: 60/100 with 2 warning signs

No single metric tells the full story. See the NGO:3947 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Dynapac Co Business Description

Other Exchanges 3947:Japan
Address 14-15 Nishiki 3-chome, Naka-ku, Nagoya Kagome Building, Aichi-Ken, JPN, 460-0003
Dynapac Co Ltd engages in the sale of packaging materials, including corrugated boards, printed packages, and soft packages. The company offers corrugated fiberboards, corrugated fiberboard cushions, paper molds, logistics materials, corrugated plastic boards, paper containers, flexible packaging products, paper trays, paper cushioning bags, and functional corrugated boards. Its packaging products are used in the following fields: electronics, automobile parts, chemicals, processed food, vegetables, seafood, drinks, ceramics, glass, home delivery, furniture, building materials, and logistics. The Group has two reportable segments: packaging materials-related business and real estate rental business.
60GF Score

Get the complete analysis for NGO:3947

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

円1,900.00
Price
円1,809.82
GF Value