CP Axtra PCL (BKK:CPAXT) Beneish M-Score: -2.39 (As of Jun. 27, 2026)


BKK:CPAXT CP Axtra PCL BKK:CPAXT
45 GF Score
Price ฿14.70
! 6 Warning Signs
View Full Analysis

What is CP Axtra PCL Beneish M-Score?

CP Axtra PCL BKK:CPAXT 45 Beneish M-Score is -2.39 as of Jun. 27, 2026. GuruFocus rates BKK:CPAXT with a GF Score™ of 45/100. The stock has 6 warning signs investors should review. Among 293 Retail - Defensive companies, CP Axtra PCL ranks worse than 68.26% 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 -2.39 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:CPAXT' s Beneish M-Score Range Over the Past 10 Years
Min: -2.73   Med: -2.45   Max: -1.15
Current: -2.39

During the past 13 years, the highest Beneish M-Score of CP Axtra PCL was -1.15. The lowest was -2.73. And the median was -2.45.


CP Axtra PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for CP Axtra 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.

CP Axtra PCL Beneish M-Score Chart

CP Axtra 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 -1.39 -2.49 -2.71 -2.42 -2.39

CP Axtra PCL Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 -2.66 -2.43 -2.37 -2.39

BKK:CPAXT vs SYY, USFD, PFGC: Beneish M-Score Comparison

For the Food Distribution subindustry, CP Axtra 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.


CP Axtra PCL Beneish M-Score vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, CP Axtra PCL's Beneish M-Score distribution charts can be found below:

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


BKK:CPAXT
45GF Score
CP Axtra PCL BKK:CPAXT
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CP Axtra 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 CP Axtra 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 * 1.1942+0.528 * 1.0228+0.404 * 0.9745+0.892 * 1.0178+0.115 * 1.0859
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9975+4.679 * -0.021287-0.327 * 1.0597
=-2.39

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was ฿13,266 Mil.
Revenue was 133579.002 + 126474.589 + 128447.797 + 129300.254 = ฿517,802 Mil.
Gross Profit was 21205.145 + 20341.967 + 20649.877 + 21067.831 = ฿83,265 Mil.
Total Current Assets was ฿74,375 Mil.
Total Assets was ฿576,671 Mil.
Property, Plant and Equipment(Net PPE) was ฿172,390 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿17,464 Mil.
Selling, General, & Admin. Expense(SGA) was ฿69,381 Mil.
Total Current Liabilities was ฿131,245 Mil.
Long-Term Debt & Capital Lease Obligation was ฿134,815 Mil.
Net Income was 2562.964 + 1864.027 + 2286.278 + 2643.186 = ฿9,356 Mil.
Non Operating Income was 160.084 + 170.327 + 143.984 + 105.727 = ฿580 Mil.
Cash Flow from Operations was 7087.451 + 8730.556 + 1131.158 + 4102.931 = ฿21,052 Mil.
Total Receivables was ฿10,915 Mil.
Revenue was 132638.289 + 123726.672 + 126223.122 + 126157.023 = ฿508,745 Mil.
Gross Profit was 22533.578 + 20371.244 + 20315.92 + 20454.381 = ฿83,675 Mil.
Total Current Assets was ฿66,923 Mil.
Total Assets was ฿546,531 Mil.
Property, Plant and Equipment(Net PPE) was ฿158,774 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿17,620 Mil.
Selling, General, & Admin. Expense(SGA) was ฿68,339 Mil.
Total Current Liabilities was ฿122,838 Mil.
Long-Term Debt & Capital Lease Obligation was ฿115,120 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)
=(13266.383 / 517801.642) / (10915.248 / 508745.106)
=0.025621 / 0.021455
=1.1942

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)
=(83675.123 / 508745.106) / (83264.82 / 517801.642)
=0.164474 / 0.160804
=1.0228

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 - (74374.917 + 172390) / 576670.82) / (1 - (66922.793 + 158774) / 546530.678)
=0.572087 / 0.587037
=0.9745

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
=517801.642 / 508745.106
=1.0178

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))
=(17620.254 / (17620.254 + 158774)) / (17464.228 / (17464.228 + 172390))
=0.099891 / 0.091988
=1.0859

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)
=(69381.303 / 517801.642) / (68338.651 / 508745.106)
=0.133992 / 0.134328
=0.9975

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)
=((134815.252 + 131245.019) / 576670.82) / ((115120.042 + 122837.527) / 546530.678)
=0.461373 / 0.435397
=1.0597

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
=(9356.455 - 580.122 - 21052.096) / 576670.82
=-0.021287

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.

CP Axtra PCL has a M-score of -2.39 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 -2.39 mean?
CP Axtra PCL (BKK:CPAXT) has a Beneish M-Score of -2.39 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on CP Axtra PCL and its competitors. According to the industry distribution chart, CP Axtra PCL ranks #200 out of 293 companies in the Retail - Defensive industry, placing it in the top 68.3%.
Is CP Axtra PCL's Beneish M-Score too high?
CP Axtra PCL's current Beneish M-Score is -2.39. Based on the distribution chart, CP Axtra PCL ranks #200 out of 293 companies in the Retail - Defensive industry, which is below the industry midpoint. Overall, CP Axtra PCL has a GF Score™ of 45/100, reflecting its overall financial health beyond just this single metric.
How does CP Axtra PCL's Beneish M-Score compare to SYY and USFD?
According to the Retail - Defensive industry distribution chart, CP Axtra PCL ranks #200 out of 293 companies for Beneish M-Score. This places CP Axtra 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 Retail - Defensive company?
A good Beneish M-Score depends on the Retail - Defensive 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 CP Axtra PCL and its competitors. CP Axtra PCL's current Beneish M-Score is -2.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CP Axtra PCL stock overvalued right now?
CP Axtra PCL (BKK:CPAXT) has a current Beneish M-Score of -2.39. The current Beneish M-Score is -2.39. CP Axtra PCL's overall GF Score™ is 45/100 with 6 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 CP Axtra PCL (BKK:CPAXT), the current Beneish M-Score is -2.39 as of Jun. 27, 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.

CP Axtra PCL Business Description

Other Exchanges CPAXT-F:Thailand
Address 1468, Phattanakan Road, Phatthanakan, Khet Suan Luang, Bangkok, THA, 10250
CP Axtra PCL operates Makro brand stores and frozen food shops across Thailand. The company conducts its business through three segments: Wholesale, Retail, and Mall. Its operations consist of the sale of goods through wholesale, retail, and mall businesses, as well as the rendering of services related to those businesses. The majority of the company's revenue is generated from the Wholesale segment. The company operates in Thailand, Malaysia, and other markets, with the majority of its revenue coming from Thailand.
45GF Score

Get the complete analysis for BKK:CPAXT

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

฿14.70
Price