Clover Power PCL (BKK:CV) Beneish M-Score: 0.00 (As of Jun. 24, 2026)


BKK:CV Clover Power PCL BKK:CV
4 GF Score
Price ฿0.03
View Full Analysis

What is Clover Power PCL Beneish M-Score?

Clover Power PCL BKK:CV 4 Beneish M-Score is 0.00 as of Jun. 24, 2026. GuruFocus rates BKK:CV with a GF Score™ of 4/100.

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.

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

During the past 5 years, the highest Beneish M-Score of Clover Power PCL was 0.00. The lowest was 0.00. And the median was 0.00.


Clover Power PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Clover 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.

Clover Power PCL Beneish M-Score Chart

Clover Power PCL Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23
Beneish M-Score
0.00 0.00 0.00 -1.14 24.75

Clover Power PCL Quarterly Data
Dec19 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24
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 -2.20 24.75 -9.49 -5.97 -5.04

BKK:CV vs CEG: Beneish M-Score Comparison

For the Utilities - Renewable subindustry, Clover 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.


Clover Power PCL Beneish M-Score vs Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Clover Power PCL's Beneish M-Score distribution charts can be found below:

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


BKK:CV
4GF Score
Clover Power PCL BKK:CV
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Clover 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 Clover 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 * 1.694+0.528 * -2.2274+0.404 * 1.0633+0.892 * 0.4576+0.115 * 0.8111
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.7397+4.679 * -0.172287-0.327 * 1.2392
=-5.04

* 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 (Sep24) TTM:Last Year (Sep23) TTM:
Total Receivables was ฿1,706.3 Mil.
Revenue was 110.778 + 144.984 + 178.455 + 160.91 = ฿595.1 Mil.
Gross Profit was -1.977 + 22.144 + 34.827 + -85.538 = ฿-30.5 Mil.
Total Current Assets was ฿1,777.2 Mil.
Total Assets was ฿3,834.6 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,478.9 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿129.6 Mil.
Selling, General, & Admin. Expense(SGA) was ฿179.3 Mil.
Total Current Liabilities was ฿2,197.4 Mil.
Long-Term Debt & Capital Lease Obligation was ฿574.8 Mil.
Net Income was -165.891 + -335.591 + -93.859 + -406.954 = ฿-1,002.3 Mil.
Non Operating Income was -74.833 + -226.84 + -4.784 + -155.533 = ฿-462.0 Mil.
Cash Flow from Operations was 25.697 + 40.766 + -6.509 + 60.397 = ฿120.4 Mil.
Total Receivables was ฿2,201.1 Mil.
Revenue was 325.72 + 254.527 + 290.016 + 430.218 = ฿1,300.5 Mil.
Gross Profit was 0.34 + 40.036 + 47.879 + 60.413 = ฿148.7 Mil.
Total Current Assets was ฿2,318.9 Mil.
Total Assets was ฿4,623.2 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,648.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿115.2 Mil.
Selling, General, & Admin. Expense(SGA) was ฿225.2 Mil.
Total Current Liabilities was ฿1,279.8 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,417.4 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)
=(1706.347 / 595.127) / (2201.12 / 1300.481)
=2.867198 / 1.692543
=1.694

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)
=(148.668 / 1300.481) / (-30.544 / 595.127)
=0.114318 / -0.051323
=-2.2274

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 - (1777.209 + 1478.93) / 3834.623) / (1 - (2318.852 + 1648.454) / 4623.238)
=0.150858 / 0.141877
=1.0633

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
=595.127 / 1300.481
=0.4576

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))
=(115.222 / (115.222 + 1648.454)) / (129.555 / (129.555 + 1478.93))
=0.065331 / 0.080545
=0.8111

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)
=(179.287 / 595.127) / (225.206 / 1300.481)
=0.301258 / 0.173171
=1.7397

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)
=((574.756 + 2197.403) / 3834.623) / ((1417.401 + 1279.826) / 4623.238)
=0.722929 / 0.583406
=1.2392

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
=(-1002.295 - -461.99 - 120.351) / 3834.623
=-0.172287

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.

Clover Power PCL has a M-score of -5.04 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 0.00 mean?
Clover Power PCL (BKK:CV) has a Beneish M-Score of 0.00 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Clover Power PCL and its competitors.
Is Clover Power PCL's Beneish M-Score too high?
Clover Power PCL's current Beneish M-Score is 0.00. Overall, Clover Power PCL has a GF Score™ of 4/100, reflecting its overall financial health beyond just this single metric.
How does Clover Power PCL's Beneish M-Score compare to CEG?
Clover Power PCL's Beneish M-Score of 0.00 can be compared against companies in the Utilities - Independent Power Producers 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 Utilities - Independent Power Producers company?
A good Beneish M-Score depends on the Utilities - Independent Power Producers 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 Clover Power PCL and its competitors. Clover Power PCL's current Beneish M-Score is 0.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Clover Power PCL stock overvalued right now?
Clover Power PCL (BKK:CV) has a current Beneish M-Score of 0.00. The current Beneish M-Score is 0.00. Clover Power PCL's overall GF Score™ is 4/100. 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 Clover Power PCL (BKK:CV), the current Beneish M-Score is 0.00 as of Jun. 24, 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.

Clover Power PCL Business Description

Address No. 159 Soi Rama 9 57/1 (Wisetsuk 2), Phatthanakan Subdistrict, Suan Luang District, Bangkok, THA, 10250
Clover Power PCL is engaged in the generation and sale of electricity from biomass power plants, rendering management services to the Group and holds investments in other companies.
4GF Score

Get the complete analysis for BKK:CV

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

฿0.03
Price