Hana Microelectronics PCL (BKK:HANA-R) Beneish M-Score: 920.64 (As of Jun. 26, 2026)


BKK:HANA-R Hana Microelectronics PCL BKK:HANA-R
67 GF Score
Price ฿28.43
GF Value ฿21.33
! 13 Warning Signs
View Full Analysis

What is Hana Microelectronics PCL Beneish M-Score?

Hana Microelectronics PCL BKK:HANA-R 67 Beneish M-Score is 920.64 as of Jun. 26, 2026. GuruFocus rates BKK:HANA-R with a GF Score™ of 67/100 and a GF Value™ of ฿21.33. The stock has 13 warning signs investors should review. Among 2,404 Hardware companies, Hana Microelectronics PCL ranks worse than 100% 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 920.64 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BKK:HANA-R' s Beneish M-Score Range Over the Past 10 Years
Min: -3.12   Med: -2.48   Max: 920.64
Current: 920.64

During the past 13 years, the highest Beneish M-Score of Hana Microelectronics PCL was 920.64. The lowest was -3.12. And the median was -2.48.


Hana Microelectronics PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hana Microelectronics 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.

Hana Microelectronics PCL Beneish M-Score Chart

Hana Microelectronics 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 -2.10 -2.32 -2.65 -2.64 -2.87

Hana Microelectronics 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 -2.28 -2.40 -3.00 -2.87 920.64

BKK:HANA-R vs APH, GLW, TEL: Beneish M-Score Comparison

For the Electronic Components subindustry, Hana Microelectronics 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.


Hana Microelectronics PCL Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, Hana Microelectronics PCL's Beneish M-Score distribution charts can be found below:

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


BKK:HANA-R
67GF Score
Hana Microelectronics PCL BKK:HANA-R
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hana Microelectronics 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 Hana Microelectronics 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 * 1004.8967+0.528 * 1.1839+0.404 * 0.938+0.892 * 0.8548+0.115 * 1.0341
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1311+4.679 * -0.084527-0.327 * 0.993
=920.64

* 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 ฿4,715,196 Mil.
Revenue was 4932.252 + 4817.564 + 5294.686 + 5199.08 = ฿20,244 Mil.
Gross Profit was 398.528 + 264.692 + 318.184 + 489.75 = ฿1,471 Mil.
Total Current Assets was ฿22,761 Mil.
Total Assets was ฿31,538 Mil.
Property, Plant and Equipment(Net PPE) was ฿8,114 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,477 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,642 Mil.
Total Current Liabilities was ฿3,773 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1 Mil.
Net Income was 103.488 + 142.73 + 14.781 + 34.775 = ฿296 Mil.
Non Operating Income was 108.342 + -22.562 + -23.987 + -131.433 = ฿-70 Mil.
Cash Flow from Operations was -220.927 + 798.302 + 1487.806 + 966.025 = ฿3,031 Mil.
Total Receivables was ฿5,489 Mil.
Revenue was 5252.077 + 5578.947 + 6100.171 + 6751.713 = ฿23,683 Mil.
Gross Profit was 530.334 + 294.701 + 378.397 + 834.128 = ฿2,038 Mil.
Total Current Assets was ฿22,558 Mil.
Total Assets was ฿32,412 Mil.
Property, Plant and Equipment(Net PPE) was ฿9,128 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,729 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,699 Mil.
Total Current Liabilities was ฿3,588 Mil.
Long-Term Debt & Capital Lease Obligation was ฿318 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)
=(4715195.745 / 20243.582) / (5489.417 / 23682.908)
=232.922995 / 0.231788
=1004.8967

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)
=(2037.56 / 23682.908) / (1471.154 / 20243.582)
=0.086035 / 0.072673
=1.1839

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 - (22760.664 + 8114.291) / 31537.853) / (1 - (22557.751 + 9127.985) / 32412.058)
=0.021019 / 0.022409
=0.938

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
=20243.582 / 23682.908
=0.8548

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))
=(1728.666 / (1728.666 + 9127.985)) / (1476.749 / (1476.749 + 8114.291))
=0.159226 / 0.153972
=1.0341

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)
=(1642.389 / 20243.582) / (1698.687 / 23682.908)
=0.081131 / 0.071726
=1.1311

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)
=((1.345 + 3772.501) / 31537.853) / ((317.506 + 3588.352) / 32412.058)
=0.119661 / 0.120506
=0.993

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
=(295.774 - -69.64 - 3031.206) / 31537.853
=-0.084527

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.

Hana Microelectronics PCL has a M-score of 920.64 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 920.64 mean?
Hana Microelectronics PCL (BKK:HANA-R) has a Beneish M-Score of 920.64 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hana Microelectronics PCL and its competitors. According to the industry distribution chart, Hana Microelectronics PCL ranks #2404 out of 2404 companies in the Hardware industry.
Is Hana Microelectronics PCL's Beneish M-Score too high?
Hana Microelectronics PCL's current Beneish M-Score is 920.64. Based on the distribution chart, Hana Microelectronics PCL ranks #2404 out of 2404 companies in the Hardware industry, which is in the bottom quartile relative to peers. Overall, Hana Microelectronics PCL has a GF Score™ of 67/100, reflecting its overall financial health beyond just this single metric.
How does Hana Microelectronics PCL's Beneish M-Score compare to APH and GLW?
According to the Hardware industry distribution chart, Hana Microelectronics PCL ranks #2404 out of 2404 companies for Beneish M-Score. This places Hana Microelectronics 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 Hana Microelectronics PCL and its competitors. Hana Microelectronics PCL's current Beneish M-Score is 920.64. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hana Microelectronics PCL stock overvalued right now?
Hana Microelectronics PCL (BKK:HANA-R) has a current Beneish M-Score of 920.64. The stock's GF Value™ is ฿21.33, compared to a current price of ฿28.43 — trading 33.3% above its estimated fair value. The current Beneish M-Score is 920.64. Hana Microelectronics PCL's overall GF Score™ is 67/100 with 13 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 Hana Microelectronics PCL (BKK:HANA-R), the current Beneish M-Score is 920.64 as of Jun. 26, 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 Hana Microelectronics PCL (BKK:HANA-R) Overvalued in 2026?

Based on GuruFocus' analysis, Hana Microelectronics PCL stock appears to be overvalued. The current stock price of ฿28.43 is trading 33.3% above its estimated GF Value™ of ฿21.33.

Key valuation signals for BKK:HANA-R:

  • Beneish M-Score: 920.64
  • GF Value™: ฿21.33 vs. price of ฿28.43 (33.3% above fair value)
  • GF Score™: 67/100 with 13 warning signs

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


Hana Microelectronics PCL Business Description

Address 65/98, Soi Vibhavadi-Rangsit 64, Junction 2, Kwang Talad Bangkhen, Khet Laksi, Bangkok, THA, 10210
Hana Microelectronics PCL is principally engaged in the manufacturing and trading of electronic components. It has two reportable segments: the Printed Circuit Board Assembly segment, which generates maximum revenue and produces and sells printed circuit board assemblies; and the Integrated Circuit segment, which produces and sells integrated circuits. Geographically, the company generates maximum revenue from its customers in the United States of America, followed by Malaysia, Singapore, China, Bulgaria, and other regions.
67GF Score

Get the complete analysis for BKK:HANA-R

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

฿28.43
Price
฿21.33
GF Value