i-Tail PCL (BKK:ITC) Beneish M-Score: -2.33 (As of Jun. 24, 2026)


BKK:ITC i-Tail Corp PCL BKK:ITC
86 GF Score
Price ฿16.60
GF Value ฿18.35
Valuation Modestly Undervalued
! 5 Warning Signs
View Full Analysis

What is i-Tail PCL Beneish M-Score?

i-Tail PCL BKK:ITC +3.75% 86 Beneish M-Score is -2.33 as of Jun. 24, 2026. GuruFocus rates BKK:ITC with a GF Score™ of 86/100 and a GF Value™ of ฿18.35 (Modestly Undervalued). The stock has 5 warning signs investors should review. Among 1,849 Consumer Packaged Goods companies, i-Tail PCL ranks worse than 63.76% 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 -2.33 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:ITC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.08   Med: -2.63   Max: -1.46
Current: -2.33

During the past 6 years, the highest Beneish M-Score of i-Tail PCL was -1.46. The lowest was -3.08. And the median was -2.63.


i-Tail PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for i-Tail 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.

i-Tail PCL Beneish M-Score Chart

i-Tail PCL Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -1.46 -3.08 -2.63

i-Tail PCL Quarterly Data
Dec20 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 -2.98 -2.82 -2.53 -2.63 -2.33

BKK:ITC vs KHC, GIS: Beneish M-Score Comparison

For the Packaged Foods subindustry, i-Tail 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.


i-Tail PCL Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, i-Tail PCL's Beneish M-Score distribution charts can be found below:

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


BKK:ITC
86GF Score
i-Tail Corp PCL BKK:ITC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

i-Tail 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 i-Tail 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 * 1.268+0.528 * 1.0876+0.404 * 0.5208+0.892 * 1.0668+0.115 * 0.9977
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0175+4.679 * 0.012676-0.327 * 1.1872
=-2.33

* 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 ฿4,979 Mil.
Revenue was 5173.611 + 4780.138 + 4721.14 + 4473.455 = ฿19,148 Mil.
Gross Profit was 1257.743 + 1235.008 + 1200.378 + 1119.526 = ฿4,813 Mil.
Total Current Assets was ฿21,021 Mil.
Total Assets was ฿27,888 Mil.
Property, Plant and Equipment(Net PPE) was ฿6,489 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿615 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,941 Mil.
Total Current Liabilities was ฿2,613 Mil.
Long-Term Debt & Capital Lease Obligation was ฿67 Mil.
Net Income was 871.273 + 792.989 + 812.103 + 695.956 = ฿3,172 Mil.
Non Operating Income was 141.683 + 101.098 + 137.051 + 97.982 = ฿478 Mil.
Cash Flow from Operations was 379.367 + 752.645 + 680.904 + 528.099 = ฿2,341 Mil.
Total Receivables was ฿3,681 Mil.
Revenue was 4248.645 + 4697.766 + 4435.665 + 4567.049 = ฿17,949 Mil.
Gross Profit was 1021.913 + 1195.846 + 1320.415 + 1368.404 = ฿4,907 Mil.
Total Current Assets was ฿20,911 Mil.
Total Assets was ฿27,786 Mil.
Property, Plant and Equipment(Net PPE) was ฿6,152 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿581 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,788 Mil.
Total Current Liabilities was ฿2,216 Mil.
Long-Term Debt & Capital Lease Obligation was ฿32 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)
=(4978.533 / 19148.344) / (3680.509 / 17949.125)
=0.259998 / 0.205052
=1.268

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)
=(4906.578 / 17949.125) / (4812.655 / 19148.344)
=0.27336 / 0.251335
=1.0876

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 - (21021.131 + 6488.672) / 27887.72) / (1 - (20910.842 + 6152.017) / 27785.844)
=0.013551 / 0.02602
=0.5208

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
=19148.344 / 17949.125
=1.0668

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))
=(581.298 / (581.298 + 6152.017)) / (614.626 / (614.626 + 6488.672))
=0.086332 / 0.086527
=0.9977

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)
=(1940.819 / 19148.344) / (1787.923 / 17949.125)
=0.101357 / 0.099611
=1.0175

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)
=((66.527 + 2612.647) / 27887.72) / ((32.464 + 2215.971) / 27785.844)
=0.09607 / 0.08092
=1.1872

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
=(3172.321 - 477.814 - 2341.015) / 27887.72
=0.012676

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.

i-Tail PCL has a M-score of -2.33 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 -2.33 mean?
i-Tail PCL (BKK:ITC) has a Beneish M-Score of -2.33 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on i-Tail PCL and its competitors. According to the industry distribution chart, i-Tail PCL ranks #1179 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 63.8%.
Is i-Tail PCL's Beneish M-Score too high?
i-Tail PCL's current Beneish M-Score is -2.33. Based on the distribution chart, i-Tail PCL ranks #1179 out of 1849 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, i-Tail PCL has a GF Score™ of 86/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does i-Tail PCL's Beneish M-Score compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, i-Tail PCL ranks #1179 out of 1849 companies for Beneish M-Score. This places i-Tail 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 i-Tail PCL and its competitors. i-Tail PCL's current Beneish M-Score is -2.33. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is i-Tail PCL stock overvalued right now?
Based on GuruFocus' analysis, i-Tail PCL (BKK:ITC) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿18.35, compared to a current price of ฿16.60 — trading 9.5% below its estimated fair value. The current Beneish M-Score is -2.33. i-Tail PCL's overall GF Score™ is 86/100 with 5 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 i-Tail PCL (BKK:ITC), the current Beneish M-Score is -2.33 as of Jun. 24, 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 i-Tail PCL (BKK:ITC) Overvalued in 2026?

Based on GuruFocus' analysis, i-Tail PCL stock appears to be undervalued. The current stock price of ฿16.60 is trading 9.5% below its estimated GF Value™ of ฿18.35. GuruFocus considers i-Tail PCL to be Modestly Undervalued.

Key valuation signals for BKK:ITC:

  • Beneish M-Score: -2.33
  • GF Value™: ฿18.35 vs. price of ฿16.60 (9.5% below fair value)
  • GF Score™: 86/100 with 5 warning signs

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


i-Tail PCL Business Description

Address Phaholyothin Road, 979/92-94, 29th Floor, S.M. Tower, Phayathai Sub-district, Phayathai District, Bangkok, THA, 10400
i-Tail Corp PCL is a manufacturer and distributor of pet food and other pet care-related businesses. The Company is controlled by Thai Union Group Public Company Limited, its parent company, which owns 78.82% of the Company's shares. The Group has two reportable segments: Pet food, and Others. The majority of the revenue is generated from the Pet food segment.
86GF Score

Get the complete analysis for BKK:ITC

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

฿16.60
Price
฿18.35
GF Value