Aapico Hitech PCL (BKK:AH-R) Beneish M-Score: -2.85 (As of Aug. 29, 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.

BKK:AH-R Aapico Hitech PCL BKK:AH-R
84 GF Score
Price ฿15.66
GF Value ฿15.12
! 5 Warning Signs
View Full Analysis

What is Aapico Hitech PCL Beneish M-Score?

Aapico Hitech PCL BKK:AH-R -1.56% 84 Beneish M-Score is -2.85 as of Aug. 29, 2026. GuruFocus rates BKK:AH-R with a GF Score™ of 84/100 and a GF Value™ of ฿15.12. The stock has 5 warning signs investors should review. Among 1,284 Vehicles & Parts companies, Aapico Hitech PCL ranks better than 77.41% 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 -2.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:AH-R' s Beneish M-Score Range Over the Past 10 Years
Min: -3.38   Med: -2.73   Max: -1.89
Current: -2.85

During the past 13 years, the highest Beneish M-Score of Aapico Hitech PCL was -1.89. The lowest was -3.38. And the median was -2.73.


Aapico Hitech PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Aapico Hitech PCL'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.

Aapico Hitech PCL Beneish M-Score Chart

Aapico Hitech PCL 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 -3.38 -2.00 -3.06 -2.70 -2.74

Aapico Hitech PCL Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -2.42 -2.56 -2.74 -2.81 -2.85

BKK:AH-R vs ORLY, AZO: Beneish M-Score Comparison

For the Auto Parts subindustry, Aapico Hitech PCL'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.


Aapico Hitech PCL Beneish M-Score vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Aapico Hitech PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Aapico Hitech PCL's Beneish M-Score falls into.


BKK:AH-R
84GF Score
Aapico Hitech PCL BKK:AH-R
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Aapico Hitech PCL 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 Aapico Hitech PCL 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 * 1.0083+0.528 * 0.949+0.404 * 0.9759+0.892 * 0.9812+0.115 * 1.0719
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0538+4.679 * -0.071529-0.327 * 0.9706
=-2.85

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was ฿3,458 Mil.
Revenue was 6635.634 + 6333.268 + 6395.952 + 6115.742 = ฿25,481 Mil.
Gross Profit was 564.892 + 659.381 + 482.35 + 561.667 = ฿2,268 Mil.
Total Current Assets was ฿10,063 Mil.
Total Assets was ฿24,465 Mil.
Property, Plant and Equipment(Net PPE) was ฿9,074 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,216 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,736 Mil.
Total Current Liabilities was ฿8,538 Mil.
Long-Term Debt & Capital Lease Obligation was ฿3,226 Mil.
Net Income was 195.383 + 314.36 + 105.561 + 211.613 = ฿827 Mil.
Non Operating Income was 204.567 + 166.209 + 140.382 + 153.769 = ฿665 Mil.
Cash Flow from Operations was 345.13 + 679.774 + 475.857 + 411.195 = ฿1,912 Mil.
Total Receivables was ฿3,495 Mil.
Revenue was 6522.131 + 6746.23 + 6169.367 + 6529.936 = ฿25,968 Mil.
Gross Profit was 480.982 + 665.645 + 473.738 + 573.271 = ฿2,194 Mil.
Total Current Assets was ฿9,562 Mil.
Total Assets was ฿23,529 Mil.
Property, Plant and Equipment(Net PPE) was ฿8,716 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,265 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,679 Mil.
Total Current Liabilities was ฿8,279 Mil.
Long-Term Debt & Capital Lease Obligation was ฿3,378 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)
=(3458.275 / 25480.596) / (3495.328 / 25967.664)
=0.135722 / 0.134603
=1.0083

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)
=(2193.636 / 25967.664) / (2268.29 / 25480.596)
=0.084476 / 0.08902
=0.949

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 - (10062.541 + 9074.271) / 24465.271) / (1 - (9561.503 + 8716.294) / 23528.867)
=0.217797 / 0.223176
=0.9759

