The North West Co (TSX:NWC) Beneish M-Score: -2.88 (As of Jun. 26, 2026)


TSX:NWC The North West Co Inc TSX:NWC
80 GF Score
Price C$50.08
GF Value C$47.35
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is The North West Co Beneish M-Score?

The North West Co TSX:NWC +0.12% 80 Beneish M-Score is -2.88 as of Jun. 26, 2026. GuruFocus rates TSX:NWC with a GF Score™ of 80/100 and a GF Value™ of C$47.35 (Fairly Valued). The stock has 3 warning signs investors should review. Among 293 Retail - Defensive companies, The North West Co ranks better than 74.74% 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 -2.88 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSX:NWC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.29   Med: -2.83   Max: -2.45
Current: -2.88

During the past 13 years, the highest Beneish M-Score of The North West Co was -2.45. The lowest was -3.29. And the median was -2.83.


The North West Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for The North West 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.

The North West Co Beneish M-Score Chart

The North West Co Annual Data
Trend Jan17 Jan18 Jan19 Jan20 Jan21 Jan22 Jan23 Jan24 Jan25 Jan26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.62 -2.61 -2.83 -2.88 -2.96

The North West Co Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
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 -2.87 -2.78 -2.82 -2.96 -2.88

TSX:NWC vs KR, SFM, ACI: Beneish M-Score Comparison

For the Grocery Stores subindustry, The North West 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.


The North West Co Beneish M-Score vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, The North West Co's Beneish M-Score distribution charts can be found below:

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


TSX:NWC
80GF Score
The North West Co Inc TSX:NWC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

The North West 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 The North West 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 * 0.9965+0.528 * 0.9958+0.404 * 1.0367+0.892 * 0.9955+0.115 * 1.0078
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9859+4.679 * -0.087216-0.327 * 1.0158
=-2.88

* 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 (Apr26) TTM:Last Year (Apr25) TTM:
Total Receivables was C$109 Mil.
Revenue was 631.634 + 675.548 + 634.315 + 646.977 = C$2,588 Mil.
Gross Profit was 215.261 + 230.049 + 217.135 + 219.934 = C$882 Mil.
Total Current Assets was C$609 Mil.
Total Assets was C$1,623 Mil.
Property, Plant and Equipment(Net PPE) was C$863 Mil.
Depreciation, Depletion and Amortization(DDA) was C$122 Mil.
Selling, General, & Admin. Expense(SGA) was C$547 Mil.
Total Current Liabilities was C$288 Mil.
Long-Term Debt & Capital Lease Obligation was C$440 Mil.
Net Income was 27.349 + 37.483 + 40.073 + 36.094 = C$141 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = C$0 Mil.
Cash Flow from Operations was 60.2 + 126.934 + 51.309 + 44.086 = C$283 Mil.
Total Receivables was C$110 Mil.
Revenue was 641.369 + 674.886 + 637.452 + 646.487 = C$2,600 Mil.
Gross Profit was 213.973 + 234.801 + 214.138 + 219.756 = C$883 Mil.
Total Current Assets was C$547 Mil.
Total Assets was C$1,506 Mil.
Property, Plant and Equipment(Net PPE) was C$824 Mil.
Depreciation, Depletion and Amortization(DDA) was C$117 Mil.
Selling, General, & Admin. Expense(SGA) was C$557 Mil.
Total Current Liabilities was C$265 Mil.
Long-Term Debt & Capital Lease Obligation was C$400 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)
=(108.904 / 2588.474) / (109.781 / 2600.194)
=0.042073 / 0.04222
=0.9965

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)
=(882.668 / 2600.194) / (882.379 / 2588.474)
=0.339462 / 0.340888
=0.9958

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 - (609.075 + 862.599) / 1622.757) / (1 - (546.546 + 824.107) / 1505.893)
=0.093103 / 0.089807
=1.0367

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
=2588.474 / 2600.194
=0.9955

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))
=(117.28 / (117.28 + 824.107)) / (121.667 / (121.667 + 862.599))
=0.124582 / 0.123612
=1.0078

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)
=(546.699 / 2588.474) / (557.009 / 2600.194)
=0.211205 / 0.214218
=0.9859

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)
=((440.146 + 287.694) / 1622.757) / ((399.546 + 265.346) / 1505.893)
=0.448521 / 0.441527
=1.0158

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
=(140.999 - 0 - 282.529) / 1622.757
=-0.087216

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.

The North West Co has a M-score of -2.88 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 -2.88 mean?
The North West Co (TSX:NWC) has a Beneish M-Score of -2.88 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on The North West Co and its competitors. According to the industry distribution chart, The North West Co ranks #74 out of 293 companies in the Retail - Defensive industry, placing it in the top 25.3%.
Is The North West Co's Beneish M-Score too high?
The North West Co's current Beneish M-Score is -2.88. Based on the distribution chart, The North West Co ranks #74 out of 293 companies in the Retail - Defensive industry, which is above the industry midpoint. Overall, The North West Co has a GF Score™ of 80/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does The North West Co's Beneish M-Score compare to KR and SFM?
According to the Retail - Defensive industry distribution chart, The North West Co ranks #74 out of 293 companies for Beneish M-Score. This puts The North West Co in the upper 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 Retail - Defensive company?
A good Beneish M-Score depends on the Retail - Defensive 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 The North West Co and its competitors. The North West Co's current Beneish M-Score is -2.88. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is The North West Co stock overvalued right now?
Based on GuruFocus' analysis, The North West Co (TSX:NWC) is currently considered Fairly Valued. The stock's GF Value™ is C$47.35, compared to a current price of C$50.08 — trading 5.8% above its estimated fair value. The current Beneish M-Score is -2.88. The North West Co's overall GF Score™ is 80/100 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 The North West Co (TSX:NWC), the current Beneish M-Score is -2.88 as of Jun. 26, 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 The North West Co (TSX:NWC) Overvalued in 2026?

Based on GuruFocus' analysis, The North West Co stock appears to be overvalued. The current stock price of C$50.08 is trading 5.8% above its estimated GF Value™ of C$47.35. GuruFocus considers The North West Co to be Fairly Valued.

Key valuation signals for TSX:NWC:

  • Beneish M-Score: -2.88
  • GF Value™: C$47.35 vs. price of C$50.08 (5.8% above fair value)
  • GF Score™: 80/100 with 3 warning signs

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


The North West Co Business Description

Other Exchanges NNWWF:USA3NW:Germany
Address 77 Main Street, Gibraltar House, Winnipeg, MB, CAN, R3C 2R1
The North West Co Inc is a retailer to rural and remote communities and underserved urban neighbourhood markets in Northern Canada, Western Canada, rural Alaska, the South Pacific islands, and the Caribbean. The Company offers a broad Multiple products and services with an emphasis on food, focusing on everyday household and local lifestyle needs. It operates as a retailer of food and everyday products and services through two geographical segments: Canadian and International. The Canadian segment generates maximum revenue and consists of subsidiaries operating retail stores and complementary businesses serving northern Canada, while the International segment consists of subsidiaries operating in the continental United States, the Caribbean, and the South Pacific.
80GF Score

Get the complete analysis for TSX:NWC

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

C$50.08
Price
C$47.35
GF Value