CPT Drives and Power PCL (BKK:CPT-F) Beneish M-Score: -1.31 (As of Jun. 30, 2026)


BKK:CPT-F CPT Drives and Power PCL BKK:CPT-F
77 GF Score
Price ฿0.88
GF Value ฿0.92
! 3 Warning Signs
View Full Analysis

What is CPT Drives and Power PCL Beneish M-Score?

CPT Drives and Power PCL BKK:CPT-F 77 Beneish M-Score is -1.31 as of Jun. 30, 2026. GuruFocus rates BKK:CPT-F with a GF Score™ of 77/100 and a GF Value™ of ฿0.92. The stock has 3 warning signs investors should review. Among 2,918 Industrial Products companies, CPT Drives and Power PCL ranks worse than 91.23% 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.

Warning Sign:

Beneish M-Score -1.31 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BKK:CPT-F' s Beneish M-Score Range Over the Past 10 Years
Min: -61.33   Med: -2.76   Max: 0.16
Current: -1.31

During the past 12 years, the highest Beneish M-Score of CPT Drives and Power PCL was 0.16. The lowest was -61.33. And the median was -2.76.


CPT Drives and Power PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for CPT Drives and Power 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.

CPT Drives and Power PCL Beneish M-Score Chart

CPT Drives and Power 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 -5.17 -2.88 -2.60 -3.51 -1.86

CPT Drives and Power 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 -3.35 -3.09 -2.70 -1.86 -1.31

BKK:CPT-F vs VRT, BE: Beneish M-Score Comparison

For the Electrical Equipment & Parts subindustry, CPT Drives and Power 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.


CPT Drives and Power PCL Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, CPT Drives and Power PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where CPT Drives and Power PCL's Beneish M-Score falls into.


BKK:CPT-F
77GF Score
CPT Drives and Power PCL BKK:CPT-F
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CPT Drives and Power 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 CPT Drives and Power 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 * 1.9896+0.528 * 0.9805+0.404 * 0.6096+0.892 * 1.1971+0.115 * 1.0673
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0821+4.679 * 0.124643-0.327 * 2.0064
=-1.31

* 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 ฿435 Mil.
Revenue was 243.245 + 339.129 + 333.979 + 156.452 = ฿1,073 Mil.
Gross Profit was 54.436 + 69.013 + 64.878 + 39.689 = ฿228 Mil.
Total Current Assets was ฿1,178 Mil.
Total Assets was ฿1,609 Mil.
Property, Plant and Equipment(Net PPE) was ฿340 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿18 Mil.
Selling, General, & Admin. Expense(SGA) was ฿143 Mil.
Total Current Liabilities was ฿506 Mil.
Long-Term Debt & Capital Lease Obligation was ฿3 Mil.
Net Income was 18.003 + 21.359 + 23.885 + 15.617 = ฿79 Mil.
Non Operating Income was 2.082 + -0.731 + 1.218 + 1.001 = ฿4 Mil.
Cash Flow from Operations was -161.337 + -2.557 + 29.103 + 9.593 = ฿-125 Mil.
Total Receivables was ฿183 Mil.
Revenue was 162.069 + 248.776 + 256.83 + 228.516 = ฿896 Mil.
Gross Profit was 42.159 + 48.739 + 54.848 + 41.011 = ฿187 Mil.
Total Current Assets was ฿791 Mil.
Total Assets was ฿1,230 Mil.
Property, Plant and Equipment(Net PPE) was ฿325 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿19 Mil.
Selling, General, & Admin. Expense(SGA) was ฿111 Mil.
Total Current Liabilities was ฿191 Mil.
Long-Term Debt & Capital Lease Obligation was ฿3 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)
=(434.681 / 1072.805) / (182.506 / 896.191)
=0.405182 / 0.203646
=1.9896

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)
=(186.757 / 896.191) / (228.016 / 1072.805)
=0.20839 / 0.212542
=0.9805

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 - (1177.833 + 339.727) / 1608.532) / (1 - (791.373 + 324.69) / 1230.197)
=0.056556 / 0.092777
=0.6096

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
=1072.805 / 896.191
=1.1971

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))
=(18.609 / (18.609 + 324.69)) / (18.178 / (18.178 + 339.727))
=0.054206 / 0.05079
=1.0673

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)
=(143.378 / 1072.805) / (110.688 / 896.191)
=0.133648 / 0.123509
=1.0821

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)
=((2.772 + 505.994) / 1608.532) / ((2.975 + 190.96) / 1230.197)
=0.316292 / 0.157645
=2.0064

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
=(78.864 - 3.57 - -125.198) / 1608.532
=0.124643

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.

CPT Drives and Power PCL has a M-score of -1.31 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.31 mean?
CPT Drives and Power PCL (BKK:CPT-F) has a Beneish M-Score of -1.31 as of Jun. 30, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on CPT Drives and Power PCL and its competitors. According to the industry distribution chart, CPT Drives and Power PCL ranks #2662 out of 2918 companies in the Industrial Products industry, placing it in the top 91.2%.
Is CPT Drives and Power PCL's Beneish M-Score too high?
CPT Drives and Power PCL's current Beneish M-Score is -1.31. Based on the distribution chart, CPT Drives and Power PCL ranks #2662 out of 2918 companies in the Industrial Products industry, which is in the bottom quartile relative to peers. Overall, CPT Drives and Power PCL has a GF Score™ of 77/100, reflecting its overall financial health beyond just this single metric.
How does CPT Drives and Power PCL's Beneish M-Score compare to VRT and BE?
According to the Industrial Products industry distribution chart, CPT Drives and Power PCL ranks #2662 out of 2918 companies for Beneish M-Score. This places CPT Drives and Power 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 CPT Drives and Power PCL and its competitors. CPT Drives and Power PCL's current Beneish M-Score is -1.31. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CPT Drives and Power PCL stock overvalued right now?
CPT Drives and Power PCL (BKK:CPT-F) has a current Beneish M-Score of -1.31. The stock's GF Value™ is ฿0.92, compared to a current price of ฿0.88 — trading 4.3% below its estimated fair value. The current Beneish M-Score is -1.31. CPT Drives and Power PCL's overall GF Score™ is 77/100 with 3 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 CPT Drives and Power PCL (BKK:CPT-F), the current Beneish M-Score is -1.31 as of Jun. 30, 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 CPT Drives and Power PCL (BKK:CPT-F) Overvalued in 2026?

Based on GuruFocus' analysis, CPT Drives and Power PCL stock appears to be undervalued. The current stock price of ฿0.88 is trading 4.3% below its estimated GF Value™ of ฿0.92.

Key valuation signals for BKK:CPT-F:

  • Beneish M-Score: -1.31
  • GF Value™: ฿0.92 vs. price of ฿0.88 (4.3% below fair value)
  • GF Score™: 77/100 with 3 warning signs

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


CPT Drives and Power PCL Business Description

Other Exchanges CPT:Thailand
Address No. 230/7, Thetsabarnrungruknuer Road, Ladyao, Jattujak, Bangkok, THA, 10900
CPT Drives and Power PCL is a Thailand-based company engaged in the distribution of electrical equipment and control systems used in industrial plants, including the installation and construction of substations. The company operates through three segments, namely Production and distribution, and Construction services. Its product consists of drives and automation such as soft starters, solar panels, and switchboard panels, among others. The company's products are used in industrial plants, including the installation and construction of substations.
77GF Score

Get the complete analysis for BKK:CPT-F

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

฿0.88
Price
฿0.92
GF Value