Maruwn (TSE:9067) Beneish M-Score: -2.54 (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.

TSE:9067 Maruwn Corp TSE:9067
37 GF Score
Price 円942.00
GF Value 円448.14
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Maruwn Beneish M-Score?

Maruwn TSE:9067 37 Beneish M-Score is -2.54 as of Jul. 14, 2026. GuruFocus rates TSE:9067 with a GF Score™ of 37/100 and a GF Value™ of 円448.14 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 964 Transportation companies, Maruwn ranks worse than 54.05% 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 -2.54 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9067' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -2.68   Max: -2.32
Current: -2.54

During the past 13 years, the highest Beneish M-Score of Maruwn was -2.32. The lowest was -2.88. And the median was -2.68.


Maruwn Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Maruwn'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.

Maruwn Beneish M-Score Chart

Maruwn 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 -2.72 -2.84 -2.77 -2.88 -2.54

Maruwn Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.77 0.00 -2.88 0.00 -2.54

TSE:9067 vs ODFL, XPO, SAIA: Beneish M-Score Comparison

For the Trucking subindustry, Maruwn'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.


Maruwn Beneish M-Score vs Transportation Industry

For the Transportation industry and Industrials sector, Maruwn's Beneish M-Score distribution charts can be found below:

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


TSE:9067
37GF Score
Maruwn Corp TSE:9067
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Maruwn 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 Maruwn 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 * 1.0012+0.528 * 0.9232+0.404 * 1.3981+0.892 * 1.0277+0.115 * 1.0212
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.048609-0.327 * 0.9519
=-2.54

* 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5,521 Mil.
Revenue was 円47,422 Mil.
Gross Profit was 円4,986 Mil.
Total Current Assets was 円8,979 Mil.
Total Assets was 円39,149 Mil.
Property, Plant and Equipment(Net PPE) was 円24,534 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,049 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,694 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 Mil.
Net Income was 円1,181 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,084 Mil.
Total Receivables was 円5,366 Mil.
Revenue was 円46,145 Mil.
Gross Profit was 円4,479 Mil.
Total Current Assets was 円9,227 Mil.
Total Assets was 円36,905 Mil.
Property, Plant and Equipment(Net PPE) was 円23,878 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,040 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,509 Mil.
Long-Term Debt & Capital Lease Obligation was 円120 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)
=(5521 / 47422) / (5366 / 46145)
=0.116423 / 0.116286
=1.0012

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)
=(4479 / 46145) / (4986 / 47422)
=0.097064 / 0.105141
=0.9232

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 - (8979 + 24534) / 39149) / (1 - (9227 + 23878) / 36905)
=0.143963 / 0.102967
=1.3981

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
=47422 / 46145
=1.0277

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))
=(2040 / (2040 + 23878)) / (2049 / (2049 + 24534))
=0.07871 / 0.077079
=1.0212

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 / 47422) / (0 / 46145)
=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 + 6694) / 39149) / ((120 + 6509) / 36905)
=0.170988 / 0.179623
=0.9519

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
=(1181 - 0 - 3084) / 39149
=-0.048609

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.

Maruwn has a M-score of -2.54 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 -2.54 mean?
Maruwn (TSE:9067) has a Beneish M-Score of -2.54 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Maruwn and its competitors. According to the industry distribution chart, Maruwn ranks #521 out of 964 companies in the Transportation industry, placing it in the top 54%.
Is Maruwn's Beneish M-Score too high?
Maruwn's current Beneish M-Score is -2.54. Based on the distribution chart, Maruwn ranks #521 out of 964 companies in the Transportation industry, which is below the industry midpoint. Overall, Maruwn has a GF Score™ of 37/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Maruwn's Beneish M-Score compare to ODFL and XPO?
According to the Transportation industry distribution chart, Maruwn ranks #521 out of 964 companies for Beneish M-Score. This places Maruwn 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 Transportation company?
A good Beneish M-Score depends on the Transportation 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 Maruwn and its competitors. Maruwn's current Beneish M-Score is -2.54. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Maruwn stock overvalued right now?
Based on GuruFocus' analysis, Maruwn (TSE:9067) is currently considered Significantly Overvalued. The stock's GF Value™ is 円448.14, compared to a current price of 円942.00 — trading 110.2% above its estimated fair value. The current Beneish M-Score is -2.54. Maruwn's overall GF Score™ is 37/100 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 Maruwn (TSE:9067), the current Beneish M-Score is -2.54 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 Maruwn (TSE:9067) Overvalued in 2026?

Based on GuruFocus' analysis, Maruwn stock appears to be overvalued. The current stock price of 円942.00 is trading 110.2% above its estimated GF Value™ of 円448.14. GuruFocus considers Maruwn to be Significantly Overvalued.

Key valuation signals for TSE:9067:

  • Beneish M-Score: -2.54
  • GF Value™: 円448.14 vs. price of 円942.00 (110.2% above fair value)
  • GF Score™: 37/100 with 6 warning signs

No single metric tells the full story. See the TSE:9067 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Maruwn Business Description

Address No. 7 No. 2, Nihonbashi, Chuo-ku, Tokyo, JPN, 103-0016
Maruwn Corp is engaged in the logistics business in Japan. It offers various logistics services including general cargo such as daily goods, special cargo such as heavy goods and long items, liquid hazardous goods such as petroleum products and lubricants, multi-temperature range products such as foods and medical equipment.
37GF Score

Get the complete analysis for TSE:9067

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

円942.00
Price
円448.14
GF Value