C

Cencora, Inc. — Earnings Quality Grade C

COR · Healthcare

Some red flags

Revenue
$321.3B
2025
Net Income
$1.6B
2025
Gross Margin
3.6%
Free Cash Flow
$3.2B
01

Screening Summary

13
Passed
3
Watch
1
Failed
-2.54
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 29 days, change -1 days YoY

A2AR vs Revenue Growth

AR growth 5.7% vs revenue growth 9.3%

A3Revenue vs CFFO

Revenue 9.3%, CFFO 11.2%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 7.9% vs COGS 9.1%. Normal

!
B2CapEx vs Revenue

CapEx growth 37.1% is >2x revenue growth 9.3%

B3SG&A Ratio

SG&A/Gross Profit = 56.6%. Normal

B4Gross Margin

Gross margin 3.6%, change +0.2pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 2.49. Profits backed by cash

C2Free Cash Flow

FCF $3.2B, FCF/NI = 2.06

C3Accruals Ratio

Accruals ratio = -3.0%. Low accruals

!
C4Cash vs Debt

Cash $4.4B covers 57% of debt $7.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $17.5B = 1157% of equity. Over 50%

D2Leverage

Debt/EBITDA = 2.0x. Healthy

D3Soft Asset Growth

Other assets 14.2% vs revenue 9.3%. Normal

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

!
E2Goodwill Surge

Goodwill+Intangibles surged 31% YoY

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.54 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.54
-4.0 Clean-2.22 Grey-1.78 Danger0
0.967
DSRI
AR growing faster than revenue?
0.944
GMI
Gross margin declining?
1.111
AQI
Asset quality deteriorating?
1.093
SGI
Revenue growth rate
1.145
DEPI
Depreciation slowing?
1.049
SGAI
SG&A ratio changing?
-0.0303
TATA
Accruals level
0.986
LVGI
Leverage increasing?
05

Altman Z-Score

0.06
Distress Zone
0 Distress1.102.605.0+ Safe
-0.0729
Liquidity
0.0853
Cumulative profit
0.035
Operating efficiency
0.0201
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-09

Cencora, Inc. (COR) 财报排雷评级 C — EarningsGrade