Everland PCL (BKK:EVER) Beneish M-Score: -2.70 (As of Jul. 22, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

What is Everland PCL Beneish M-Score?

Everland PCL BKK:EVER -12.50% Beneish M-Score is -2.70 as of Jul. 22, 2026. The stock has 3 warning signs investors should review. Among 1,684 Real Estate companies, Everland PCL ranks better than 72.62% 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 -2.7 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:EVER' s Beneish M-Score Range Over the Past 10 Years
Min: -4.07   Med: -2.46   Max: 3.21
Current: -2.7

During the past 13 years, the highest Beneish M-Score of Everland PCL was 3.21. The lowest was -4.07. And the median was -2.46.


Everland PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Everland 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.

Everland PCL Beneish M-Score Chart

Everland 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 -2.80 -3.16 -3.04 -3.38 -2.65

Everland 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 -3.24 2.05 2.31 -2.65 -2.70

Everland PCL Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, Everland 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.


Everland PCL Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Everland PCL's Beneish M-Score distribution charts can be found below:

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



Everland 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 Everland 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 * 1.4609+0.528 * 1.0689+0.404 * 1.5124+0.892 * 0.7713+0.115 * 0.8841
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0474+4.679 * -0.142004-0.327 * 0.9965
=-2.70

* 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 ฿65 Mil.
Revenue was 277.843 + 297.519 + 356.762 + 375.927 = ฿1,308 Mil.
Gross Profit was 47.201 + 58.051 + 52.923 + 60.562 = ฿219 Mil.
Total Current Assets was ฿4,532 Mil.
Total Assets was ฿5,396 Mil.
Property, Plant and Equipment(Net PPE) was ฿755 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿78 Mil.
Selling, General, & Admin. Expense(SGA) was ฿379 Mil.
Total Current Liabilities was ฿2,600 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,092 Mil.
Net Income was -101.215 + -69.43 + 102.548 + -91.088 = ฿-159 Mil.
Non Operating Income was 3.214 + 15.485 + 204.127 + 11.529 = ฿234 Mil.
Cash Flow from Operations was 114.042 + 146.624 + 3.669 + 108.328 = ฿373 Mil.
Total Receivables was ฿57 Mil.
Revenue was 271.549 + 718.545 + 362.458 + 343.444 = ฿1,696 Mil.
Gross Profit was 34.033 + 115.516 + 85.037 + 68.572 = ฿303 Mil.
Total Current Assets was ฿5,023 Mil.
Total Assets was ฿5,969 Mil.
Property, Plant and Equipment(Net PPE) was ฿867 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿78 Mil.
Selling, General, & Admin. Expense(SGA) was ฿469 Mil.
Total Current Liabilities was ฿3,413 Mil.
Long-Term Debt & Capital Lease Obligation was ฿685 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)
=(64.615 / 1308.051) / (57.346 / 1695.996)
=0.049398 / 0.033813
=1.4609

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)
=(303.158 / 1695.996) / (218.737 / 1308.051)
=0.178749 / 0.167224
=1.0689

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 - (4531.84 + 755.456) / 5395.655) / (1 - (5023.012 + 867.147) / 5969.429)
=0.020083 / 0.013279
=1.5124

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
=1308.051 / 1695.996
=0.7713

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))
=(77.959 / (77.959 + 867.147)) / (77.734 / (77.734 + 755.456))
=0.082487 / 0.093297
=0.8841

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)
=(379.168 / 1308.051) / (469.383 / 1695.996)
=0.289872 / 0.276759
=1.0474

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)
=((1091.625 + 2599.984) / 5395.655) / ((685.267 + 3413.089) / 5969.429)
=0.684182 / 0.686557
=0.9965

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
=(-159.185 - 234.355 - 372.663) / 5395.655
=-0.142004

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.

Everland PCL has a M-score of -2.70 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 -2.70 mean?
Everland PCL (BKK:EVER) has a Beneish M-Score of -2.70 as of Jul. 22, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Everland PCL and its competitors. According to the industry distribution chart, Everland PCL ranks #461 out of 1684 companies in the Real Estate industry, placing it in the top 27.4%.
Is Everland PCL's Beneish M-Score too high?
Everland PCL's current Beneish M-Score is -2.70. Based on the distribution chart, Everland PCL ranks #461 out of 1684 companies in the Real Estate industry, which is above the industry midpoint.
How does Everland PCL's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Everland PCL ranks #461 out of 1684 companies for Beneish M-Score. This puts Everland 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Everland PCL and its competitors. Everland PCL's current Beneish M-Score is -2.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Everland PCL stock overvalued right now?
Based on GuruFocus' analysis, Everland PCL (BKK:EVER) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿0.08, compared to a current price of ฿0.07 — trading 12.5% below its estimated fair value. The current Beneish M-Score is -2.70. 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 Everland PCL (BKK:EVER), the current Beneish M-Score is -2.70 as of Jul. 22, 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.

Everland PCL Business Description

Address Sanphawut Road, 223/96 Country Complex Tower A, 21st Floor, Kwang Bangna, Khet Bangna, Bangkok, THA, 10260
Everland PCL operates a real estate development business. The company's activities are engaged in property and land development with many projects available in locations both inside and outside Bangkok. The company has aggregated its operations into two reportable segments, the Property Development segment and Hospital and dental clinic segment. The company operates in Thailand and derives a majority of revenue from the Property Development segment.