UP Garage Group Co (TSE:7134) Beneish M-Score: -2.62 (As of Jul. 12, 2026)


TSE:7134 UP Garage Group Co Ltd TSE:7134
83 GF Score
Price 円1,383.00
GF Value 円1,162.06
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is UP Garage Group Co Beneish M-Score?

UP Garage Group Co TSE:7134 +2.52% 83 Beneish M-Score is -2.62 as of Jul. 12, 2026. GuruFocus rates TSE:7134 with a GF Score™ of 83/100 and a GF Value™ of 円1,162.06 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 1,275 Vehicles & Parts companies, UP Garage Group Co ranks better than 56.86% 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 -2.62 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7134' s Beneish M-Score Range Over the Past 10 Years
Min: -2.84   Med: -2.61   Max: -2.03
Current: -2.62

During the past 7 years, the highest Beneish M-Score of UP Garage Group Co was -2.03. The lowest was -2.84. And the median was -2.61.


UP Garage Group Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for UP Garage Group 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.

UP Garage Group Co Beneish M-Score Chart

UP Garage Group Co Annual Data
Trend Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial -2.61 -2.35 -2.84 -2.03 -2.62

UP Garage Group Co Semi-Annual Data
Mar20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.84 0.00 -2.03 0.00 -2.62

TSE:7134 vs CVNA, PAG, ALTB: Beneish M-Score Comparison

For the Auto & Truck Dealerships subindustry, UP Garage Group 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.


UP Garage Group Co Beneish M-Score vs Vehicles & Parts Industry

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

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


TSE:7134
83GF Score
UP Garage Group Co Ltd TSE:7134
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

UP Garage Group 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 UP Garage Group 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 * 1.1022+0.528 * 0.9967+0.404 * 0.8783+0.892 * 1.1004+0.115 * 0.946
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.055701-0.327 * 1.0267
=-2.62

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was 円1,159 Mil.
Revenue was 円15,385 Mil.
Gross Profit was 円6,161 Mil.
Total Current Assets was 円4,689 Mil.
Total Assets was 円7,391 Mil.
Property, Plant and Equipment(Net PPE) was 円1,880 Mil.
Depreciation, Depletion and Amortization(DDA) was 円380 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,744 Mil.
Long-Term Debt & Capital Lease Obligation was 円100 Mil.
Net Income was 円781 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円1,193 Mil.
Total Receivables was 円956 Mil.
Revenue was 円13,982 Mil.
Gross Profit was 円5,581 Mil.
Total Current Assets was 円4,146 Mil.
Total Assets was 円6,586 Mil.
Property, Plant and Equipment(Net PPE) was 円1,606 Mil.
Depreciation, Depletion and Amortization(DDA) was 円304 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,543 Mil.
Long-Term Debt & Capital Lease Obligation was 円58 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)
=(1159.217 / 15384.974) / (955.823 / 13981.821)
=0.075347 / 0.068362
=1.1022

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)
=(5580.749 / 13981.821) / (6161.408 / 15384.974)
=0.399143 / 0.400482
=0.9967

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 - (4688.707 + 1880.166) / 7390.96) / (1 - (4146.219 + 1605.597) / 6585.838)
=0.111229 / 0.126639
=0.8783

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
=15384.974 / 13981.821
=1.1004

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))
=(303.584 / (303.584 + 1605.597)) / (379.914 / (379.914 + 1880.166))
=0.159013 / 0.168098
=0.946

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 / 15384.974) / (0 / 13981.821)
=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)
=((100.438 + 1743.685) / 7390.96) / ((57.812 + 1542.691) / 6585.838)
=0.249511 / 0.243022
=1.0267

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
=(780.957 - 0 - 1192.643) / 7390.96
=-0.055701

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.

UP Garage Group Co has a M-score of -2.62 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 -2.62 mean?
UP Garage Group Co (TSE:7134) has a Beneish M-Score of -2.62 as of Jul. 12, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on UP Garage Group Co and its competitors. According to the industry distribution chart, UP Garage Group Co ranks #550 out of 1275 companies in the Vehicles & Parts industry, placing it in the top 43.1%.
Is UP Garage Group Co's Beneish M-Score too high?
UP Garage Group Co's current Beneish M-Score is -2.62. Based on the distribution chart, UP Garage Group Co ranks #550 out of 1275 companies in the Vehicles & Parts industry, which is above the industry midpoint. Overall, UP Garage Group Co has a GF Score™ of 83/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does UP Garage Group Co's Beneish M-Score compare to CVNA and PAG?
According to the Vehicles & Parts industry distribution chart, UP Garage Group Co ranks #550 out of 1275 companies for Beneish M-Score. This puts UP Garage Group 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 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 UP Garage Group Co and its competitors. UP Garage Group Co's current Beneish M-Score is -2.62. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is UP Garage Group Co stock overvalued right now?
Based on GuruFocus' analysis, UP Garage Group Co (TSE:7134) is currently considered Modestly Overvalued. The stock's GF Value™ is 円1,162.06, compared to a current price of 円1,383.00 — trading 19% above its estimated fair value. The current Beneish M-Score is -2.62. UP Garage Group Co's overall GF Score™ is 83/100 with 6 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 UP Garage Group Co (TSE:7134), the current Beneish M-Score is -2.62 as of Jul. 12, 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 UP Garage Group Co (TSE:7134) Overvalued in 2026?

Based on GuruFocus' analysis, UP Garage Group Co stock appears to be overvalued. The current stock price of 円1,383.00 is trading 19% above its estimated GF Value™ of 円1,162.06. GuruFocus considers UP Garage Group Co to be Modestly Overvalued.

Key valuation signals for TSE:7134:

  • Beneish M-Score: -2.62
  • GF Value™: 円1,162.06 vs. price of 円1,383.00 (19% above fair value)
  • GF Score™: 83/100 with 6 warning signs

No single metric tells the full story. See the TSE:7134 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


UP Garage Group Co Business Description

Address 7-22 Enokigaoka, Aoba-ku, Kanagawa Prefecture, Yokohama, JPN, 227-0063
UP Garage Group Co Ltd is engaged in the buying and selling of used car and motorcycle parts and accessories, wholesale of new car and motorcycle parts and accessories, and related IT development. The company operates Up Garage, a specialty store for reused car and motorcycle parts, as well as Tire Distribution Center, a brand that specializes in new tires, and upgarage.com, an e-commerce site. It also wholesales car and motorcycle supplies to corporate affiliates through the ordering platform NEXLINK, and is involved in the construction of the group's core systems and EC sites, as well as the development of apps and ordering platforms. In addition, the group operates BoonBoonJob, a completely performance-based recruitment service specialized in the automotive-related industry.
83GF Score

Get the complete analysis for TSE:7134

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

円1,383.00
Price
円1,162.06
GF Value