Boutique Newcity PCL (BKK:BTNC) Beneish M-Score: -2.78 (As of Aug. 08, 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:BTNC Boutique Newcity PCL BKK:BTNC
63 GF Score
Price ฿14.60
GF Value ฿15.05
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Boutique Newcity PCL Beneish M-Score?

Boutique Newcity PCL BKK:BTNC +2.10% 63 Beneish M-Score is -2.78 as of Aug. 08, 2026. GuruFocus rates BKK:BTNC with a GF Score™ of 63/100 and a GF Value™ of ฿15.05 (Fairly Valued). The stock has 1 warning sign investors should review. Among 1,087 Retail - Cyclical companies, Boutique Newcity PCL ranks better than 65.59% 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 -2.78 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:BTNC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.95   Med: -2.86   Max: -0.17
Current: -2.78

During the past 13 years, the highest Beneish M-Score of Boutique Newcity PCL was -0.17. The lowest was -3.95. And the median was -2.86.


Boutique Newcity PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Boutique Newcity 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.

Boutique Newcity PCL Beneish M-Score Chart

Boutique Newcity 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 -2.37 -3.36 -2.56 -2.96 -3.01

Boutique Newcity PCL 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 -2.74 -3.43 -3.48 -3.01 -2.78

BKK:BTNC vs TJX, ROST, BURL: Beneish M-Score Comparison

For the Apparel Retail subindustry, Boutique Newcity 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.


Boutique Newcity PCL Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Boutique Newcity PCL's Beneish M-Score distribution charts can be found below:

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


BKK:BTNC
63GF Score
Boutique Newcity PCL BKK:BTNC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Boutique Newcity 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 Boutique Newcity 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 * 1.2743+0.528 * 0.8831+0.404 * 0.8189+0.892 * 0.8791+0.115 * 0.8792
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0784+4.679 * -0.063867-0.327 * 0.9589
=-2.78

* 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 ฿25.2 Mil.
Revenue was 60.707 + 59.662 + 50.411 + 73.799 = ฿244.6 Mil.
Gross Profit was 33.408 + 33.143 + 33.12 + 33.199 = ฿132.9 Mil.
Total Current Assets was ฿301.9 Mil.
Total Assets was ฿555.1 Mil.
Property, Plant and Equipment(Net PPE) was ฿46.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿14.1 Mil.
Selling, General, & Admin. Expense(SGA) was ฿157.1 Mil.
Total Current Liabilities was ฿30.7 Mil.
Long-Term Debt & Capital Lease Obligation was ฿4.7 Mil.
Net Income was -0.429 + 35.28 + -1.204 + -3.054 = ฿30.6 Mil.
Non Operating Income was 4.978 + 53.117 + 2.766 + 2.212 = ฿63.1 Mil.
Cash Flow from Operations was 4.052 + -4.549 + 4.882 + -1.415 = ฿3.0 Mil.
Total Receivables was ฿22.5 Mil.
Revenue was 47.295 + 63.059 + 52.817 + 115.036 = ฿278.2 Mil.
Gross Profit was 28.991 + 35.568 + 26.809 + 42.101 = ฿133.5 Mil.
Total Current Assets was ฿239.1 Mil.
Total Assets was ฿537.9 Mil.
Property, Plant and Equipment(Net PPE) was ฿54.7 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿14.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿165.7 Mil.
Total Current Liabilities was ฿28.8 Mil.
Long-Term Debt & Capital Lease Obligation was ฿6.9 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)
=(25.229 / 244.579) / (22.521 / 278.207)
=0.103153 / 0.080951
=1.2743

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)
=(133.469 / 278.207) / (132.87 / 244.579)
=0.479747 / 0.54326
=0.8831

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 - (301.931 + 46.837) / 555.056) / (1 - (239.115 + 54.671) / 537.916)
=0.371653 / 0.453844
=0.8189

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
=244.579 / 278.207
=0.8791

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))
=(13.973 / (13.973 + 54.671)) / (14.111 / (14.111 + 46.837))
=0.203557 / 0.231525
=0.8792

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)
=(157.057 / 244.579) / (165.656 / 278.207)
=0.642152 / 0.595442
=1.0784

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)
=((4.656 + 30.684) / 555.056) / ((6.913 + 28.805) / 537.916)
=0.063669 / 0.066401
=0.9589

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
=(30.593 - 63.073 - 2.97) / 555.056
=-0.063867

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.

Boutique Newcity PCL has a M-score of -2.78 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 -2.78 mean?
Boutique Newcity PCL (BKK:BTNC) has a Beneish M-Score of -2.78 as of Aug. 08, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Boutique Newcity PCL and its competitors. According to the industry distribution chart, Boutique Newcity PCL ranks #374 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 34.4%.
Is Boutique Newcity PCL's Beneish M-Score too high?
Boutique Newcity PCL's current Beneish M-Score is -2.78. Based on the distribution chart, Boutique Newcity PCL ranks #374 out of 1087 companies in the Retail - Cyclical industry, which is above the industry midpoint. Overall, Boutique Newcity PCL has a GF Score™ of 63/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Boutique Newcity PCL's Beneish M-Score compare to TJX and ROST?
According to the Retail - Cyclical industry distribution chart, Boutique Newcity PCL ranks #374 out of 1087 companies for Beneish M-Score. This puts Boutique Newcity PCL in the upper half of its industry. 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Boutique Newcity PCL and its competitors. Boutique Newcity PCL's current Beneish M-Score is -2.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Boutique Newcity PCL stock overvalued right now?
Based on GuruFocus' analysis, Boutique Newcity PCL (BKK:BTNC) is currently considered Fairly Valued. The stock's GF Value™ is ฿15.05, compared to a current price of ฿14.60 — trading 3% below its estimated fair value. The current Beneish M-Score is -2.78. Boutique Newcity PCL's overall GF Score™ is 63/100 with 1 warning sign 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 Boutique Newcity PCL (BKK:BTNC), the current Beneish M-Score is -2.78 as of Aug. 08, 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 Boutique Newcity PCL (BKK:BTNC) Overvalued in 2026?

Based on GuruFocus' analysis, Boutique Newcity PCL stock appears to be undervalued. The current stock price of ฿14.60 is trading 3% below its estimated GF Value™ of ฿15.05. GuruFocus considers Boutique Newcity PCL to be Fairly Valued.

Key valuation signals for BKK:BTNC:

  • Beneish M-Score: -2.78
  • GF Value™: ฿15.05 vs. price of ฿14.60 (3% below fair value)
  • GF Score™: 63/100 with 1 warning sign

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


Boutique Newcity PCL Business Description

Address Sukhumvit Road, 1112/53-75 Soi Sukhumvit 48, Piyawatchara, Phra Khanong Subdistrict, Khlong Toei District, Bangkok, THA, 10110
Boutique Newcity PCL is engaged in the retail and distribution of garments and fashion apparel products in Thailand.. The company is organized into four segments: Domestic retail, Online, Foreign retail, and Corporate sales. The company derives key revenue from the Domestic retail segment. The company operates mainly in Thailand.
63GF Score

Get the complete analysis for BKK:BTNC

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

฿14.60
Price
฿15.05
GF Value