HLscience Co (XKRX:239610) Beneish M-Score: -3.18 (As of Aug. 21, 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.

XKRX:239610 HLscience Co Ltd XKRX:239610
63 GF Score
Price ₩5,520.00
GF Value ₩7,219.20
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is HLscience Co Beneish M-Score?

HLscience Co XKRX:239610 +3.76% 63 Beneish M-Score is -3.18 as of Aug. 21, 2026. GuruFocus rates XKRX:239610 with a GF Score™ of 63/100 and a GF Value™ of ₩7,219.20 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 914 Drug Manufacturers companies, HLscience Co ranks better than 87.42% 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 -3.18 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKRX:239610' s Beneish M-Score Range Over the Past 10 Years
Min: -3.18   Med: -2.26   Max: 0.52
Current: -3.18

During the past 11 years, the highest Beneish M-Score of HLscience Co was 0.52. The lowest was -3.18. And the median was -2.26.


HLscience Co Beneish M-Score Historical Data

* Premium members only.

The historical data trend for HLscience 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.

HLscience Co Beneish M-Score Chart

HLscience Co 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 -2.24 -2.60 0.52 -2.92 -2.94

HLscience 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 -2.68 -2.94 -2.99 -2.94 -3.18

XKRX:239610 vs ZTS: Beneish M-Score Comparison

For the Drug Manufacturers - Specialty & Generic subindustry, HLscience 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.


HLscience Co Beneish M-Score vs Drug Manufacturers Industry

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

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


XKRX:239610
63GF Score
HLscience Co Ltd XKRX:239610
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

HLscience 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 HLscience 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 * 0.6801+0.528 * 0.8377+0.404 * 1.3701+0.892 * 0.7814+0.115 * 0.9632
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1787+4.679 * -0.061256-0.327 * 0.8461
=-3.18

* 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 ₩1,467 Mil.
Revenue was 2134.641 + 2353.43 + 3452.145 + 5821.122 = ₩13,761 Mil.
Gross Profit was 707.394 + 728.619 + 1709.217 + 3379.651 = ₩6,525 Mil.
Total Current Assets was ₩31,246 Mil.
Total Assets was ₩83,163 Mil.
Property, Plant and Equipment(Net PPE) was ₩38,913 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩2,467 Mil.
Selling, General, & Admin. Expense(SGA) was ₩10,853 Mil.
Total Current Liabilities was ₩2,060 Mil.
Long-Term Debt & Capital Lease Obligation was ₩0 Mil.
Net Income was -1856.895 + -4566.409 + -2221.593 + -2649.774 = ₩-11,295 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₩0 Mil.
Cash Flow from Operations was -1730.222 + -1488.014 + -2005.102 + -977.127 = ₩-6,200 Mil.
Total Receivables was ₩2,761 Mil.
Revenue was 5079.013 + 3746.953 + 3494.752 + 5290.596 = ₩17,611 Mil.
Gross Profit was 2745.054 + -308.707 + 1633.692 + 2925.307 = ₩6,995 Mil.
Total Current Assets was ₩42,308 Mil.
Total Assets was ₩95,670 Mil.
Property, Plant and Equipment(Net PPE) was ₩42,444 Mil.
Depreciation, Depletion and Amortization(DDA) was ₩2,585 Mil.
Selling, General, & Admin. Expense(SGA) was ₩11,783 Mil.
Total Current Liabilities was ₩2,352 Mil.
Long-Term Debt & Capital Lease Obligation was ₩450 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)
=(1467.166 / 13761.338) / (2760.851 / 17611.314)
=0.106615 / 0.156766
=0.6801

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)
=(6995.346 / 17611.314) / (6524.881 / 13761.338)
=0.397207 / 0.474146
=0.8377

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 - (31246.23 + 38913.484) / 83162.948) / (1 - (42308.257 + 42443.907) / 95670.057)
=0.156359 / 0.11412
=1.3701

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
=13761.338 / 17611.314
=0.7814

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))
=(2585.412 / (2585.412 + 42443.907)) / (2466.644 / (2466.644 + 38913.484))
=0.057416 / 0.059609
=0.9632

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)
=(10852.955 / 13761.338) / (11783.382 / 17611.314)
=0.788656 / 0.66908
=1.1787

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 + 2060.443) / 83162.948) / ((450 + 2351.602) / 95670.057)
=0.024776 / 0.029284
=0.8461

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
=(-11294.671 - 0 - -6200.465) / 83162.948
=-0.061256

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.

HLscience Co has a M-score of -3.18 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 -3.18 mean?
HLscience Co (XKRX:239610) has a Beneish M-Score of -3.18 as of Aug. 21, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on HLscience Co and its competitors. According to the industry distribution chart, HLscience Co ranks #115 out of 914 companies in the Drug Manufacturers industry, placing it in the top 12.6%.
Is HLscience Co's Beneish M-Score too high?
HLscience Co's current Beneish M-Score is -3.18. Based on the distribution chart, HLscience Co ranks #115 out of 914 companies in the Drug Manufacturers industry, which is in the top quartile — a strong position relative to peers. Overall, HLscience Co has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does HLscience Co's Beneish M-Score compare to ZTS?
According to the Drug Manufacturers industry distribution chart, HLscience Co ranks #115 out of 914 companies for Beneish M-Score. This places HLscience Co in the top 13% 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 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 HLscience Co and its competitors. HLscience Co's current Beneish M-Score is -3.18. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is HLscience Co stock overvalued right now?
Based on GuruFocus' analysis, HLscience Co (XKRX:239610) is currently considered Modestly Undervalued. The stock's GF Value™ is ₩7,219.20, compared to a current price of ₩5,520.00 — trading 23.5% below its estimated fair value. The current Beneish M-Score is -3.18. HLscience Co's overall GF Score™ is 63/100 with 3 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 HLscience Co (XKRX:239610), the current Beneish M-Score is -3.18 as of Aug. 21, 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 HLscience Co (XKRX:239610) Overvalued in 2026?

Based on GuruFocus' analysis, HLscience Co stock appears to be undervalued. The current stock price of ₩5,520.00 is trading 23.5% below its estimated GF Value™ of ₩7,219.20. GuruFocus considers HLscience Co to be Modestly Undervalued.

Key valuation signals for XKRX:239610:

  • Beneish M-Score: -3.18
  • GF Value™: ₩7,219.20 vs. price of ₩5,520.00 (23.5% below fair value)
  • GF Score™: 63/100 with 3 warning signs

No single metric tells the full story. See the XKRX:239610 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


HLscience Co Business Description

Address 36 Dongsanjae-gil, Bongdam-eup, Gyeonggi-do, Hwaseong-si, KOR
HLscience Co Ltd is a technology platform company focused on research into new bio-healthcare materials and technologies. It operates a CDMO business for individually approved raw materials from the Ministry of Food and Drug Safety (MFDS), research and development of newly approved raw materials and natural products based on its own proprietary technology, research and development of inner beauty and pharmaceutical cosmetics, microbiome business, health functional foods, quasi-drugs, and health-oriented foods.
63GF Score

Get the complete analysis for XKRX:239610

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

₩5,520.00
Price
₩7,219.20
GF Value