IC Co (TSE:4769) Beneish M-Score: -2.07 (As of Jul. 09, 2026)


TSE:4769 IC Co Ltd TSE:4769
82 GF Score
Price 円1,172.00
GF Value 円1,125.62
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is IC Co Beneish M-Score?

IC Co TSE:4769 +0.86% 82 Beneish M-Score is -2.07 as of Jul. 09, 2026. GuruFocus rates TSE:4769 with a GF Score™ of 82/100 and a GF Value™ of 円1,125.62 (Fairly Valued). The stock has 5 warning signs investors should review. Among 2,627 Software companies, IC Co ranks worse than 74.31% 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 -2.07 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:4769' s Beneish M-Score Range Over the Past 10 Years
Min: -2.68   Med: -2.42   Max: -2.07
Current: -2.07

During the past 13 years, the highest Beneish M-Score of IC Co was -2.07. The lowest was -2.68. And the median was -2.42.

IC Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for IC 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.

IC Co Beneish M-Score Chart

IC Co Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.42 -2.42 -2.31 -2.59 -2.07

IC Co 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 -2.07 0.00 0.00

TSE:4769 vs IBM, ACN, FISV: Beneish M-Score Comparison

For the Information Technology Services subindustry, IC 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.

IC Co Beneish M-Score vs Software Industry

For the Software industry and Technology sector, IC Co's Beneish M-Score distribution charts can be found below:

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


TSE:4769
82GF Score
IC Co Ltd TSE:4769
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

IC 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 IC 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 * 1.0504+0.528 * 0.9709+0.404 * 1.247+0.892 * 1.0911+0.115 * 0.8595
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.039194-0.327 * 0.9074
=-2.07

* 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 (Sep25) TTM:Last Year (Sep24) TTM:
Total Receivables was 円1,869 Mil.
Revenue was 円10,136 Mil.
Gross Profit was 円2,161 Mil.
Total Current Assets was 円5,752 Mil.
Total Assets was 円8,698 Mil.
Property, Plant and Equipment(Net PPE) was 円257 Mil.
Depreciation, Depletion and Amortization(DDA) was 円79 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円1,987 Mil.
Long-Term Debt & Capital Lease Obligation was 円0 Mil.
Net Income was 円486 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円145 Mil.
 Total Receivables was 円1,630 Mil.
Revenue was 円9,290 Mil.
Gross Profit was 円1,923 Mil.
Total Current Assets was 円5,825 Mil.
Total Assets was 円8,110 Mil.
Property, Plant and Equipment(Net PPE) was 円275 Mil.
Depreciation, Depletion and Amortization(DDA) was 円70 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円2,042 Mil.
Long-Term Debt & Capital Lease Obligation was 円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)
=(1868.586 / 10136.104) / (1630.447 / 9290.04)
=0.18435 / 0.175505
=1.0504

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)
=(1922.716 / 9290.04) / (2160.751 / 10136.104)
=0.206965 / 0.213174
=0.9709

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 - (5752.078 + 256.876) / 8697.912) / (1 - (5824.722 + 274.798) / 8110.079)
=0.30915 / 0.247909
=1.247

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
=10136.104 / 9290.04
=1.0911

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))
=(69.739 / (69.739 + 274.798)) / (79.127 / (79.127 + 256.876))
=0.202414 / 0.235495
=0.8595

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 / 10136.104) / (0 / 9290.04)
=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)
=((0 + 1986.857) / 8697.912) / ((0 + 2041.632) / 8110.079)
=0.228429 / 0.25174
=0.9074

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
=(485.609 - 0 - 144.702) / 8697.912
=0.039194

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.

IC Co has a M-score of -2.07 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 -2.07 mean?
IC Co (TSE:4769) has a Beneish M-Score of -2.07 as of Jul. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on IC Co and its competitors. According to the industry distribution chart, IC Co ranks #1952 out of 2627 companies in the Software industry, placing it in the top 74.3%.
Is IC Co's Beneish M-Score too high?
IC Co's current Beneish M-Score is -2.07. Based on the distribution chart, IC Co ranks #1952 out of 2627 companies in the Software industry, which is below the industry midpoint. Overall, IC Co has a GF Score™ of 82/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does IC Co's Beneish M-Score compare to IBM and ACN?
According to the Software industry distribution chart, IC Co ranks #1952 out of 2627 companies for Beneish M-Score. This places IC Co 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 Software company?
A good Beneish M-Score depends on the Software 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 IC Co and its competitors. IC Co's current Beneish M-Score is -2.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is IC Co stock overvalued right now?
Based on GuruFocus' analysis, IC Co (TSE:4769) is currently considered Fairly Valued. The stock's GF Value™ is 円1,125.62, compared to a current price of 円1,172.00 — trading 4.1% above its estimated fair value. The current Beneish M-Score is -2.07. IC Co's overall GF Score™ is 82/100 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 IC Co (TSE:4769), the current Beneish M-Score is -2.07 as of Jul. 09, 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 IC Co (TSE:4769) Overvalued in 2026?

Based on GuruFocus' analysis, IC Co stock appears to be overvalued. The current stock price of 円1,172.00 is trading 4.1% above its estimated GF Value™ of 円1,125.62. GuruFocus considers IC Co to be Fairly Valued.

Key valuation signals for TSE:4769:

  • Beneish M-Score: -2.07
  • GF Value™: 円1,125.62 vs. price of 円1,172.00 (4.1% above fair value)
  • GF Score™: 82/100 with 5 warning signs

No single metric tells the full story. See the TSE:4769 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.

IC Co Business Description

Address 2-15-3 Konan, 7F Shinagawa Intercity Building C, Minato-ku, Tokyo, JPN, 108-6207
IC Co Ltd is engaged in providing information technology services. The business of the company includes software development, infrastructure design construction, system operation support, and package development and introduction support.
82GF Score

Get the complete analysis for TSE:4769

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

円1,172.00
Price
円1,125.62
GF Value