It City PCL (BKK:IT-R) Beneish M-Score: -2.20 (As of Sep. 05, 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:IT-R It City PCL BKK:IT-R
72 GF Score
Price ฿6.40
GF Value ฿4.34
View Full Analysis

What is It City PCL Beneish M-Score?

It City PCL BKK:IT-R -2.18% 72 Beneish M-Score is -2.20 as of Sep. 05, 2026. GuruFocus rates BKK:IT-R with a GF Score™ of 72/100 and a GF Value™ of ฿4.34. Among 2,413 Hardware companies, It City PCL ranks worse than 62.7% 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 -2.2 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:IT-R' s Beneish M-Score Range Over the Past 10 Years
Min: -3.35   Med: -2.71   Max: -0.41
Current: -2.2

During the past 13 years, the highest Beneish M-Score of It City PCL was -0.41. The lowest was -3.35. And the median was -2.71.


It City PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for It City 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.

It City PCL Beneish M-Score Chart

It City 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 -3.03 -2.71 -2.83 -2.87 -2.42

It City PCL Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -2.70 -2.51 -2.42 -2.30 -2.20

BKK:IT-R vs SNX, ARW, AVT: Beneish M-Score Comparison

For the Electronics & Computer Distribution subindustry, It City 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.


It City PCL Beneish M-Score vs Hardware Industry

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

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


BKK:IT-R
72GF Score
It City PCL BKK:IT-R
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

It City 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 It City 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 * 0.946+0.528 * 0.9665+0.404 * 0.9073+0.892 * 1.1992+0.115 * 1.0327
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.981+4.679 * 0.04463-0.327 * 1.0126
=-2.20

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was ฿630 Mil.
Revenue was 2920.886 + 2853.233 + 2712.658 + 2484.509 = ฿10,971 Mil.
Gross Profit was 563.184 + 525.37 + 469.606 + 430.857 = ฿1,989 Mil.
Total Current Assets was ฿2,787 Mil.
Total Assets was ฿4,503 Mil.
Property, Plant and Equipment(Net PPE) was ฿843 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿456 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,636 Mil.
Total Current Liabilities was ฿2,722 Mil.
Long-Term Debt & Capital Lease Obligation was ฿253 Mil.
Net Income was 109.075 + 91.733 + 55.019 + 39.494 = ฿295 Mil.
Non Operating Income was 15.588 + 16.047 + 19.614 + 9.045 = ฿60 Mil.
Cash Flow from Operations was -102.353 + 11.409 + 110.024 + 14.976 = ฿34 Mil.
Total Receivables was ฿555 Mil.
Revenue was 2333.583 + 2306.881 + 2260.098 + 2247.921 = ฿9,148 Mil.
Gross Profit was 426.959 + 398.483 + 394.495 + 383.001 = ฿1,603 Mil.
Total Current Assets was ฿2,184 Mil.
Total Assets was ฿3,839 Mil.
Property, Plant and Equipment(Net PPE) was ฿834 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿474 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,391 Mil.
Total Current Liabilities was ฿2,235 Mil.
Long-Term Debt & Capital Lease Obligation was ฿270 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)
=(630.184 / 10971.286) / (555.484 / 9148.483)
=0.057439 / 0.060719
=0.946

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)
=(1602.938 / 9148.483) / (1989.017 / 10971.286)
=0.175214 / 0.181293
=0.9665

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 - (2786.586 + 842.609) / 4503.012) / (1 - (2184.499 + 833.635) / 3839.269)
=0.194052 / 0.213878
=0.9073

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
=10971.286 / 9148.483
=1.1992

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))
=(474.215 / (474.215 + 833.635)) / (455.919 / (455.919 + 842.609))
=0.362591 / 0.351104
=1.0327

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)
=(1636.391 / 10971.286) / (1390.996 / 9148.483)
=0.149152 / 0.152047
=0.981

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)
=((253.017 + 2722.225) / 4503.012) / ((270.369 + 2234.743) / 3839.269)
=0.660723 / 0.652497
=1.0126

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
=(295.321 - 60.294 - 34.056) / 4503.012
=0.04463

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.

It City PCL has a M-score of -2.20 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 -2.20 mean?
It City PCL (BKK:IT-R) has a Beneish M-Score of -2.20 as of Sep. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on It City PCL and its competitors. According to the industry distribution chart, It City PCL ranks #1513 out of 2413 companies in the Hardware industry, placing it in the top 62.7%.
Is It City PCL's Beneish M-Score too high?
It City PCL's current Beneish M-Score is -2.20. Based on the distribution chart, It City PCL ranks #1513 out of 2413 companies in the Hardware industry, which is below the industry midpoint. Overall, It City PCL has a GF Score™ of 72/100, reflecting its overall financial health beyond just this single metric.
How does It City PCL's Beneish M-Score compare to SNX and ARW?
According to the Hardware industry distribution chart, It City PCL ranks #1513 out of 2413 companies for Beneish M-Score. This places It City 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 It City PCL and its competitors. It City PCL's current Beneish M-Score is -2.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is It City PCL stock overvalued right now?
It City PCL (BKK:IT-R) has a current Beneish M-Score of -2.20. The stock's GF Value™ is ฿4.34, compared to a current price of ฿6.40 — trading 47.5% above its estimated fair value. The current Beneish M-Score is -2.20. It City PCL's overall GF Score™ is 72/100. 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 It City PCL (BKK:IT-R), the current Beneish M-Score is -2.20 as of Sep. 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 It City PCL (BKK:IT-R) Overvalued in 2026?

Based on GuruFocus' analysis, It City PCL stock appears to be overvalued. The current stock price of ฿6.40 is trading 47.5% above its estimated GF Value™ of ฿4.34.

Key valuation signals for BKK:IT-R:

  • Beneish M-Score: -2.20
  • GF Value™: ฿4.34 vs. price of ฿6.40 (47.5% above fair value)
  • GF Score™: 72/100

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


It City PCL Business Description

Other Exchanges IT:Thailand
Address Ratchaprarop Road, B2, 5th Floor, No.555 The Palladium World Shopping Mall, Makkasan, Ratchathewi, Bangkok, THA, 10400
It City PCL is engaged in the distribution of computers, mobile phones, and related accessories in Thailand. The company provides various products such as desktop computers, notebook computers, liquid crystal display (LCD) monitors, printers, audio systems, projectors, smartphones, and others. It derives revenue through the sale of these products. The company operates in the distribution of computers, mobile phones, and related accessories. Its operations are carried out in a single geographic area in Thailand.
72GF Score

Get the complete analysis for BKK:IT-R

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

฿6.40
Price
฿4.34
GF Value