Toyo Wharf & Warehouse Co (TSE:9351) Beneish M-Score: -2.48 (As of Jun. 28, 2026)


TSE:9351 Toyo Wharf & Warehouse Co Ltd TSE:9351
75 GF Score
Price 円1,819.00
GF Value 円1,518.30
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is Toyo Wharf & Warehouse Co Beneish M-Score?

Toyo Wharf & Warehouse Co TSE:9351 +1.11% 75 Beneish M-Score is -2.48 as of Jun. 28, 2026. GuruFocus rates TSE:9351 with a GF Score™ of 75/100 and a GF Value™ of 円1,518.30 (Modestly Overvalued). The stock has 3 warning signs investors should review. Among 960 Transportation companies, Toyo Wharf & Warehouse Co ranks worse than 59.9% 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 -2.48 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9351' s Beneish M-Score Range Over the Past 10 Years
Min: -2.76   Med: -2.64   Max: -2.48
Current: -2.48

During the past 13 years, the highest Beneish M-Score of Toyo Wharf & Warehouse Co was -2.48. The lowest was -2.76. And the median was -2.64.


Toyo Wharf & Warehouse Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Toyo Wharf & 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.

Toyo Wharf & Warehouse Co Beneish M-Score Chart

Toyo Wharf & Warehouse 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 -2.69 -2.76 -2.48 -2.63 -2.48

Toyo Wharf & Warehouse Co 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 -2.48 0.00 -2.63 0.00 -2.48

TSE:9351 vs FDX, UPS, JBHT: Beneish M-Score Comparison

For the Integrated Freight & Logistics subindustry, Toyo Wharf & 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.


Toyo Wharf & Warehouse Co Beneish M-Score vs Transportation Industry

For the Transportation industry and Industrials sector, Toyo Wharf & Warehouse Co's Beneish M-Score distribution charts can be found below:

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


TSE:9351
75GF Score
Toyo Wharf & Warehouse Co Ltd TSE:9351
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Toyo Wharf & 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 Toyo Wharf & 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 * 0.96+0.528 * 0.9675+0.404 * 1.2503+0.892 * 1.0849+0.115 * 1.0295
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.032047-0.327 * 0.9327
=-2.48

* 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4,339 Mil.
Revenue was 円38,079 Mil.
Gross Profit was 円3,973 Mil.
Total Current Assets was 円10,545 Mil.
Total Assets was 円56,011 Mil.
Property, Plant and Equipment(Net PPE) was 円29,486 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,176 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円11,243 Mil.
Long-Term Debt & Capital Lease Obligation was 円10,792 Mil.
Net Income was 円1,466 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,261 Mil.
Total Receivables was 円4,166 Mil.
Revenue was 円35,100 Mil.
Gross Profit was 円3,543 Mil.
Total Current Assets was 円10,777 Mil.
Total Assets was 円50,990 Mil.
Property, Plant and Equipment(Net PPE) was 円28,578 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,176 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円11,593 Mil.
Long-Term Debt & Capital Lease Obligation was 円9,913 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)
=(4339 / 38079) / (4166 / 35100)
=0.113947 / 0.118689
=0.96

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)
=(3543 / 35100) / (3973 / 38079)
=0.10094 / 0.104336
=0.9675

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 - (10545 + 29486) / 56011) / (1 - (10777 + 28578) / 50990)
=0.285301 / 0.228182
=1.2503

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
=38079 / 35100
=1.0849

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))
=(2176 / (2176 + 28578)) / (2176 / (2176 + 29486))
=0.070755 / 0.068726
=1.0295

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 / 38079) / (0 / 35100)
=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)
=((10792 + 11243) / 56011) / ((9913 + 11593) / 50990)
=0.393405 / 0.421769
=0.9327

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
=(1466 - 0 - 3261) / 56011
=-0.032047

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.

Toyo Wharf & Warehouse Co has a M-score of -2.48 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 -2.48 mean?
Toyo Wharf & Warehouse Co (TSE:9351) has a Beneish M-Score of -2.48 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Toyo Wharf & Warehouse Co and its competitors. According to the industry distribution chart, Toyo Wharf & Warehouse Co ranks #575 out of 960 companies in the Transportation industry, placing it in the top 59.9%.
Is Toyo Wharf & Warehouse Co's Beneish M-Score too high?
Toyo Wharf & Warehouse Co's current Beneish M-Score is -2.48. Based on the distribution chart, Toyo Wharf & Warehouse Co ranks #575 out of 960 companies in the Transportation industry, which is below the industry midpoint. Overall, Toyo Wharf & Warehouse Co has a GF Score™ of 75/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Toyo Wharf & Warehouse Co's Beneish M-Score compare to FDX and UPS?
According to the Transportation industry distribution chart, Toyo Wharf & Warehouse Co ranks #575 out of 960 companies for Beneish M-Score. This places Toyo Wharf & 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 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 Toyo Wharf & Warehouse Co and its competitors. Toyo Wharf & Warehouse Co's current Beneish M-Score is -2.48. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Toyo Wharf & Warehouse Co stock overvalued right now?
Based on GuruFocus' analysis, Toyo Wharf & Warehouse Co (TSE:9351) is currently considered Modestly Overvalued. The stock's GF Value™ is 円1,518.30, compared to a current price of 円1,819.00 — trading 19.8% above its estimated fair value. The current Beneish M-Score is -2.48. Toyo Wharf & Warehouse Co's overall GF Score™ is 75/100 with 3 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 Toyo Wharf & Warehouse Co (TSE:9351), the current Beneish M-Score is -2.48 as of Jun. 28, 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 Toyo Wharf & Warehouse Co (TSE:9351) Overvalued in 2026?

Based on GuruFocus' analysis, Toyo Wharf & Warehouse Co stock appears to be overvalued. The current stock price of 円1,819.00 is trading 19.8% above its estimated GF Value™ of 円1,518.30. GuruFocus considers Toyo Wharf & Warehouse Co to be Modestly Overvalued.

Key valuation signals for TSE:9351:

  • Beneish M-Score: -2.48
  • GF Value™: 円1,518.30 vs. price of 円1,819.00 (19.8% above fair value)
  • GF Score™: 75/100 with 3 warning signs

No single metric tells the full story. See the TSE:9351 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Toyo Wharf & Warehouse Co Business Description

Address 1-8-8 Harumi, 19th floor, Harumi Triton Square W Building, Chuo-ku, Tokyo, JPN, 104-0053
Toyo Wharf & Warehouse Co Ltd is engaged in the domestic comprehensive logistics business, international logistics business and related business mainly for warehousing, port transportation, Automobile transportation, and International logistics business.
75GF Score

Get the complete analysis for TSE:9351

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

円1,819.00
Price
円1,518.30
GF Value