Euroasia Total Logistics PCL (BKK:ETL) Beneish M-Score: -1.69 (As of Jun. 28, 2026)


BKK:ETL Euroasia Total Logistics PCL BKK:ETL
18 GF Score
Price ฿0.40
GF Value ฿0.99
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is Euroasia Total Logistics PCL Beneish M-Score?

Euroasia Total Logistics PCL BKK:ETL 18 Beneish M-Score is -1.69 as of Jun. 28, 2026. GuruFocus rates BKK:ETL with a GF Score™ of 18/100 and a GF Value™ of ฿0.99 (Significantly Undervalued). The stock has 2 warning signs investors should review. Among 960 Transportation companies, Euroasia Total Logistics PCL ranks worse than 84.9% 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 -1.69 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BKK:ETL' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.65   Max: -1.69
Current: -1.69

During the past 5 years, the highest Beneish M-Score of Euroasia Total Logistics PCL was -1.69. The lowest was -2.95. And the median was -2.65.


Euroasia Total Logistics PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Euroasia Total Logistics 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.

Euroasia Total Logistics PCL Beneish M-Score Chart

Euroasia Total Logistics PCL Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 0.00 -2.95 -2.20

Euroasia Total Logistics PCL Quarterly Data
Dec21 Jun22 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 -2.87 -2.65 -2.14 -2.20 -1.69

BKK:ETL vs FDX, UPS, JBHT: Beneish M-Score Comparison

For the Integrated Freight & Logistics subindustry, Euroasia Total Logistics 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.


Euroasia Total Logistics PCL Beneish M-Score vs Transportation Industry

For the Transportation industry and Industrials sector, Euroasia Total Logistics PCL's Beneish M-Score distribution charts can be found below:

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


BKK:ETL
18GF Score
Euroasia Total Logistics PCL BKK:ETL
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Euroasia Total Logistics 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 Euroasia Total Logistics 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 * 1.1025+0.528 * 2.1439+0.404 * 0.9703+0.892 * 1.4841+0.115 * 0.8406
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7194+4.679 * -0.059329-0.327 * 1.2493
=-1.69

* 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 ฿614 Mil.
Revenue was 517.915 + 419.483 + 462.919 + 542.877 = ฿1,943 Mil.
Gross Profit was 8.234 + -0.072 + 27.076 + 43.799 = ฿79 Mil.
Total Current Assets was ฿805 Mil.
Total Assets was ฿1,202 Mil.
Property, Plant and Equipment(Net PPE) was ฿285 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿70 Mil.
Selling, General, & Admin. Expense(SGA) was ฿124 Mil.
Total Current Liabilities was ฿602 Mil.
Long-Term Debt & Capital Lease Obligation was ฿44 Mil.
Net Income was -13.167 + -24.51 + 11.009 + 21.961 = ฿-5 Mil.
Non Operating Income was 4.904 + -3.932 + 6 + 8.621 = ฿16 Mil.
Cash Flow from Operations was 3.356 + 33.153 + -11.79 + 26.323 = ฿51 Mil.
Total Receivables was ฿375 Mil.
Revenue was 312.677 + 354.976 + 301.667 + 340.008 = ฿1,309 Mil.
Gross Profit was 43.609 + 10.188 + 19.337 + 41.043 = ฿114 Mil.
Total Current Assets was ฿612 Mil.
Total Assets was ฿1,040 Mil.
Property, Plant and Equipment(Net PPE) was ฿328 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿65 Mil.
Selling, General, & Admin. Expense(SGA) was ฿116 Mil.
Total Current Liabilities was ฿381 Mil.
Long-Term Debt & Capital Lease Obligation was ฿66 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)
=(614.122 / 1943.194) / (375.334 / 1309.328)
=0.316037 / 0.286662
=1.1025

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)
=(114.177 / 1309.328) / (79.037 / 1943.194)
=0.087203 / 0.040674
=2.1439

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 - (804.501 + 284.914) / 1202.477) / (1 - (611.717 + 327.658) / 1040.166)
=0.094024 / 0.096899
=0.9703

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
=1943.194 / 1309.328
=1.4841

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))
=(65.134 / (65.134 + 327.658)) / (70.016 / (70.016 + 284.914))
=0.165823 / 0.197267
=0.8406

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)
=(123.602 / 1943.194) / (115.769 / 1309.328)
=0.063608 / 0.088419
=0.7194

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)
=((43.691 + 601.716) / 1202.477) / ((66.103 + 380.782) / 1040.166)
=0.536731 / 0.429629
=1.2493

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
=(-4.707 - 15.593 - 51.042) / 1202.477
=-0.059329

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.

Euroasia Total Logistics PCL has a M-score of -1.69 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 -1.69 mean?
Euroasia Total Logistics PCL (BKK:ETL) has a Beneish M-Score of -1.69 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Euroasia Total Logistics PCL and its competitors. According to the industry distribution chart, Euroasia Total Logistics PCL ranks #815 out of 960 companies in the Transportation industry, placing it in the top 84.9%.
Is Euroasia Total Logistics PCL's Beneish M-Score too high?
Euroasia Total Logistics PCL's current Beneish M-Score is -1.69. Based on the distribution chart, Euroasia Total Logistics PCL ranks #815 out of 960 companies in the Transportation industry, which is in the bottom quartile relative to peers. Overall, Euroasia Total Logistics PCL has a GF Score™ of 18/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Euroasia Total Logistics PCL's Beneish M-Score compare to FDX and UPS?
According to the Transportation industry distribution chart, Euroasia Total Logistics PCL ranks #815 out of 960 companies for Beneish M-Score. This places Euroasia Total Logistics 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 Transportation company?
A good Beneish M-Score depends on the Transportation 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 Euroasia Total Logistics PCL and its competitors. Euroasia Total Logistics PCL's current Beneish M-Score is -1.69. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Euroasia Total Logistics PCL stock overvalued right now?
Based on GuruFocus' analysis, Euroasia Total Logistics PCL (BKK:ETL) is currently considered Significantly Undervalued. The stock's GF Value™ is ฿0.99, compared to a current price of ฿0.40 — trading 59.6% below its estimated fair value. The current Beneish M-Score is -1.69. Euroasia Total Logistics PCL's overall GF Score™ is 18/100 with 2 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 Euroasia Total Logistics PCL (BKK:ETL), the current Beneish M-Score is -1.69 as of Jun. 28, 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 Euroasia Total Logistics PCL (BKK:ETL) Overvalued in 2026?

Based on GuruFocus' analysis, Euroasia Total Logistics PCL stock appears to be undervalued. The current stock price of ฿0.40 is trading 59.6% below its estimated GF Value™ of ฿0.99. GuruFocus considers Euroasia Total Logistics PCL to be Significantly Undervalued.

Key valuation signals for BKK:ETL:

  • Beneish M-Score: -1.69
  • GF Value™: ฿0.99 vs. price of ฿0.40 (59.6% below fair value)
  • GF Score™: 18/100 with 2 warning signs

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


Euroasia Total Logistics PCL Business Description

Address 88/8 Nonsee Road, 4th floor, Chong Nonsee, Yannawa, Bangkok, THA, 10120
Euroasia Total Logistics PCL is engaged in providing cross-border land transport services. It provides Cross border road freight solutions, Road - Rail Solutions and Multimodal Hub. Its segments are Domestic segment and Oversea segment. The company generates majority of its revenue from Oversea segment segment.
18GF Score

Get the complete analysis for BKK:ETL

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

฿0.40
Price
฿0.99
GF Value