Forth Smart Service PCL (BKK:FSMART) Beneish M-Score: -2.90 (As of Jul. 30, 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.

BKK:FSMART Forth Smart Service PCL BKK:FSMART
68 GF Score
Price ฿7.70
GF Value ฿6.73
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is Forth Smart Service PCL Beneish M-Score?

Forth Smart Service PCL BKK:FSMART -2.53% 68 Beneish M-Score is -2.90 as of Jul. 30, 2026. GuruFocus rates BKK:FSMART with a GF Score™ of 68/100 and a GF Value™ of ฿6.73 (Modestly Overvalued). The stock has 3 warning signs investors should review. Among 350 Telecommunication Services companies, Forth Smart Service PCL ranks better than 59.43% 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 -2.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:FSMART' s Beneish M-Score Range Over the Past 10 Years
Min: -3.77   Med: -3.04   Max: -1.29
Current: -2.9

During the past 13 years, the highest Beneish M-Score of Forth Smart Service PCL was -1.29. The lowest was -3.77. And the median was -3.04.


Forth Smart Service PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Forth Smart Service 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.

Forth Smart Service PCL Beneish M-Score Chart

Forth Smart Service 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 -3.74 -2.80 -3.16 -1.49 -2.58

Forth Smart Service 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 -1.29 -1.58 -2.13 -2.58 -2.90

BKK:FSMART vs VZ, TMUS, T: Beneish M-Score Comparison

For the Telecom Services subindustry, Forth Smart Service 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.


Forth Smart Service PCL Beneish M-Score vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Forth Smart Service PCL's Beneish M-Score distribution charts can be found below:

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


BKK:FSMART
68GF Score
Forth Smart Service PCL BKK:FSMART
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Forth Smart Service 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 Forth Smart Service 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 * 1.0509+0.528 * 0.8796+0.404 * 0.9207+0.892 * 0.9583+0.115 * 1.2501
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3165+4.679 * -0.071144-0.327 * 0.9156
=-2.90

* 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 ฿1,278 Mil.
Revenue was 510.584 + 522.609 + 520.98 + 564.211 = ฿2,118 Mil.
Gross Profit was 154.813 + 131.214 + 133.384 + 141.154 = ฿561 Mil.
Total Current Assets was ฿2,234 Mil.
Total Assets was ฿3,921 Mil.
Property, Plant and Equipment(Net PPE) was ฿364 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿179 Mil.
Selling, General, & Admin. Expense(SGA) was ฿322 Mil.
Total Current Liabilities was ฿1,877 Mil.
Long-Term Debt & Capital Lease Obligation was ฿154 Mil.
Net Income was 135.492 + 138.822 + 139.878 + 155.32 = ฿570 Mil.
Non Operating Income was 42.159 + 41.427 + 51.494 + 49.45 = ฿185 Mil.
Cash Flow from Operations was 324.433 + 126.955 + 147.761 + 64.816 = ฿664 Mil.
Total Receivables was ฿1,269 Mil.
Revenue was 566.175 + 575.098 + 538.137 + 531.103 = ฿2,211 Mil.
Gross Profit was 144.528 + 119.966 + 125.128 + 124.878 = ฿515 Mil.
Total Current Assets was ฿1,718 Mil.
Total Assets was ฿3,347 Mil.
Property, Plant and Equipment(Net PPE) was ฿402 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿282 Mil.
Selling, General, & Admin. Expense(SGA) was ฿256 Mil.
Total Current Liabilities was ฿1,819 Mil.
Long-Term Debt & Capital Lease Obligation was ฿73 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)
=(1278.38 / 2118.384) / (1269.388 / 2210.513)
=0.603469 / 0.57425
=1.0509

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)
=(514.5 / 2210.513) / (560.565 / 2118.384)
=0.232751 / 0.264619
=0.8796

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 - (2233.797 + 364.146) / 3921.384) / (1 - (1717.986 + 401.983) / 3346.724)
=0.337493 / 0.366554
=0.9207

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
=2118.384 / 2210.513
=0.9583

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))
=(281.547 / (281.547 + 401.983)) / (178.945 / (178.945 + 364.146))
=0.411901 / 0.329494
=1.2501

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)
=(322.472 / 2118.384) / (255.594 / 2210.513)
=0.152225 / 0.115627
=1.3165

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)
=((153.525 + 1876.659) / 3921.384) / ((73.114 + 1819.263) / 3346.724)
=0.517721 / 0.565442
=0.9156

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
=(569.512 - 184.53 - 663.965) / 3921.384
=-0.071144

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.

Forth Smart Service PCL has a M-score of -2.90 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 -2.90 mean?
Forth Smart Service PCL (BKK:FSMART) has a Beneish M-Score of -2.90 as of Jul. 30, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Forth Smart Service PCL and its competitors. According to the industry distribution chart, Forth Smart Service PCL ranks #142 out of 350 companies in the Telecommunication Services industry, placing it in the top 40.6%.
Is Forth Smart Service PCL's Beneish M-Score too high?
Forth Smart Service PCL's current Beneish M-Score is -2.90. Based on the distribution chart, Forth Smart Service PCL ranks #142 out of 350 companies in the Telecommunication Services industry, which is above the industry midpoint. Overall, Forth Smart Service PCL has a GF Score™ of 68/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Forth Smart Service PCL's Beneish M-Score compare to VZ and TMUS?
According to the Telecommunication Services industry distribution chart, Forth Smart Service PCL ranks #142 out of 350 companies for Beneish M-Score. This puts Forth Smart Service 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 Telecommunication Services company?
A good Beneish M-Score depends on the Telecommunication Services 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 Forth Smart Service PCL and its competitors. Forth Smart Service PCL's current Beneish M-Score is -2.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Forth Smart Service PCL stock overvalued right now?
Based on GuruFocus' analysis, Forth Smart Service PCL (BKK:FSMART) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿6.73, compared to a current price of ฿7.70 — trading 14.4% above its estimated fair value. The current Beneish M-Score is -2.90. Forth Smart Service PCL's overall GF Score™ is 68/100 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 Forth Smart Service PCL (BKK:FSMART), the current Beneish M-Score is -2.90 as of Jul. 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 Forth Smart Service PCL (BKK:FSMART) Overvalued in 2026?

Based on GuruFocus' analysis, Forth Smart Service PCL stock appears to be overvalued. The current stock price of ฿7.70 is trading 14.4% above its estimated GF Value™ of ฿6.73. GuruFocus considers Forth Smart Service PCL to be Modestly Overvalued.

Key valuation signals for BKK:FSMART:

  • Beneish M-Score: -2.90
  • GF Value™: ฿6.73 vs. price of ฿7.70 (14.4% above fair value)
  • GF Score™: 68/100 with 3 warning signs

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


Forth Smart Service PCL Business Description

Address 256 Paholyothin Road, Samsennai, Phaya Thai District, Bangkok, THA, 10400
Forth Smart Service PCL is a Thailand-based company engaged in providing prepaid mobile top-up services, money transfer services, and online payment receipt services through electronic top-up machines. The company also provides advertising services through its online top-up machine network. It operates through two reportable segments: Top-up Machine, which provides mobile top-up, payment, and related services through automated machines; and Lending, which provides personal loans and nano finance services. It generates the majority of its revenue from the Top-up machine segment.
68GF Score

Get the complete analysis for BKK:FSMART

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

฿7.70
Price
฿6.73
GF Value