Grand Prix International PCL (BKK:GPI) Beneish M-Score: -2.47 (As of Jul. 05, 2026)


BKK:GPI Grand Prix International PCL BKK:GPI
96 GF Score
Price ฿1.72
GF Value ฿1.99
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Grand Prix International PCL Beneish M-Score?

Grand Prix International PCL BKK:GPI +0.58% 96 Beneish M-Score is -2.47 as of Jul. 05, 2026. GuruFocus rates BKK:GPI with a GF Score™ of 96/100 and a GF Value™ of ฿1.99 (Modestly Undervalued). The stock has 1 warning sign investors should review. Among 981 Media - Diversified companies, Grand Prix International PCL ranks worse than 56.68% 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 -2.47 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:GPI' s Beneish M-Score Range Over the Past 10 Years
Min: -6.26   Med: -2.42   Max: 4
Current: -2.47

During the past 12 years, the highest Beneish M-Score of Grand Prix International PCL was 4.00. The lowest was -6.26. And the median was -2.42.


Grand Prix International PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Grand Prix International 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.

Grand Prix International PCL Beneish M-Score Chart

Grand Prix International 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 -1.98 -2.77 -2.71 -2.34 -2.64

Grand Prix International 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 -2.57 -2.49 -2.62 -2.64 -2.47

BKK:GPI vs APP, OMC, TTD: Beneish M-Score Comparison

For the Advertising Agencies subindustry, Grand Prix International 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.


Grand Prix International PCL Beneish M-Score vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Grand Prix International PCL's Beneish M-Score distribution charts can be found below:

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


BKK:GPI
96GF Score
Grand Prix International PCL BKK:GPI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Grand Prix International 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 Grand Prix International 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 * 0.8971+0.528 * 1.0871+0.404 * 0.9811+0.892 * 1.0739+0.115 * 0.989
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0599+4.679 * -0.008316-0.327 * 0.8591
=-2.47

* 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 ฿129.2 Mil.
Revenue was 485.609 + 54.299 + 57.91 + 271.442 = ฿869.3 Mil.
Gross Profit was 277.243 + -11.217 + -14.544 + 130.001 = ฿381.5 Mil.
Total Current Assets was ฿645.9 Mil.
Total Assets was ฿1,284.1 Mil.
Property, Plant and Equipment(Net PPE) was ฿258.2 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿25.7 Mil.
Selling, General, & Admin. Expense(SGA) was ฿250.9 Mil.
Total Current Liabilities was ฿346.6 Mil.
Long-Term Debt & Capital Lease Obligation was ฿7.3 Mil.
Net Income was 169.105 + -62.917 + -60.795 + 51.679 = ฿97.1 Mil.
Non Operating Income was -4.469 + -3.733 + -3.931 + -6.159 = ฿-18.3 Mil.
Cash Flow from Operations was 350.548 + -37.923 + -39.906 + -146.676 = ฿126.0 Mil.
Total Receivables was ฿134.2 Mil.
Revenue was 445.69 + 45.4 + 29.825 + 288.513 = ฿809.4 Mil.
Gross Profit was 259.42 + -3.112 + -5.879 + 135.735 = ฿386.2 Mil.
Total Current Assets was ฿662.5 Mil.
Total Assets was ฿1,311.9 Mil.
Property, Plant and Equipment(Net PPE) was ฿253.7 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿25.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿220.5 Mil.
Total Current Liabilities was ฿415.3 Mil.
Long-Term Debt & Capital Lease Obligation was ฿5.6 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)
=(129.243 / 869.26) / (134.15 / 809.428)
=0.148682 / 0.165734
=0.8971

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)
=(386.164 / 809.428) / (381.483 / 869.26)
=0.477083 / 0.438859
=1.0871

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 - (645.919 + 258.165) / 1284.1) / (1 - (662.496 + 253.724) / 1311.937)
=0.29594 / 0.301628
=0.9811

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
=869.26 / 809.428
=1.0739

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))
=(24.963 / (24.963 + 253.724)) / (25.711 / (25.711 + 258.165))
=0.089574 / 0.090571
=0.989

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)
=(250.949 / 869.26) / (220.47 / 809.428)
=0.288693 / 0.272378
=1.0599

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)
=((7.313 + 346.611) / 1284.1) / ((5.553 + 415.337) / 1311.937)
=0.27562 / 0.320816
=0.8591

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
=(97.072 - -18.292 - 126.043) / 1284.1
=-0.008316

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.

Grand Prix International PCL has a M-score of -2.47 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 -2.47 mean?
Grand Prix International PCL (BKK:GPI) has a Beneish M-Score of -2.47 as of Jul. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Grand Prix International PCL and its competitors. According to the industry distribution chart, Grand Prix International PCL ranks #556 out of 981 companies in the Media - Diversified industry, placing it in the top 56.7%.
Is Grand Prix International PCL's Beneish M-Score too high?
Grand Prix International PCL's current Beneish M-Score is -2.47. Based on the distribution chart, Grand Prix International PCL ranks #556 out of 981 companies in the Media - Diversified industry, which is below the industry midpoint. Overall, Grand Prix International PCL has a GF Score™ of 96/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Grand Prix International PCL's Beneish M-Score compare to APP and OMC?
According to the Media - Diversified industry distribution chart, Grand Prix International PCL ranks #556 out of 981 companies for Beneish M-Score. This places Grand Prix International 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 Media - Diversified company?
A good Beneish M-Score depends on the Media - Diversified 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 Grand Prix International PCL and its competitors. Grand Prix International PCL's current Beneish M-Score is -2.47. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Grand Prix International PCL stock overvalued right now?
Based on GuruFocus' analysis, Grand Prix International PCL (BKK:GPI) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿1.99, compared to a current price of ฿1.72 — trading 13.6% below its estimated fair value. The current Beneish M-Score is -2.47. Grand Prix International PCL's overall GF Score™ is 96/100 with 1 warning sign 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 Grand Prix International PCL (BKK:GPI), the current Beneish M-Score is -2.47 as of Jul. 05, 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 Grand Prix International PCL (BKK:GPI) Overvalued in 2026?

Based on GuruFocus' analysis, Grand Prix International PCL stock appears to be undervalued. The current stock price of ฿1.72 is trading 13.6% below its estimated GF Value™ of ฿1.99. GuruFocus considers Grand Prix International PCL to be Modestly Undervalued.

Key valuation signals for BKK:GPI:

  • Beneish M-Score: -2.47
  • GF Value™: ฿1.99 vs. price of ฿1.72 (13.6% below fair value)
  • GF Score™: 96/100 with 1 warning sign

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


Grand Prix International PCL Business Description

Address Ladplaklao Road, No. 4/299, Moo 5, Soi Ladplaklao 66, Kwang Anusaovaree, Khet Bangkhen, Bangkok, THA, 10220
Grand Prix International PCL is engaged in providing space for motor shows, exhibitions, and automotive-related products and marketing promotion services, Advertising media in printing, television, and website, Production and distribution of books, Printing services, and Others. The business operation of the company is divided into segments, namely Activities Services, Media & Publishing, Printing Services, and the Other segment. The company derives a majority of its revenue from the Activities Services segment.
96GF Score

Get the complete analysis for BKK:GPI

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

฿1.72
Price
฿1.99
GF Value