Genky Drug Stores Co (TSE:9267) Beneish M-Score: -2.67 (As of Jul. 22, 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:9267 Genky Drug Stores Co Ltd TSE:9267
79 GF Score
Price 円3,750.00
GF Value 円3,660.97
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Genky Drug Stores Co Beneish M-Score?

Genky Drug Stores Co TSE:9267 -0.53% 79 Beneish M-Score is -2.67 as of Jul. 22, 2026. GuruFocus rates TSE:9267 with a GF Score™ of 79/100 and a GF Value™ of 円3,660.97 (Fairly Valued). The stock has 1 warning sign investors should review. Among 628 Healthcare Providers & Services companies, Genky Drug Stores Co ranks better than 58.44% 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 -2.67 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:9267' s Beneish M-Score Range Over the Past 10 Years
Min: -3.05   Med: -2.21   Max: 1.24
Current: -2.67

During the past 13 years, the highest Beneish M-Score of Genky Drug Stores Co was 1.24. The lowest was -3.05. And the median was -2.21.


Genky Drug Stores Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Genky Drug Stores 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.

Genky Drug Stores Co Beneish M-Score Chart

Genky Drug Stores Co Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.70 -2.45 -2.44 -2.64 -2.67

Genky Drug Stores 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 -2.67 0.00 0.00 0.00

Genky Drug Stores Co Beneish M-Score Competitor Comparison

For the Pharmaceutical Retailers subindustry, Genky Drug Stores 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.


Genky Drug Stores Co Beneish M-Score vs Healthcare Providers & Services Industry

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

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


TSE:9267
79GF Score
Genky Drug Stores Co Ltd TSE:9267
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Genky Drug Stores 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 Genky Drug Stores 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 * 0.9624+0.528 * 0.9993+0.404 * 0.9274+0.892 * 1.0862+0.115 * 1.0017
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.04344-0.327 * 0.9848
=-2.67

* 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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was 円7,412 Mil.
Revenue was 円200,786 Mil.
Gross Profit was 円40,889 Mil.
Total Current Assets was 円41,210 Mil.
Total Assets was 円127,326 Mil.
Property, Plant and Equipment(Net PPE) was 円79,201 Mil.
Depreciation, Depletion and Amortization(DDA) was 円6,292 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円43,812 Mil.
Long-Term Debt & Capital Lease Obligation was 円25,956 Mil.
Net Income was 円7,066 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円12,597 Mil.
Total Receivables was 円7,091 Mil.
Revenue was 円184,860 Mil.
Gross Profit was 円37,620 Mil.
Total Current Assets was 円37,334 Mil.
Total Assets was 円113,939 Mil.
Property, Plant and Equipment(Net PPE) was 円69,933 Mil.
Depreciation, Depletion and Amortization(DDA) was 円5,566 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円40,846 Mil.
Long-Term Debt & Capital Lease Obligation was 円22,553 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)
=(7412 / 200786) / (7091 / 184860)
=0.036915 / 0.038359
=0.9624

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)
=(37620 / 184860) / (40889 / 200786)
=0.203505 / 0.203645
=0.9993

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 - (41210 + 79201) / 127326) / (1 - (37334 + 69933) / 113939)
=0.054309 / 0.058558
=0.9274

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
=200786 / 184860
=1.0862

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))
=(5566 / (5566 + 69933)) / (6292 / (6292 + 79201))
=0.073723 / 0.073597
=1.0017

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 / 200786) / (0 / 184860)
=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)
=((25956 + 43812) / 127326) / ((22553 + 40846) / 113939)
=0.547948 / 0.556429
=0.9848

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
=(7066 - 0 - 12597) / 127326
=-0.04344

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.

Genky Drug Stores Co has a M-score of -2.67 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 -2.67 mean?
Genky Drug Stores Co (TSE:9267) has a Beneish M-Score of -2.67 as of Jul. 22, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Genky Drug Stores Co and its competitors. According to the industry distribution chart, Genky Drug Stores Co ranks #261 out of 628 companies in the Healthcare Providers & Services industry, placing it in the top 41.6%.
Is Genky Drug Stores Co's Beneish M-Score too high?
Genky Drug Stores Co's current Beneish M-Score is -2.67. Based on the distribution chart, Genky Drug Stores Co ranks #261 out of 628 companies in the Healthcare Providers & Services industry, which is above the industry midpoint. Overall, Genky Drug Stores Co has a GF Score™ of 79/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Genky Drug Stores Co's Beneish M-Score compare to competitors?
According to the Healthcare Providers & Services industry distribution chart, Genky Drug Stores Co ranks #261 out of 628 companies for Beneish M-Score. This puts Genky Drug Stores 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 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 Genky Drug Stores Co and its competitors. Genky Drug Stores Co's current Beneish M-Score is -2.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Genky Drug Stores Co stock overvalued right now?
Based on GuruFocus' analysis, Genky Drug Stores Co (TSE:9267) is currently considered Fairly Valued. The stock's GF Value™ is 円3,660.97, compared to a current price of 円3,750.00 — trading 2.4% above its estimated fair value. The current Beneish M-Score is -2.67. Genky Drug Stores Co's overall GF Score™ is 79/100 with 1 warning sign 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 Genky Drug Stores Co (TSE:9267), the current Beneish M-Score is -2.67 as of Jul. 22, 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 Genky Drug Stores Co (TSE:9267) Overvalued in 2026?

Based on GuruFocus' analysis, Genky Drug Stores Co stock appears to be overvalued. The current stock price of 円3,750.00 is trading 2.4% above its estimated GF Value™ of 円3,660.97. GuruFocus considers Genky Drug Stores Co to be Fairly Valued.

Key valuation signals for TSE:9267:

  • Beneish M-Score: -2.67
  • GF Value™: 円3,660.97 vs. price of 円3,750.00 (2.4% above fair value)
  • GF Score™: 79/100 with 1 warning sign

No single metric tells the full story. See the TSE:9267 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Genky Drug Stores Co Business Description

Address 38-33 Shimokita, Maruoka-cho, Fukui Prefecture, Sakai, JPN, 910-0332
Genky Drug Stores Co Ltd sells beauty and pharmaceutical products.
79GF Score

Get the complete analysis for TSE:9267

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

円3,750.00
Price
円3,660.97
GF Value