Chic Republic PCL (BKK:CHIC) Beneish M-Score: -2.05 (As of Jun. 29, 2026)


BKK:CHIC Chic Republic PCL BKK:CHIC
47 GF Score
Price ฿0.31
GF Value ฿0.46
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Chic Republic PCL Beneish M-Score?

Chic Republic PCL BKK:CHIC +6.90% 47 Beneish M-Score is -2.05 as of Jun. 29, 2026. GuruFocus rates BKK:CHIC with a GF Score™ of 47/100 and a GF Value™ of ฿0.46 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 415 Furnishings, Fixtures & Appliances companies, Chic Republic PCL ranks worse than 81.2% 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 -2.05 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:CHIC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.68   Med: -2.9   Max: -2.05
Current: -2.05

During the past 6 years, the highest Beneish M-Score of Chic Republic PCL was -2.05. The lowest was -3.68. And the median was -2.90.


Chic Republic PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Chic Republic 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.

Chic Republic PCL Beneish M-Score Chart

Chic Republic PCL Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -2.56 -2.59 -3.68 -2.07

Chic Republic 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 -3.40 -2.95 -2.50 -2.07 -2.05

BKK:CHIC vs SN, SGI, MHK: Beneish M-Score Comparison

For the Furnishings, Fixtures & Appliances subindustry, Chic Republic 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.


Chic Republic PCL Beneish M-Score vs Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Chic Republic PCL's Beneish M-Score distribution charts can be found below:

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


BKK:CHIC
47GF Score
Chic Republic PCL BKK:CHIC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Chic Republic 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 Chic Republic 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 * 1.3571+0.528 * 1.0453+0.404 * 1.3455+0.892 * 1.0731+0.115 * 0.9753
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8234+4.679 * -0.035532-0.327 * 0.9596
=-2.05

* 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 ฿109.4 Mil.
Revenue was 163.955 + 161.746 + 157.144 + 140.97 = ฿623.8 Mil.
Gross Profit was 93.064 + 100.342 + 91.301 + 84.977 = ฿369.7 Mil.
Total Current Assets was ฿311.4 Mil.
Total Assets was ฿1,811.1 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,402.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿97.7 Mil.
Selling, General, & Admin. Expense(SGA) was ฿344.9 Mil.
Total Current Liabilities was ฿352.0 Mil.
Long-Term Debt & Capital Lease Obligation was ฿603.0 Mil.
Net Income was 6.63 + 14.892 + 1.227 + -12.521 = ฿10.2 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ฿0.0 Mil.
Cash Flow from Operations was 17.689 + 46.745 + 2.935 + 7.211 = ฿74.6 Mil.
Total Receivables was ฿75.1 Mil.
Revenue was 144.512 + 154.854 + 142.284 + 139.644 = ฿581.3 Mil.
Gross Profit was 92.117 + 95.289 + 86.219 + 86.457 = ฿360.1 Mil.
Total Current Assets was ฿287.9 Mil.
Total Assets was ฿1,854.7 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,492.7 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿101.3 Mil.
Selling, General, & Admin. Expense(SGA) was ฿390.3 Mil.
Total Current Liabilities was ฿371.3 Mil.
Long-Term Debt & Capital Lease Obligation was ฿647.9 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)
=(109.373 / 623.815) / (75.102 / 581.294)
=0.175329 / 0.129198
=1.3571

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)
=(360.082 / 581.294) / (369.684 / 623.815)
=0.619449 / 0.592618
=1.0453

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 - (311.441 + 1402.212) / 1811.078) / (1 - (287.901 + 1492.677) / 1854.734)
=0.053794 / 0.039982
=1.3455

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
=623.815 / 581.294
=1.0731

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))
=(101.292 / (101.292 + 1492.677)) / (97.735 / (97.735 + 1402.212))
=0.063547 / 0.065159
=0.9753

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)
=(344.872 / 623.815) / (390.286 / 581.294)
=0.552843 / 0.671409
=0.8234

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)
=((603.011 + 352.024) / 1811.078) / ((647.938 + 371.34) / 1854.734)
=0.52733 / 0.549555
=0.9596

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
=(10.228 - 0 - 74.58) / 1811.078
=-0.035532

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.

Chic Republic PCL has a M-score of -2.05 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 -2.05 mean?
Chic Republic PCL (BKK:CHIC) has a Beneish M-Score of -2.05 as of Jun. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Chic Republic PCL and its competitors. According to the industry distribution chart, Chic Republic PCL ranks #337 out of 415 companies in the Furnishings, Fixtures & Appliances industry, placing it in the top 81.2%.
Is Chic Republic PCL's Beneish M-Score too high?
Chic Republic PCL's current Beneish M-Score is -2.05. Based on the distribution chart, Chic Republic PCL ranks #337 out of 415 companies in the Furnishings, Fixtures & Appliances industry, which is in the bottom quartile relative to peers. Overall, Chic Republic PCL has a GF Score™ of 47/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Chic Republic PCL's Beneish M-Score compare to SN and SGI?
According to the Furnishings, Fixtures & Appliances industry distribution chart, Chic Republic PCL ranks #337 out of 415 companies for Beneish M-Score. This places Chic Republic PCL in the lower 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 Furnishings, Fixtures & Appliances company?
A good Beneish M-Score depends on the Furnishings, Fixtures & Appliances 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 Chic Republic PCL and its competitors. Chic Republic PCL's current Beneish M-Score is -2.05. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Chic Republic PCL stock overvalued right now?
Based on GuruFocus' analysis, Chic Republic PCL (BKK:CHIC) is currently considered Possible Value Trap. The stock's GF Value™ is ฿0.46, compared to a current price of ฿0.31 — trading 32.6% below its estimated fair value. The current Beneish M-Score is -2.05. Chic Republic PCL's overall GF Score™ is 47/100 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 Chic Republic PCL (BKK:CHIC), the current Beneish M-Score is -2.05 as of Jun. 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 Chic Republic PCL (BKK:CHIC) Overvalued in 2026?

Based on GuruFocus' analysis, Chic Republic PCL stock appears to be undervalued. The current stock price of ฿0.31 is trading 32.6% below its estimated GF Value™ of ฿0.46. GuruFocus considers Chic Republic PCL to be Possible Value Trap.

Key valuation signals for BKK:CHIC:

  • Beneish M-Score: -2.05
  • GF Value™: ฿0.46 vs. price of ฿0.31 (32.6% below fair value)
  • GF Score™: 47/100 with 5 warning signs

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


Chic Republic PCL Business Description

Address No. 90 Soi Yothinpatana, Praditmanutham Road, Klongjan Sub-district, Bangkapi District, Bangkok, THA, 10240
Chic Republic PCL is a store that distributes furniture, accessories, housewares, bedding, and mattresses. The company is principally engaged in the distribution and installation of furniture, house and garden decoration including related services. Geographically, it operates from Thailand, followed by Cambodia.
47GF Score

Get the complete analysis for BKK:CHIC

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

฿0.31
Price
฿0.46
GF Value