Linical Co (TSE:2183) Beneish M-Score: -3.19 (As of Jun. 26, 2026)


TSE:2183 Linical Co Ltd TSE:2183
48 GF Score
Price 円202.00
GF Value 円310.47
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Linical Co Beneish M-Score?

Linical Co TSE:2183 -0.98% 48 Beneish M-Score is -3.19 as of Jun. 26, 2026. GuruFocus rates TSE:2183 with a GF Score™ of 48/100 and a GF Value™ of 円310.47 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 831 Biotechnology companies, Linical Co ranks better than 79.78% 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 -3.19 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2183' s Beneish M-Score Range Over the Past 10 Years
Min: -3.19   Med: -2.62   Max: -1.57
Current: -3.19

During the past 13 years, the highest Beneish M-Score of Linical Co was -1.57. The lowest was -3.19. And the median was -2.62.


Linical Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Linical 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.

Linical Co Beneish M-Score Chart

Linical 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 -2.82 -2.62 -2.61 -2.82 -3.19

Linical 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 -2.61 0.00 -2.82 0.00 -3.19

TSE:2183 vs VRTX, REGN, ALNY: Beneish M-Score Comparison

For the Biotechnology subindustry, Linical 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.


Linical Co Beneish M-Score vs Biotechnology Industry

For the Biotechnology industry and Healthcare sector, Linical Co's Beneish M-Score distribution charts can be found below:

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


TSE:2183
48GF Score
Linical Co Ltd TSE:2183
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Linical 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 Linical 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 * 0.7549+0.528 * 1.755+0.404 * 0.9838+0.892 * 0.8303+0.115 * 0.932
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.143182-0.327 * 1.1563
=-3.19

* 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1,739 Mil.
Revenue was 円8,666 Mil.
Gross Profit was 円1,124 Mil.
Total Current Assets was 円8,335 Mil.
Total Assets was 円12,000 Mil.
Property, Plant and Equipment(Net PPE) was 円320 Mil.
Depreciation, Depletion and Amortization(DDA) was 円512 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,382 Mil.
Long-Term Debt & Capital Lease Obligation was 円900 Mil.
Net Income was 円-3,330 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-1,611 Mil.
Total Receivables was 円2,774 Mil.
Revenue was 円10,437 Mil.
Gross Profit was 円2,376 Mil.
Total Current Assets was 円11,627 Mil.
Total Assets was 円16,775 Mil.
Property, Plant and Equipment(Net PPE) was 円395 Mil.
Depreciation, Depletion and Amortization(DDA) was 円532 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円7,477 Mil.
Long-Term Debt & Capital Lease Obligation was 円1,328 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)
=(1738.933 / 8665.822) / (2774.194 / 10437.032)
=0.200666 / 0.265803
=0.7549

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)
=(2375.736 / 10437.032) / (1123.956 / 8665.822)
=0.227626 / 0.1297
=1.755

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 - (8335.175 + 319.879) / 11999.633) / (1 - (11627.196 + 395.396) / 16775.302)
=0.278723 / 0.283316
=0.9838

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
=8665.822 / 10437.032
=0.8303

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))
=(531.949 / (531.949 + 395.396)) / (512.003 / (512.003 + 319.879))
=0.573626 / 0.615476
=0.932

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 / 8665.822) / (0 / 10437.032)
=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)
=((900.307 + 6382.494) / 11999.633) / ((1327.986 + 7477.214) / 16775.302)
=0.606919 / 0.524891
=1.1563

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
=(-3329.548 - 0 - -1611.422) / 11999.633
=-0.143182

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.

Linical Co has a M-score of -3.19 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 -3.19 mean?
Linical Co (TSE:2183) has a Beneish M-Score of -3.19 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Linical Co and its competitors. According to the industry distribution chart, Linical Co ranks #168 out of 831 companies in the Biotechnology industry, placing it in the top 20.2%.
Is Linical Co's Beneish M-Score too high?
Linical Co's current Beneish M-Score is -3.19. Based on the distribution chart, Linical Co ranks #168 out of 831 companies in the Biotechnology industry, which is in the top quartile — a strong position relative to peers. Overall, Linical Co has a GF Score™ of 48/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Linical Co's Beneish M-Score compare to VRTX and REGN?
According to the Biotechnology industry distribution chart, Linical Co ranks #168 out of 831 companies for Beneish M-Score. This places Linical Co in the top 20% of its industry — outperforming the majority of peers. 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 Biotechnology company?
A good Beneish M-Score depends on the Biotechnology 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 Linical Co and its competitors. Linical Co's current Beneish M-Score is -3.19. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Linical Co stock overvalued right now?
Based on GuruFocus' analysis, Linical Co (TSE:2183) is currently considered Possible Value Trap. The stock's GF Value™ is 円310.47, compared to a current price of 円202.00 — trading 34.9% below its estimated fair value. The current Beneish M-Score is -3.19. Linical Co's overall GF Score™ is 48/100 with 5 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 Linical Co (TSE:2183), the current Beneish M-Score is -3.19 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 Linical Co (TSE:2183) Overvalued in 2026?

Based on GuruFocus' analysis, Linical Co stock appears to be undervalued. The current stock price of 円202.00 is trading 34.9% below its estimated GF Value™ of 円310.47. GuruFocus considers Linical Co to be Possible Value Trap.

Key valuation signals for TSE:2183:

  • Beneish M-Score: -3.19
  • GF Value™: 円310.47 vs. price of 円202.00 (34.9% below fair value)
  • GF Score™: 48/100 with 5 warning signs

No single metric tells the full story. See the TSE:2183 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Linical Co Business Description

Address 1-6-1 Miyahara, 10th floor, Shin-Osaka Brick Building, Yodogawa-ku, Osaka, JPN, 532-0003
Linical Co Ltd is a pharmaceutical company.
48GF Score

Get the complete analysis for TSE:2183

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

円202.00
Price
円310.47
GF Value