Trusco Nakayama (TSE:9830) Beneish M-Score: -2.28 (As of Jul. 11, 2026)


TSE:9830 Trusco Nakayama Corp TSE:9830
89 GF Score
Price 円2,319.00
GF Value 円2,853.69
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is Trusco Nakayama Beneish M-Score?

Trusco Nakayama TSE:9830 +0.43% 89 Beneish M-Score is -2.28 as of Jul. 11, 2026. GuruFocus rates TSE:9830 with a GF Score™ of 89/100 and a GF Value™ of 円2,853.69 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 151 Industrial Distribution companies, Trusco Nakayama ranks worse than 78.81% 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 -2.28 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9830' s Beneish M-Score Range Over the Past 10 Years
Min: -2.8   Med: -2.46   Max: -2.25
Current: -2.28

During the past 13 years, the highest Beneish M-Score of Trusco Nakayama was -2.25. The lowest was -2.80. And the median was -2.46.


Trusco Nakayama Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Trusco Nakayama'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.

Trusco Nakayama Beneish M-Score Chart

Trusco Nakayama Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.51 -2.47 -2.47 -2.33 -2.28

Trusco Nakayama Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 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 0.00 0.00 0.00 -2.28 0.00

TSE:9830 vs GWW, FAST, FERG: Beneish M-Score Comparison

For the Industrial Distribution subindustry, Trusco Nakayama'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.


Trusco Nakayama Beneish M-Score vs Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, Trusco Nakayama's Beneish M-Score distribution charts can be found below:

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


TSE:9830
89GF Score
Trusco Nakayama Corp TSE:9830
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Trusco Nakayama 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 Trusco Nakayama 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 * 0.9861+0.528 * 1.0027+0.404 * 1.0842+0.892 * 1.0848+0.115 * 1.1904
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9937+4.679 * 0.024964-0.327 * 1.1179
=-2.28

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was 円40,099 Mil.
Revenue was 円320,043 Mil.
Gross Profit was 円66,731 Mil.
Total Current Assets was 円161,646 Mil.
Total Assets was 円308,359 Mil.
Property, Plant and Equipment(Net PPE) was 円135,398 Mil.
Depreciation, Depletion and Amortization(DDA) was 円5,577 Mil.
Selling, General, & Admin. Expense(SGA) was 円13,333 Mil.
Total Current Liabilities was 円64,161 Mil.
Long-Term Debt & Capital Lease Obligation was 円55,000 Mil.
Net Income was 円15,881 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円8,183 Mil.
Total Receivables was 円37,484 Mil.
Revenue was 円295,024 Mil.
Gross Profit was 円61,683 Mil.
Total Current Assets was 円137,971 Mil.
Total Assets was 円270,290 Mil.
Property, Plant and Equipment(Net PPE) was 円123,171 Mil.
Depreciation, Depletion and Amortization(DDA) was 円6,087 Mil.
Selling, General, & Admin. Expense(SGA) was 円12,369 Mil.
Total Current Liabilities was 円48,436 Mil.
Long-Term Debt & Capital Lease Obligation was 円45,000 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)
=(40099 / 320043) / (37484 / 295024)
=0.125293 / 0.127054
=0.9861

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)
=(61683 / 295024) / (66731 / 320043)
=0.209078 / 0.208506
=1.0027

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 - (161646 + 135398) / 308359) / (1 - (137971 + 123171) / 270290)
=0.036694 / 0.033845
=1.0842

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
=320043 / 295024
=1.0848

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))
=(6087 / (6087 + 123171)) / (5577 / (5577 + 135398))
=0.047092 / 0.03956
=1.1904

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)
=(13333 / 320043) / (12369 / 295024)
=0.04166 / 0.041925
=0.9937

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)
=((55000 + 64161) / 308359) / ((45000 + 48436) / 270290)
=0.386436 / 0.345688
=1.1179

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
=(15881 - 0 - 8183) / 308359
=0.024964

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.

Trusco Nakayama has a M-score of -2.28 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 -2.28 mean?
Trusco Nakayama (TSE:9830) has a Beneish M-Score of -2.28 as of Jul. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Trusco Nakayama and its competitors. According to the industry distribution chart, Trusco Nakayama ranks #119 out of 151 companies in the Industrial Distribution industry, placing it in the top 78.8%.
Is Trusco Nakayama's Beneish M-Score too high?
Trusco Nakayama's current Beneish M-Score is -2.28. Based on the distribution chart, Trusco Nakayama ranks #119 out of 151 companies in the Industrial Distribution industry, which is in the bottom quartile relative to peers. Overall, Trusco Nakayama has a GF Score™ of 89/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Trusco Nakayama's Beneish M-Score compare to GWW and FAST?
According to the Industrial Distribution industry distribution chart, Trusco Nakayama ranks #119 out of 151 companies for Beneish M-Score. This places Trusco Nakayama 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 an Industrial Distribution company?
A good Beneish M-Score depends on the Industrial Distribution 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 Trusco Nakayama and its competitors. Trusco Nakayama's current Beneish M-Score is -2.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Trusco Nakayama stock overvalued right now?
Based on GuruFocus' analysis, Trusco Nakayama (TSE:9830) is currently considered Modestly Undervalued. The stock's GF Value™ is 円2,853.69, compared to a current price of 円2,319.00 — trading 18.7% below its estimated fair value. The current Beneish M-Score is -2.28. Trusco Nakayama's overall GF Score™ is 89/100 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 Trusco Nakayama (TSE:9830), the current Beneish M-Score is -2.28 as of Jul. 11, 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 Trusco Nakayama (TSE:9830) Overvalued in 2026?

Based on GuruFocus' analysis, Trusco Nakayama stock appears to be undervalued. The current stock price of 円2,319.00 is trading 18.7% below its estimated GF Value™ of 円2,853.69. GuruFocus considers Trusco Nakayama to be Modestly Undervalued.

Key valuation signals for TSE:9830:

  • Beneish M-Score: -2.28
  • GF Value™: 円2,853.69 vs. price of 円2,319.00 (18.7% below fair value)
  • GF Score™: 89/100 with 3 warning signs

No single metric tells the full story. See the TSE:9830 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Trusco Nakayama Business Description

Address 4-28-1 Shinbashi, Minato-ku, Tokyo, JPN
Trusco Nakayama Corp is a Japanese wholesaler of tools to the manufacturing industry. The company engages in the wholesale of machine tools, distribution of equipment and environmental safety equipment, consumables, and furniture and fixtures. The products are sold to machinery tools dealers, online shops, and home centers. End clients include manufacturers, general consumers, and construction-related businesses. The company sells its wholesale products in Japan.
89GF Score

Get the complete analysis for TSE:9830

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

円2,319.00
Price
円2,853.69
GF Value