Insource Co (TSE:6200) Altman Z-Score: 12.84 (As of Jul. 15, 2026) — 44% Below Median

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:6200 Insource Co Ltd TSE:6200
79 GF Score
Price 円629.00
GF Value 円1,180.06
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Insource Co Altman Z-Score?

Insource Co TSE:6200 +1.45% 79 Altman Z-Score is 12.84 as of Jul. 15, 2026, which is 44% below its 10-year median of 23.07. GuruFocus rates TSE:6200 with a GF Score™ of 79/100 and a GF Value™ of 円1,180.06 (Significantly Undervalued). The stock has 1 warning sign investors should review. Among 248 Education companies, Insource Co ranks better than 92.74% on this metric.

The Altman Z-Score is a model designed to predict the likelihood of a company going bankrupt within the next two years. Created by American finance professor Edward Altman in 1968, the model is specifically designed for publicly traded manufacturing companies with assets greater than $1 million.

Good Sign:

Altman Z-score of 12.78 is strong.

Insource Co has a Altman Z-Score of 12.84, indicating it is in Safe Zones. This implies the Altman Z-Score is strong.

The zones of discrimination were as such:

When Altman Z-Score <= 1.8, it is in Distress Zones.
When Altman Z-Score >= 3, it is in Safe Zones.
When Altman Z-Score is between 1.8 and 3, it is in Grey Zones.

The historical rank and industry rank for Insource Co's Altman Z-Score or its related term are showing as below:

TSE:6200' s Altman Z-Score Range Over the Past 10 Years
Min: 7.97   Med: 23.07   Max: 45.05
Current: 12.78

During the past 11 years, Insource Co's highest Altman Z-Score was 45.05. The lowest was 7.97. And the median was 23.07.


Insource Co  (TSE:6200) Altman Z-Score Explanation

X1: The Working Capital/Total Assets (WC/TA) ratio is a measure of the net liquid assets of the firm relative to the total capitalization. Working capital is defined as the difference between current assets and current liabilities. Ordinarily, a firm experiencing consistent operating losses will have shrinking current assets in relation to total assets. Altman found this one proved to be the most valuable liquidity ratio comparing with the current ratio and the quick ratio. This is however the least significant of the five factors.

X2: Retained Earnings/Total Assets: the RE/TA ratio measures the leverage of a firm. Retained earnings is the account which reports the total amount of reinvested earnings and/or losses of a firm over its entire life. Those firms with high RE, relative to TA, have financed their assets through retention of profits and have not utilized as much debt.

X3, Earnings Before Interest and Taxes/Total Assets (EBIT/TA): This ratio is a measure of the true productivity of the firm's assets, independent of any tax or leverage factors. Since a firm's ultimate existence is based on the earning power of its assets, this ratio appears to be particularly appropriate for studies dealing with corporate failure. This ratio continually outperforms other profitability measures, including cash flow.

X4, Market Value of Equity/Book Value of Total Liabilities (MVE/TL): The measure shows how much the firm's assets can decline in value (measured by market value of equity plus debt) before the liabilities exceed the assets and the firm becomes insolvent.

X5, Revenue/Total Assets (S/TA): The capital-turnover ratio is a standard financial ratio illustrating the sales generating ability of the firm's assets.

Read more about Altman Z-Score and the original research.


Be Aware

Altman Z-Score does not apply to financial companies.


Insource Co Altman Z-Score Related Terms


Insource Co Altman Z-Score Historical Data

* Premium members only.

The historical data trend for Insource Co's Altman Z-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.

Insource Co Altman Z-Score Chart

Insource Co Annual Data
Trend Sep16 Sep17 Sep18 Sep19 Sep20 Sep21 Sep22 Sep23 Sep24 Sep25
Altman Z-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only 27.50 28.95 21.56 19.35 16.81

Insource Co Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Altman Z-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 16.10 20.48 16.81 18.53 13.86

TSE:6200 vs EDU, TAL, LAUR: Altman Z-Score Comparison

For the Education & Training Services subindustry, Insource Co's Altman Z-Score, along with its competitors' market caps and Altman Z-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.


Insource Co Altman Z-Score vs Education Industry

For the Education industry and Consumer Defensive sector, Insource Co's Altman Z-Score distribution charts can be found below:

* The bar in red indicates where Insource Co's Altman Z-Score falls into.


TSE:6200
79GF Score
Insource Co Ltd TSE:6200
Altman Z-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Insource Co Altman Z-Score Calculation

Altman Z-Score model is an accurate forecaster of failure up to two years prior to distress. It can be considered the assessment of the distress of industrial corporations.

Insource Co's Altman Z-Score for today is calculated with this formula:

Z=1.2*X1+1.4*X2+3.3*X3+0.6*X4+1.0*X5
=1.2*0.3932+1.4*0.7121+3.3*0.3787+0.6*15.285+1.0*0.9494
=12.84

* 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. GuruFocus does not calculate Altman Z-Score when X4 or X5 value is 0.

Trailing Twelve Months (TTM) ended in Mar. 2026:
Total Assets was 円15,878 Mil.
Total Current Assets was 円9,603 Mil.
Total Current Liabilities was 円3,360 Mil.
Retained Earnings was 円11,307 Mil.
Pre-Tax Income was 1569.663 + 1403.322 + 1691.57 + 1349.192 = 円6,014 Mil.
Interest Expense was 0 + 0 + 0 + 0 = 円0 Mil.
Revenue was 3819.765 + 3764.422 + 3873.613 + 3616.927 = 円15,075 Mil.
Market Cap (Today) was 円52,829 Mil.
Total Liabilities was 円3,456 Mil.