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
=25480.596 / 25967.664
=0.9812

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))
=(1264.507 / (1264.507 + 8716.294)) / (1216.35 / (1216.35 + 9074.271))
=0.126694 / 0.1182
=1.0719

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)
=(1735.8 / 25480.596) / (1678.739 / 25967.664)
=0.068122 / 0.064647
=1.0538

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)
=((3226.443 + 8538.374) / 24465.271) / ((3377.981 + 8279.045) / 23528.867)
=0.480878 / 0.495435
=0.9706

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
=(826.917 - 664.927 - 1911.956) / 24465.271
=-0.071529

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.

Aapico Hitech PCL has a M-score of -2.85 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 -2.85 mean?
Aapico Hitech PCL (BKK:AH-R) has a Beneish M-Score of -2.85 as of Aug. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Aapico Hitech PCL and its competitors. According to the industry distribution chart, Aapico Hitech PCL ranks #290 out of 1284 companies in the Vehicles & Parts industry, placing it in the top 22.6%.
Is Aapico Hitech PCL's Beneish M-Score too high?
Aapico Hitech PCL's current Beneish M-Score is -2.85. Based on the distribution chart, Aapico Hitech PCL ranks #290 out of 1284 companies in the Vehicles & Parts industry, which is in the top quartile — a strong position relative to peers. Overall, Aapico Hitech PCL has a GF Score™ of 84/100, reflecting its overall financial health beyond just this single metric.
How does Aapico Hitech PCL's Beneish M-Score compare to ORLY and AZO?
According to the Vehicles & Parts industry distribution chart, Aapico Hitech PCL ranks #290 out of 1284 companies for Beneish M-Score. This places Aapico Hitech PCL in the top 23% 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 Vehicles & Parts company?
A good Beneish M-Score depends on the Vehicles & Parts 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 Aapico Hitech PCL and its competitors. Aapico Hitech PCL's current Beneish M-Score is -2.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Aapico Hitech PCL stock overvalued right now?
Aapico Hitech PCL (BKK:AH-R) has a current Beneish M-Score of -2.85. The stock's GF Value™ is ฿15.12, compared to a current price of ฿15.66 — trading 3.6% above its estimated fair value. The current Beneish M-Score is -2.85. Aapico Hitech PCL's overall GF Score™ is 84/100 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 Aapico Hitech PCL (BKK:AH-R), the current Beneish M-Score is -2.85 as of Aug. 29, 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 Aapico Hitech PCL (BKK:AH-R) Overvalued in 2026?

Based on GuruFocus' analysis, Aapico Hitech PCL stock appears to be overvalued. The current stock price of ฿15.66 is trading 3.6% above its estimated GF Value™ of ฿15.12.

Key valuation signals for BKK:AH-R:

  • Beneish M-Score: -2.85
  • GF Value™: ฿15.12 vs. price of ฿15.66 (3.6% above fair value)
  • GF Score™: 84/100 with 5 warning signs

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


Aapico Hitech PCL Business Description

Other Exchanges AH:Thailand
Address Tambol Ban Lane, 99 Moo 1 Hitech Industrial Estate, Ampur Bang Pa-in, Ayutthya, THA, 13160
Aapico Hitech PCL is a manufacturing company. The business activity of the firm is organized into business units based on their products and services and has three reported segments which are the Manufacture of auto parts; Sales of automobiles and the provision of automobile repair service; and Others. It manufactures products such as Jigs, Stamping dies, and Original equipment manufacturing auto parts, including Floor parts, Cross members, Pillars, Brackets, Clips, and Fuel tanks. Geographically the firm has its presence in the region of Thailand, China, Malaysia, and Portugal from which it derives the majority of its revenue from Thailand. The majority of its revenue is derived from the Manufacture of automobile assembly tools and parts segment.
84GF Score

Get the complete analysis for BKK:AH-R

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

฿15.66
Price
฿15.12
GF Value