Wood One Co (TSE:7898) Beneish M-Score: -2.55 (As of Jul. 12, 2026)


TSE:7898 Wood One Co Ltd TSE:7898
51 GF Score
Price 円892.00
GF Value 円949.88
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Wood One Co Beneish M-Score?

Wood One Co TSE:7898 +0.45% 51 Beneish M-Score is -2.55 as of Jul. 12, 2026. GuruFocus rates TSE:7898 with a GF Score™ of 51/100 and a GF Value™ of 円949.88 (Fairly Valued). The stock has 5 warning signs investors should review. Among 416 Furnishings, Fixtures & Appliances companies, Wood One Co ranks worse than 53.13% 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 -2.55 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:7898' s Beneish M-Score Range Over the Past 10 Years
Min: -2.78   Med: -2.57   Max: -2.25
Current: -2.55

During the past 13 years, the highest Beneish M-Score of Wood One Co was -2.25. The lowest was -2.78. And the median was -2.57.


Wood One Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Wood 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.

Wood One Co Beneish M-Score Chart

Wood One Co Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.53 -2.50 -2.68 -2.65 -2.55

Wood One Co Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 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 -2.65 0.00 0.00 0.00 -2.55

TSE:7898 vs SN, SGI, MHK: Beneish M-Score Comparison

For the Furnishings, Fixtures & Appliances subindustry, Wood 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.


Wood One Co Beneish M-Score vs Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Wood One Co's Beneish M-Score distribution charts can be found below:

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


TSE:7898
51GF Score
Wood One Co Ltd TSE:7898
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Wood 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 Wood 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 * 1.111+0.528 * 1.0174+0.404 * 1.0054+0.892 * 1.0129+0.115 * 1.0004
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.038964-0.327 * 1.027
=-2.55

* 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9,059 Mil.
Revenue was 円66,000 Mil.
Gross Profit was 円17,598 Mil.
Total Current Assets was 円30,319 Mil.
Total Assets was 円104,251 Mil.
Property, Plant and Equipment(Net PPE) was 円36,937 Mil.
Depreciation, Depletion and Amortization(DDA) was 円3,616 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円31,761 Mil.
Long-Term Debt & Capital Lease Obligation was 円22,234 Mil.
Net Income was 円-1,456 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円2,606 Mil.
Total Receivables was 円8,050 Mil.
Revenue was 円65,157 Mil.
Gross Profit was 円17,676 Mil.
Total Current Assets was 円29,453 Mil.
Total Assets was 円102,106 Mil.
Property, Plant and Equipment(Net PPE) was 円36,615 Mil.
Depreciation, Depletion and Amortization(DDA) was 円3,586 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円31,111 Mil.
Long-Term Debt & Capital Lease Obligation was 円20,384 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)
=(9059 / 66000) / (8050 / 65157)
=0.137258 / 0.123548
=1.111

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)
=(17676 / 65157) / (17598 / 66000)
=0.271283 / 0.266636
=1.0174

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 - (30319 + 36937) / 104251) / (1 - (29453 + 36615) / 102106)
=0.354865 / 0.352947
=1.0054

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
=66000 / 65157
=1.0129

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))
=(3586 / (3586 + 36615)) / (3616 / (3616 + 36937))
=0.089202 / 0.089167
=1.0004

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 / 66000) / (0 / 65157)
=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)
=((22234 + 31761) / 104251) / ((20384 + 31111) / 102106)
=0.517933 / 0.504329
=1.027

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
=(-1456 - 0 - 2606) / 104251
=-0.038964

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.

Wood One Co has a M-score of -2.55 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 -2.55 mean?
Wood One Co (TSE:7898) has a Beneish M-Score of -2.55 as of Jul. 12, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Wood One Co and its competitors. According to the industry distribution chart, Wood One Co ranks #221 out of 416 companies in the Furnishings, Fixtures & Appliances industry, placing it in the top 53.1%.
Is Wood One Co's Beneish M-Score too high?
Wood One Co's current Beneish M-Score is -2.55. Based on the distribution chart, Wood One Co ranks #221 out of 416 companies in the Furnishings, Fixtures & Appliances industry, which is below the industry midpoint. Overall, Wood One Co has a GF Score™ of 51/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Wood One Co's Beneish M-Score compare to SN and SGI?
According to the Furnishings, Fixtures & Appliances industry distribution chart, Wood One Co ranks #221 out of 416 companies for Beneish M-Score. This places Wood 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 Furnishings, Fixtures & Appliances company?
A good Beneish M-Score depends on the Furnishings, Fixtures & Appliances 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 Wood One Co and its competitors. Wood One Co's current Beneish M-Score is -2.55. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Wood One Co stock overvalued right now?
Based on GuruFocus' analysis, Wood One Co (TSE:7898) is currently considered Fairly Valued. The stock's GF Value™ is 円949.88, compared to a current price of 円892.00 — trading 6.1% below its estimated fair value. The current Beneish M-Score is -2.55. Wood One Co's overall GF Score™ is 51/100 with 5 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 Wood One Co (TSE:7898), the current Beneish M-Score is -2.55 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 Wood One Co (TSE:7898) Overvalued in 2026?

Based on GuruFocus' analysis, Wood One Co stock appears to be undervalued. The current stock price of 円892.00 is trading 6.1% below its estimated GF Value™ of 円949.88. GuruFocus considers Wood One Co to be Fairly Valued.

Key valuation signals for TSE:7898:

  • Beneish M-Score: -2.55
  • GF Value™: 円949.88 vs. price of 円892.00 (6.1% below fair value)
  • GF Score™: 51/100 with 5 warning signs

No single metric tells the full story. See the TSE:7898 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Wood One Co Business Description

Address Tsunami Harunami 1-1, Hiroshima Prefecture, Hatsukaichi City, JPN, 738-8502
Wood One Co Ltd engages in the manufacture and sale of building materials and housing equipment. The firm offers timber structural materials for the home construction industry and interior supplies for the home and office such as floorings, wall panels, stairs, doors, and storage kitchen systems.
51GF Score

Get the complete analysis for TSE:7898

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

円892.00
Price
円949.88
GF Value