Solasia Pharma KK (TSE:4597) Beneish M-Score: -1.30 (As of Aug. 27, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

TSE:4597 Solasia Pharma KK TSE:4597
70 GF Score
Price 円30.00
GF Value 円30.93
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Solasia Pharma KK Beneish M-Score?

Solasia Pharma KK TSE:4597 +3.45% 70 Beneish M-Score is -1.30 as of Aug. 27, 2026. GuruFocus rates TSE:4597 with a GF Score™ of 70/100 and a GF Value™ of 円30.93 (Fairly Valued). The stock has 5 warning signs investors should review. Among 916 Drug Manufacturers companies, Solasia Pharma KK ranks worse than 90.28% 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.

Warning Sign:

Beneish M-Score -1.3 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:4597' s Beneish M-Score Range Over the Past 10 Years
Min: -5.12   Med: -1.48   Max: 40.07
Current: -1.3

During the past 13 years, the highest Beneish M-Score of Solasia Pharma KK was 40.07. The lowest was -5.12. And the median was -1.48.


Solasia Pharma KK Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Solasia Pharma KK'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.

Solasia Pharma KK Beneish M-Score Chart

Solasia Pharma KK 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 -2.27 -1.02 -5.12 8.26 -1.03

Solasia Pharma KK Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -1.48 -3.19 -1.03 -0.82 -1.30

TSE:4597 vs ZTS: Beneish M-Score Comparison

For the Drug Manufacturers - Specialty & Generic subindustry, Solasia Pharma KK'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.


Solasia Pharma KK Beneish M-Score vs Drug Manufacturers Industry

For the Drug Manufacturers industry and Healthcare sector, Solasia Pharma KK's Beneish M-Score distribution charts can be found below:

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


TSE:4597
70GF Score
Solasia Pharma KK TSE:4597
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Solasia Pharma KK 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 Solasia Pharma KK 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 * 0.2377+0.528 * 0.4058+0.404 * 3.5836+0.892 * 3.5596+0.115 * 1.7838
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.3833+4.679 * -0.30311-0.327 * 0.7288
=-1.30

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was 円22.0 Mil.
Revenue was 2 + 6 + 338 + 42 = 円388.0 Mil.
Gross Profit was 2 + 4 + 147 + 40 = 円193.0 Mil.
Total Current Assets was 円1,616.0 Mil.
Total Assets was 円1,897.0 Mil.
Property, Plant and Equipment(Net PPE) was 円95.0 Mil.
Depreciation, Depletion and Amortization(DDA) was 円18.0 Mil.
Selling, General, & Admin. Expense(SGA) was 円659.0 Mil.
Total Current Liabilities was 円378.0 Mil.
Long-Term Debt & Capital Lease Obligation was 円47.0 Mil.
Net Income was -272 + -307 + -150 + -171 = 円-900.0 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = 円0.0 Mil.
Cash Flow from Operations was -262 + -63 + 0 + 0 = 円-325.0 Mil.
Total Receivables was 円26.0 Mil.
Revenue was 24 + 25 + 0 + 60 = 円109.0 Mil.
Gross Profit was 14 + 6 + 0 + 2 = 円22.0 Mil.
Total Current Assets was 円1,682.0 Mil.
Total Assets was 円1,864.0 Mil.
Property, Plant and Equipment(Net PPE) was 円131.0 Mil.
Depreciation, Depletion and Amortization(DDA) was 円52.0 Mil.
Selling, General, & Admin. Expense(SGA) was 円483.0 Mil.
Total Current Liabilities was 円492.0 Mil.
Long-Term Debt & Capital Lease Obligation was 円81.0 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)
=(22 / 388) / (26 / 109)
=0.056701 / 0.238532
=0.2377

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)
=(22 / 109) / (193 / 388)
=0.201835 / 0.497423
=0.4058

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 - (1616 + 95) / 1897) / (1 - (1682 + 131) / 1864)
=0.09805 / 0.027361
=3.5836

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
=388 / 109
=3.5596

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))
=(52 / (52 + 131)) / (18 / (18 + 95))
=0.284153 / 0.159292
=1.7838

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)
=(659 / 388) / (483 / 109)
=1.698454 / 4.431193
=0.3833

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)
=((47 + 378) / 1897) / ((81 + 492) / 1864)
=0.224038 / 0.307403
=0.7288

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
=(-900 - 0 - -325) / 1897
=-0.30311

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.

Solasia Pharma KK has a M-score of -1.30 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.30 mean?
Solasia Pharma KK (TSE:4597) has a Beneish M-Score of -1.30 as of Aug. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Solasia Pharma KK and its competitors. According to the industry distribution chart, Solasia Pharma KK ranks #827 out of 916 companies in the Drug Manufacturers industry, placing it in the top 90.3%.
Is Solasia Pharma KK's Beneish M-Score too high?
Solasia Pharma KK's current Beneish M-Score is -1.30. Based on the distribution chart, Solasia Pharma KK ranks #827 out of 916 companies in the Drug Manufacturers industry, which is in the bottom quartile relative to peers. Overall, Solasia Pharma KK has a GF Score™ of 70/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Solasia Pharma KK's Beneish M-Score compare to ZTS?
According to the Drug Manufacturers industry distribution chart, Solasia Pharma KK ranks #827 out of 916 companies for Beneish M-Score. This places Solasia Pharma KK 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 Drug Manufacturers company?
A good Beneish M-Score depends on the Drug Manufacturers 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 Solasia Pharma KK and its competitors. Solasia Pharma KK's current Beneish M-Score is -1.30. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Solasia Pharma KK stock overvalued right now?
Based on GuruFocus' analysis, Solasia Pharma KK (TSE:4597) is currently considered Fairly Valued. The stock's GF Value™ is 円30.93, compared to a current price of 円30.00 — trading 3% below its estimated fair value. The current Beneish M-Score is -1.30. Solasia Pharma KK's overall GF Score™ is 70/100 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 Solasia Pharma KK (TSE:4597), the current Beneish M-Score is -1.30 as of Aug. 27, 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 Solasia Pharma KK (TSE:4597) Overvalued in 2026?

Based on GuruFocus' analysis, Solasia Pharma KK stock appears to be undervalued. The current stock price of 円30.00 is trading 3% below its estimated GF Value™ of 円30.93. GuruFocus considers Solasia Pharma KK to be Fairly Valued.

Key valuation signals for TSE:4597:

  • Beneish M-Score: -1.30
  • GF Value™: 円30.93 vs. price of 円30.00 (3% below fair value)
  • GF Score™: 70/100 with 5 warning signs

No single metric tells the full story. See the TSE:4597 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Solasia Pharma KK Business Description

Other Exchanges 9SO:Germany
Address 2-1-1 Shiba Park, 4th Floor, Sumitomo Real Estate Shiba Park Tower, Minato-ku, Tokyo, JPN, 105-0011
Solasia Pharma KK develops and distributes pharmaceuticals and medical devices relating to malignant tumors.
70GF Score

Get the complete analysis for TSE:4597

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

円30.00
Price
円30.93
GF Value