MEDLEY (TSE:4480) Beneish M-Score: -2.69 (As of Jun. 26, 2026)


TSE:4480 MEDLEY Inc TSE:4480
71 GF Score
Price 円1,980.00
GF Value 円6,724.37
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is MEDLEY Beneish M-Score?

MEDLEY TSE:4480 -0.85% 71 Beneish M-Score is -2.69 as of Jun. 26, 2026. GuruFocus rates TSE:4480 with a GF Score™ of 71/100 and a GF Value™ of 円6,724.37 (Significantly Undervalued). The stock has 4 warning signs investors should review. Among 633 Healthcare Providers & Services companies, MEDLEY ranks better than 59.24% 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 -2.69 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:4480' s Beneish M-Score Range Over the Past 10 Years
Min: -2.69   Med: -1.91   Max: -0.1
Current: -2.69

During the past 7 years, the highest Beneish M-Score of MEDLEY was -0.10. The lowest was -2.69. And the median was -1.91.


MEDLEY Beneish M-Score Historical Data

* Premium members only.

The historical data trend for MEDLEY'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.

MEDLEY Beneish M-Score Chart

MEDLEY Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -0.10 -2.13 -1.91 -1.67 -2.69

MEDLEY Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 -1.67 0.00 0.00 0.00 -2.69

TSE:4480 vs VEEV, BTSG, TEM: Beneish M-Score Comparison

For the Health Information Services subindustry, MEDLEY'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.


MEDLEY Beneish M-Score vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, MEDLEY's Beneish M-Score distribution charts can be found below:

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


TSE:4480
71GF Score
MEDLEY Inc TSE:4480
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

MEDLEY 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 MEDLEY 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 * 0.6846+0.528 * 1.0244+0.404 * 1.4605+0.892 * 1.2554+0.115 * 0.9656
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.06087-0.327 * 1.1794
=-2.69

* 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4,923 Mil.
Revenue was 円36,786 Mil.
Gross Profit was 円23,186 Mil.
Total Current Assets was 円14,820 Mil.
Total Assets was 円41,252 Mil.
Property, Plant and Equipment(Net PPE) was 円609 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,457 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円11,516 Mil.
Long-Term Debt & Capital Lease Obligation was 円12,299 Mil.
Net Income was 円975 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,486 Mil.
Total Receivables was 円5,728 Mil.
Revenue was 円29,302 Mil.
Gross Profit was 円18,919 Mil.
Total Current Assets was 円25,337 Mil.
Total Assets was 円45,201 Mil.
Property, Plant and Equipment(Net PPE) was 円490 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,676 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円10,562 Mil.
Long-Term Debt & Capital Lease Obligation was 円11,564 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)
=(4923 / 36786) / (5728 / 29302)
=0.133828 / 0.195482
=0.6846

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)
=(18919 / 29302) / (23186 / 36786)
=0.645656 / 0.630294
=1.0244

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 - (14820 + 609) / 41252) / (1 - (25337 + 490) / 45201)
=0.625982 / 0.428619
=1.4605

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
=36786 / 29302
=1.2554

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))
=(1676 / (1676 + 490)) / (2457 / (2457 + 609))
=0.773777 / 0.80137
=0.9656

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 / 36786) / (0 / 29302)
=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)
=((12299 + 11516) / 41252) / ((11564 + 10562) / 45201)
=0.577305 / 0.489502
=1.1794

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
=(975 - 0 - 3486) / 41252
=-0.06087

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.

MEDLEY has a M-score of -2.69 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 -2.69 mean?
MEDLEY (TSE:4480) has a Beneish M-Score of -2.69 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on MEDLEY and its competitors. According to the industry distribution chart, MEDLEY ranks #258 out of 633 companies in the Healthcare Providers & Services industry, placing it in the top 40.8%.
Is MEDLEY's Beneish M-Score too high?
MEDLEY's current Beneish M-Score is -2.69. Based on the distribution chart, MEDLEY ranks #258 out of 633 companies in the Healthcare Providers & Services industry, which is above the industry midpoint. Overall, MEDLEY has a GF Score™ of 71/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does MEDLEY's Beneish M-Score compare to VEEV and BTSG?
According to the Healthcare Providers & Services industry distribution chart, MEDLEY ranks #258 out of 633 companies for Beneish M-Score. This puts MEDLEY 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 Healthcare Providers & Services company?
A good Beneish M-Score depends on the Healthcare Providers & 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 MEDLEY and its competitors. MEDLEY's current Beneish M-Score is -2.69. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is MEDLEY stock overvalued right now?
Based on GuruFocus' analysis, MEDLEY (TSE:4480) is currently considered Significantly Undervalued. The stock's GF Value™ is 円6,724.37, compared to a current price of 円1,980.00 — trading 70.6% below its estimated fair value. The current Beneish M-Score is -2.69. MEDLEY's overall GF Score™ is 71/100 with 4 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 MEDLEY (TSE:4480), the current Beneish M-Score is -2.69 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 MEDLEY (TSE:4480) Overvalued in 2026?

Based on GuruFocus' analysis, MEDLEY stock appears to be undervalued. The current stock price of 円1,980.00 is trading 70.6% below its estimated GF Value™ of 円6,724.37. GuruFocus considers MEDLEY to be Significantly Undervalued.

Key valuation signals for TSE:4480:

  • Beneish M-Score: -2.69
  • GF Value™: 円6,724.37 vs. price of 円1,980.00 (70.6% below fair value)
  • GF Score™: 71/100 with 4 warning signs

No single metric tells the full story. See the TSE:4480 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


MEDLEY Business Description

Other Exchanges MDLYF:USA3YV:Germany
Address 3-2-1 Roppongi, Minato-ku, 22nd Floor Sumitomo Fudosan Roppongi Grand Tower, Tokyo, JPN, 106-6222
MEDLEY Inc is engaged in providing medical information service for patients, and nursing care, a nursing care information service for citizens resolving issues in the field of medical healthcare. It provides its services through two platforms, Recruitment Platform Business which provides human resource recruitment systems in the medical and healthcare field and related businesses; and Medical Platform Business that is a telemedicine system for both patients and medical institutions.
71GF Score

Get the complete analysis for TSE:4480

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

円1,980.00
Price
円6,724.37
GF Value