Maruhachi Warehouse Co (TSE:9313) Beneish M-Score: -2.45 (As of Jun. 30, 2026)


TSE:9313 Maruhachi Warehouse Co Ltd TSE:9313
64 GF Score
Price 円1,065.00
GF Value 円783.60
Valuation Significantly Overvalued
! 9 Warning Signs
View Full Analysis

What is Maruhachi Warehouse Co Beneish M-Score?

Maruhachi Warehouse Co TSE:9313 +1.53% 64 Beneish M-Score is -2.45 as of Jun. 30, 2026. GuruFocus rates TSE:9313 with a GF Score™ of 64/100 and a GF Value™ of 円783.60 (Significantly Overvalued). The stock has 9 warning signs investors should review. Among 1,020 Business Services companies, Maruhachi Warehouse Co ranks worse than 58.82% 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 -2.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9313' s Beneish M-Score Range Over the Past 10 Years
Min: -2.85   Med: -2.59   Max: -2.4
Current: -2.45

During the past 13 years, the highest Beneish M-Score of Maruhachi Warehouse Co was -2.40. The lowest was -2.85. And the median was -2.59.


Maruhachi Warehouse Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Maruhachi Warehouse 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.

Maruhachi Warehouse Co Beneish M-Score Chart

Maruhachi Warehouse Co Annual Data
Trend Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov22 Nov23 Nov24 Nov25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.61 -2.55 -2.59 -2.40 -2.45

Maruhachi Warehouse Co Semi-Annual Data
May16 Nov16 May17 Nov17 May18 Nov18 May19 Nov19 May20 Nov20 May21 Nov21 May22 Nov22 May23 Nov23 May24 Nov24 May25 Nov25
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 -2.59 0.00 -2.40 0.00 -2.45

TSE:9313 vs CTAS, CPRT, ULS: Beneish M-Score Comparison

For the Specialty Business Services subindustry, Maruhachi Warehouse 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.


Maruhachi Warehouse Co Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, Maruhachi Warehouse Co's Beneish M-Score distribution charts can be found below:

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


TSE:9313
64GF Score
Maruhachi Warehouse Co Ltd TSE:9313
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Maruhachi Warehouse 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 Maruhachi Warehouse 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 * 0.9688+0.528 * 1.0024+0.404 * 1.1685+0.892 * 0.9879+0.115 * 1.1547
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.001661-0.327 * 1.0304
=-2.45

* 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 (Nov25) TTM:Last Year (Nov24) TTM:
Total Receivables was 円302 Mil.
Revenue was 円4,931 Mil.
Gross Profit was 円1,191 Mil.
Total Current Assets was 円1,235 Mil.
Total Assets was 円20,447 Mil.
Property, Plant and Equipment(Net PPE) was 円15,686 Mil.
Depreciation, Depletion and Amortization(DDA) was 円575 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,533 Mil.
Long-Term Debt & Capital Lease Obligation was 円4,391 Mil.
Net Income was 円311 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円345 Mil.
Total Receivables was 円315 Mil.
Revenue was 円4,991 Mil.
Gross Profit was 円1,209 Mil.
Total Current Assets was 円2,599 Mil.
Total Assets was 円18,832 Mil.
Property, Plant and Equipment(Net PPE) was 円13,454 Mil.
Depreciation, Depletion and Amortization(DDA) was 円572 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,742 Mil.
Long-Term Debt & Capital Lease Obligation was 円3,554 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)
=(301.876 / 4931.022) / (315.425 / 4991.423)
=0.06122 / 0.063193
=0.9688

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)
=(1208.809 / 4991.423) / (1191.305 / 4931.022)
=0.242177 / 0.241594
=1.0024

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 - (1234.684 + 15685.663) / 20446.683) / (1 - (2598.855 + 13453.982) / 18832.421)
=0.172465 / 0.147596
=1.1685

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
=4931.022 / 4991.423
=0.9879

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))
=(572.495 / (572.495 + 13453.982)) / (574.775 / (574.775 + 15685.663))
=0.040815 / 0.035348
=1.1547

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 / 4931.022) / (0 / 4991.423)
=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)
=((4391.394 + 1532.677) / 20446.683) / ((3553.894 + 1741.523) / 18832.421)
=0.289733 / 0.281186
=1.0304

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
=(311.047 - 0 - 345.005) / 20446.683
=-0.001661

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.

Maruhachi Warehouse Co has a M-score of -2.45 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 -2.45 mean?
Maruhachi Warehouse Co (TSE:9313) has a Beneish M-Score of -2.45 as of Jun. 30, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Maruhachi Warehouse Co and its competitors. According to the industry distribution chart, Maruhachi Warehouse Co ranks #600 out of 1020 companies in the Business Services industry, placing it in the top 58.8%.
Is Maruhachi Warehouse Co's Beneish M-Score too high?
Maruhachi Warehouse Co's current Beneish M-Score is -2.45. Based on the distribution chart, Maruhachi Warehouse Co ranks #600 out of 1020 companies in the Business Services industry, which is below the industry midpoint. Overall, Maruhachi Warehouse Co has a GF Score™ of 64/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Maruhachi Warehouse Co's Beneish M-Score compare to CTAS and CPRT?
According to the Business Services industry distribution chart, Maruhachi Warehouse Co ranks #600 out of 1020 companies for Beneish M-Score. This places Maruhachi Warehouse 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 Business Services company?
A good Beneish M-Score depends on the Business Services 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 Maruhachi Warehouse Co and its competitors. Maruhachi Warehouse Co's current Beneish M-Score is -2.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Maruhachi Warehouse Co stock overvalued right now?
Based on GuruFocus' analysis, Maruhachi Warehouse Co (TSE:9313) is currently considered Significantly Overvalued. The stock's GF Value™ is 円783.60, compared to a current price of 円1,065.00 — trading 35.9% above its estimated fair value. The current Beneish M-Score is -2.45. Maruhachi Warehouse Co's overall GF Score™ is 64/100 with 9 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 Maruhachi Warehouse Co (TSE:9313), the current Beneish M-Score is -2.45 as of Jun. 30, 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 Maruhachi Warehouse Co (TSE:9313) Overvalued in 2026?

Based on GuruFocus' analysis, Maruhachi Warehouse Co stock appears to be overvalued. The current stock price of 円1,065.00 is trading 35.9% above its estimated GF Value™ of 円783.60. GuruFocus considers Maruhachi Warehouse Co to be Significantly Overvalued.

Key valuation signals for TSE:9313:

  • Beneish M-Score: -2.45
  • GF Value™: 円783.60 vs. price of 円1,065.00 (35.9% above fair value)
  • GF Score™: 64/100 with 9 warning signs

No single metric tells the full story. See the TSE:9313 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Maruhachi Warehouse Co Business Description

Address 2-1-9 Tomioka, Koto Ward, Tokyo HF Monzennakacho Building, 4th Floor, Tokyo, JPN, 135-0047
Maruhachi Warehouse Co Ltd operates warehouses and distribution centers. It reports its activities as two business segments - Logistics Business and Real Estate Business. The majority of its revenue is derived from the Logistics business segment. Its services include warehousing, warehousing leasing, cargo disposal of goods, freight transportation, real estate, and brokerage.
64GF Score

Get the complete analysis for TSE:9313

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

円1,065.00
Price
円783.60
GF Value