Copperwired PCL (BKK:CPW-R) Beneish M-Score: -2.57 (As of Jun. 26, 2026)


BKK:CPW-R Copperwired PCL BKK:CPW-R
88 GF Score
Price ฿2.10
GF Value ฿2.66
! 3 Warning Signs
View Full Analysis

What is Copperwired PCL Beneish M-Score?

Copperwired PCL BKK:CPW-R 88 Beneish M-Score is -2.57 as of Jun. 26, 2026. GuruFocus rates BKK:CPW-R with a GF Score™ of 88/100 and a GF Value™ of ฿2.66. The stock has 3 warning signs investors should review. Among 2,404 Hardware companies, Copperwired PCL ranks better than 58.11% 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:CPW-R' s Beneish M-Score Range Over the Past 10 Years
Min: -3.29   Med: -2.64   Max: -1.29
Current: -2.57

During the past 9 years, the highest Beneish M-Score of Copperwired PCL was -1.29. The lowest was -3.29. And the median was -2.64.


Copperwired PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Copperwired 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.

Copperwired PCL Beneish M-Score Chart

Copperwired PCL Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -1.82 -3.28 -2.77 -2.68 -2.80

Copperwired 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 -2.67 -2.30 -2.35 -2.80 -2.57

BKK:CPW-R vs SNX, ARW, AVT: Beneish M-Score Comparison

For the Electronics & Computer Distribution subindustry, Copperwired 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.


Copperwired PCL Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, Copperwired PCL's Beneish M-Score distribution charts can be found below:

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


BKK:CPW-R
88GF Score
Copperwired PCL BKK:CPW-R
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Copperwired 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 Copperwired 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 * 1.0156+0.528 * 0.9394+0.404 * 0.9437+0.892 * 1.206+0.115 * 1.2793
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0232+4.679 * -0.054327-0.327 * 1.0263
=-2.57

* 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 ฿406 Mil.
Revenue was 2889.471 + 3087.279 + 2481.95 + 2555.455 = ฿11,014 Mil.
Gross Profit was 384.369 + 409.095 + 335.389 + 305.07 = ฿1,434 Mil.
Total Current Assets was ฿1,466 Mil.
Total Assets was ฿2,777 Mil.
Property, Plant and Equipment(Net PPE) was ฿898 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿327 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,265 Mil.
Total Current Liabilities was ฿1,343 Mil.
Long-Term Debt & Capital Lease Obligation was ฿458 Mil.
Net Income was 43.315 + 59.897 + 25.669 + 17.132 = ฿146 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ฿0 Mil.
Cash Flow from Operations was -53.334 + 273.617 + -27.008 + 103.612 = ฿297 Mil.
Total Receivables was ฿332 Mil.
Revenue was 2614.169 + 2482.315 + 1980.762 + 2055.859 = ฿9,133 Mil.
Gross Profit was 310.66 + 312.732 + 249.66 + 243.983 = ฿1,117 Mil.
Total Current Assets was ฿1,487 Mil.
Total Assets was ฿2,504 Mil.
Property, Plant and Equipment(Net PPE) was ฿622 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿322 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,026 Mil.
Total Current Liabilities was ฿1,381 Mil.
Long-Term Debt & Capital Lease Obligation was ฿201 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)
=(406.212 / 11014.155) / (331.67 / 9133.105)
=0.036881 / 0.036315
=1.0156

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)
=(1117.035 / 9133.105) / (1433.923 / 11014.155)
=0.122306 / 0.130189
=0.9394

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 - (1465.903 + 898.017) / 2777.137) / (1 - (1486.881 + 622.192) / 2503.858)
=0.148792 / 0.157671
=0.9437

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
=11014.155 / 9133.105
=1.206

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))
=(322.417 / (322.417 + 622.192)) / (326.78 / (326.78 + 898.017))
=0.341323 / 0.266803
=1.2793

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)
=(1265.373 / 11014.155) / (1025.507 / 9133.105)
=0.114886 / 0.112285
=1.0232

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)
=((458.358 + 1342.806) / 2777.137) / ((200.895 + 1381.348) / 2503.858)
=0.648569 / 0.631922
=1.0263

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
=(146.013 - 0 - 296.887) / 2777.137
=-0.054327

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.

Copperwired PCL has a M-score of -2.57 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 -2.57 mean?
Copperwired PCL (BKK:CPW-R) has a Beneish M-Score of -2.57 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Copperwired PCL and its competitors. According to the industry distribution chart, Copperwired PCL ranks #1007 out of 2404 companies in the Hardware industry, placing it in the top 41.9%.
Is Copperwired PCL's Beneish M-Score too high?
Copperwired PCL's current Beneish M-Score is -2.57. Based on the distribution chart, Copperwired PCL ranks #1007 out of 2404 companies in the Hardware industry, which is above the industry midpoint. Overall, Copperwired PCL has a GF Score™ of 88/100, reflecting its overall financial health beyond just this single metric.
How does Copperwired PCL's Beneish M-Score compare to SNX and ARW?
According to the Hardware industry distribution chart, Copperwired PCL ranks #1007 out of 2404 companies for Beneish M-Score. This puts Copperwired 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 Copperwired PCL and its competitors. Copperwired PCL's current Beneish M-Score is -2.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Copperwired PCL stock overvalued right now?
Copperwired PCL (BKK:CPW-R) has a current Beneish M-Score of -2.57. The stock's GF Value™ is ฿2.66, compared to a current price of ฿2.10 — trading 21.1% below its estimated fair value. The current Beneish M-Score is -2.57. Copperwired PCL's overall GF Score™ is 88/100 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 Copperwired PCL (BKK:CPW-R), the current Beneish M-Score is -2.57 as of Jun. 26, 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 Copperwired PCL (BKK:CPW-R) Overvalued in 2026?

Based on GuruFocus' analysis, Copperwired PCL stock appears to be undervalued. The current stock price of ฿2.10 is trading 21.1% below its estimated GF Value™ of ฿2.66.

Key valuation signals for BKK:CPW-R:

  • Beneish M-Score: -2.57
  • GF Value™: ฿2.66 vs. price of ฿2.10 (21.1% below fair value)
  • GF Score™: 88/100 with 3 warning signs

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


Copperwired PCL Business Description

Other Exchanges CPW:Thailand
Address Sukhumvit 21 (Asoke) Road, 159/6 Serm-Mit Tower, Unit 1401, 14th Floor, North-Klongtoey, Wattana, Bangkok, THA, 10110
Copperwired PCL is engaged in the distribution and repairment of computers, mobile phones and accessories. Geographically it operates in Thailand.
88GF Score

Get the complete analysis for BKK:CPW-R

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

฿2.10
Price
฿2.66
GF Value