* Note that for stock reported semi-annually or annually, GuruFocus uses latest annual data as the TTM data.

X1=Working Capital/Total Assets
=(Total Current Assets - Total Current Liabilities)/Total Assets
=(9602.868 - 3360.137)/15878.349
=0.3932

X2=Retained Earnings/Total Assets
=11307.463/15878.349
=0.7121

X3=Earnings Before Interest and Taxes/Total Assets
=(Pre-Tax Income - Interest Expense)/Total Assets
=(6013.747 - 0)/15878.349
=0.3787

X4=Market Value Equity/Book Value of Total Liabilities
=Market Cap/Total Liabilities
=52829.036/3456.265
=15.285

X5=Revenue/Total Assets
=15074.727/15878.349
=0.9494

The zones of discrimination were as such:

Distress Zones - 1.81 < Grey Zones < 2.99 - Safe Zones

Insource Co has a Altman Z-Score of 12.84 indicating it is in Safe Zones.

Study by Altman found that companies that are in Distress Zone have more than 80% of chances of bankruptcy in two years.

Frequently Asked Questions Learn more about Altman Z-Score →
What does a Altman Z-Score of 12.84 mean?
Insource Co (TSE:6200) has a Altman Z-Score of 12.84 as of Jul. 15, 2026. The Altman Z-score measures a company's bankruptcy risk. View historical data on Insource Co and its competitors. This is 44% below median its historical median of 23.07. Over the past decade, Insource Co's Altman Z-Score has ranged from 7.97 to 45.05. According to the industry distribution chart, Insource Co ranks #18 out of 248 companies in the Education industry, placing it in the top 7.3%.
Is Insource Co's Altman Z-Score too high?
Insource Co's current Altman Z-Score of 12.84 is 44% below median its 10-year median of 23.07. Over the past 10 years, this metric has ranged from a low of 7.97 to a high of 45.05. The Education industry median Altman Z-Score is 2.33. Insource Co's value of 12.84 is 452.3% above this industry median. Based on the distribution chart, Insource Co ranks #18 out of 248 companies in the Education industry, which is in the top quartile — a strong position relative to peers. Overall, Insource Co has a GF Score™ of 79/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Insource Co's Altman Z-Score compare to EDU and TAL?
According to the Education industry distribution chart, Insource Co ranks #18 out of 248 companies for Altman Z-Score. This places Insource Co in the top 7% of its industry — outperforming the majority of peers. The industry median Altman Z-Score is 2.33. Insource Co's value of 12.84 is 452.3% above this benchmark. Historically, Insource Co's own Altman Z-Score has ranged from 7.97 to 45.05 over the past decade. While the company's 10-year median is 23.07 vs. the industry median of 2.33, Insource Co has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Altman Z-Score for an Education company?
The median Altman Z-Score among Education companies is 2.33, based on 248 companies in the industry. Companies in the top quartile (top 25%) have a Altman Z-Score significantly above this median, while those in the bottom quartile fall well below. However, Altman Z-Score should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Insource Co's current Altman Z-Score of 12.84 is 452.3% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Altman Z-Score mean?
A high Altman Z-Score can signal that a stock is expensive relative to its fundamentals. The Altman Z-score measures a company's bankruptcy risk. View historical data on Insource Co and its competitors. For the Education industry, the median Altman Z-Score is 2.33 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Insource Co's current Altman Z-Score is 12.84, which is 44% below median its own 10-year median of 23.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Insource Co stock overvalued right now?
Based on GuruFocus' analysis, Insource Co (TSE:6200) is currently considered Significantly Undervalued. The stock's GF Value™ is 円1,180.06, compared to a current price of 円629.00 — trading 46.7% below its estimated fair value. The current Altman Z-Score is 12.84, which is 44% below median its 10-year median of 23.07 and 452.3% above the Education industry median of 2.33. Insource 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 Altman Z-Score calculated?
Altman Z-Score is calculated from a company's financial statements. For Insource Co (TSE:6200), the current Altman Z-Score is 12.84 as of Jul. 15, 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 Insource Co (TSE:6200) Overvalued in 2026?

Based on GuruFocus' analysis, Insource Co stock appears to be undervalued. The current stock price of 円629.00 is trading 46.7% below its estimated GF Value™ of 円1,180.06. GuruFocus considers Insource Co to be Significantly Undervalued.

Key valuation signals for TSE:6200:

  • Altman Z-Score: 12.84 (44% below median its 10-year median of 23.07)
  • GF Value™: 円1,180.06 vs. price of 円629.00 (46.7% below fair value)
  • GF Score™: 79/100 with 1 warning sign
  • Industry Position: 452.3% above the Education median (#18 of 248)

No single metric tells the full story. See the TSE:6200 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Insource Co Business Description

Address 3-20 Kanda Ogawacho, Chiyoda-k, 5th Floor, Dai-2 Ryumeikan Building, Chiyoda-ku, Tokyo, JPN, 101-0052
Insource Co Ltd provides corporate training and business-related open courses. Also, it offers HR related system and transition support for employment, as well as production of e-learning and corporate movies. The group consists of a single segment, Education Services. It provides human resource development and organizational consulting services, mainly through four businesses: Instructor-Dispatch Training Services and Open Seminar Services related to training, IT Services related to the IT implementation of human resources departments, and Other Businesses.
79GF Score

Get the complete analysis for TSE:6200

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

円629.00
Price
円1,180.06
GF Value