GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Packaging & Containers » BG Container Glass PCL (BKK:BGC-R) » Definitions » Beneish M-Score

BG Container Glass PCL (BKK:BGC-R) Beneish M-Score : -2.72 (As of Jul. 18, 2025)


View and export this data going back to 2018. Start your Free Trial

What is BG Container Glass PCL Beneish M-Score?

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 -2.72 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:BGC-R' s Beneish M-Score Range Over the Past 10 Years
Min: -3.5   Med: -2.59   Max: 1.1
Current: -2.72

During the past 11 years, the highest Beneish M-Score of BG Container Glass PCL was 1.10. The lowest was -3.50. And the median was -2.59.


BG Container Glass PCL Beneish M-Score Historical Data

The historical data trend for BG Container Glass 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.

* Premium members only.

BG Container Glass PCL Beneish M-Score Chart

BG Container Glass PCL Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.53 -3.50 -1.38 -2.60 -3.07

BG Container Glass PCL Quarterly Data
Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 -3.17 -3.11 -3.31 -3.07 -2.72

Competitive Comparison of BG Container Glass PCL's Beneish M-Score

For the Packaging & Containers subindustry, BG Container Glass 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.


BG Container Glass PCL's Beneish M-Score Distribution in the Packaging & Containers Industry

For the Packaging & Containers industry and Consumer Cyclical sector, BG Container Glass PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where BG Container Glass PCL's Beneish M-Score falls into.


;
;

BG Container Glass 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 BG Container Glass 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 * 0.9985+0.528 * 0.9585+0.404 * 1.0451+0.892 * 0.9599+0.115 * 0.9242
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1077+4.679 * -0.035747-0.327 * 1.0041
=-2.72

* 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 (Mar25) TTM:Last Year (Mar24) TTM:
Total Receivables was ฿1,920 Mil.
Revenue was 3753.167 + 3775.935 + 3205.004 + 3645.68 = ฿14,380 Mil.
Gross Profit was 588.057 + 536.762 + 508.546 + 585.731 = ฿2,219 Mil.
Total Current Assets was ฿5,649 Mil.
Total Assets was ฿18,970 Mil.
Property, Plant and Equipment(Net PPE) was ฿11,643 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,702 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,665 Mil.
Total Current Liabilities was ฿10,458 Mil.
Long-Term Debt & Capital Lease Obligation was ฿2,521 Mil.
Net Income was 86.132 + 32.166 + 52.189 + 77.169 = ฿248 Mil.
Non Operating Income was 20.751 + 51.788 + 28.414 + 22.616 = ฿124 Mil.
Cash Flow from Operations was 369.306 + 200.036 + -215.142 + 448.01 = ฿802 Mil.
Total Receivables was ฿2,003 Mil.
Revenue was 3789.032 + 4263.203 + 3416.698 + 3511.469 = ฿14,980 Mil.
Gross Profit was 591.187 + 650.141 + 517.988 + 456.541 = ฿2,216 Mil.
Total Current Assets was ฿5,090 Mil.
Total Assets was ฿19,098 Mil.
Property, Plant and Equipment(Net PPE) was ฿12,391 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,656 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,566 Mil.
Total Current Liabilities was ฿10,071 Mil.
Long-Term Debt & Capital Lease Obligation was ฿2,943 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)
=(1919.724 / 14379.786) / (2002.964 / 14980.402)
=0.133502 / 0.133706
=0.9985

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)
=(2215.857 / 14980.402) / (2219.096 / 14379.786)
=0.147917 / 0.154321
=0.9585

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 - (5648.839 + 11642.618) / 18969.825) / (1 - (5090.297 + 12391.133) / 19098.307)
=0.088476 / 0.084661
=1.0451

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
=14379.786 / 14980.402
=0.9599

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))
=(1655.796 / (1655.796 + 12391.133)) / (1702.123 / (1702.123 + 11642.618))
=0.117876 / 0.12755
=0.9242

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)
=(1665.011 / 14379.786) / (1565.839 / 14980.402)
=0.115788 / 0.104526
=1.1077

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)
=((2521.434 + 10457.618) / 18969.825) / ((2942.999 + 10070.948) / 19098.307)
=0.684195 / 0.681419
=1.0041

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
=(247.656 - 123.569 - 802.21) / 18969.825
=-0.035747

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.

BG Container Glass PCL has a M-score of -2.72 suggests that the company is unlikely to be a manipulator.


BG Container Glass PCL Beneish M-Score Related Terms

Thank you for viewing the detailed overview of BG Container Glass PCL's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


BG Container Glass PCL Business Description

Traded in Other Exchanges
Address
47/1 Moo 2, Rangsit-Nakornnayok Road, Buengyeetho, Thanyaburi, Pathumthani, THA, 12130
BG Container Glass PCL is a Thailand-based company. The company is engaged in managing the distribution of glass bottles and other packaging and investing in other entities. Its reportable segments are the manufacture and distribution of glass bottles,; the manufacture and distribution of other packaging; and Other businesses. The company earns revenues from Thailand.

BG Container Glass PCL Headlines

No Headlines