Italian-Thai Development PCL (BKK:ITD) Beneish M-Score: -3.65 (As of Jul. 13, 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:ITD Italian-Thai Development PCL BKK:ITD
32 GF Score
Price ฿0.42
GF Value ฿0.40
Valuation Fairly Valued
! 8 Warning Signs
View Full Analysis

What is Italian-Thai Development PCL Beneish M-Score?

Italian-Thai Development PCL BKK:ITD 32 Beneish M-Score is -3.65 as of Jul. 13, 2026. GuruFocus rates BKK:ITD with a GF Score™ of 32/100 and a GF Value™ of ฿0.40 (Fairly Valued). The stock has 8 warning signs investors should review. Among 1,698 Construction companies, Italian-Thai Development PCL ranks better than 93.29% 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 -3.65 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:ITD' s Beneish M-Score Range Over the Past 10 Years
Min: -4.99   Med: -2.73   Max: -2.01
Current: -3.65

During the past 13 years, the highest Beneish M-Score of Italian-Thai Development PCL was -2.01. The lowest was -4.99. And the median was -2.73.


Italian-Thai Development PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Italian-Thai Development 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.

Italian-Thai Development PCL Beneish M-Score Chart

Italian-Thai Development 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 -2.70 -2.31 -2.85 -3.00 -3.85

Italian-Thai Development 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 -4.99 -4.46 -4.23 -3.85 -3.65

BKK:ITD vs PWR, FIX, EME: Beneish M-Score Comparison

For the Engineering & Construction subindustry, Italian-Thai Development 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.


Italian-Thai Development PCL Beneish M-Score vs Construction Industry

For the Construction industry and Industrials sector, Italian-Thai Development PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Italian-Thai Development PCL's Beneish M-Score falls into.


BKK:ITD
32GF Score
Italian-Thai Development PCL BKK:ITD
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Italian-Thai Development 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 Italian-Thai Development 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 * 1.3841+0.528 * 0.3297+0.404 * 1.1301+0.892 * 0.6233+0.115 * 0.665
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8643+4.679 * -0.182567-0.327 * 1.0507
=-3.65

* 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 ฿25,764 Mil.
Revenue was 7695.513 + 10750.598 + 9195.664 + 9091.269 = ฿36,733 Mil.
Gross Profit was 240.406 + 293.172 + -978.285 + -2300.005 = ฿-2,745 Mil.
Total Current Assets was ฿39,161 Mil.
Total Assets was ฿82,717 Mil.
Property, Plant and Equipment(Net PPE) was ฿17,045 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿8,318 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,816 Mil.
Total Current Liabilities was ฿55,838 Mil.
Long-Term Debt & Capital Lease Obligation was ฿16,859 Mil.
Net Income was -220.748 + -5610.453 + -1451.864 + 2078.594 = ฿-5,204 Mil.
Non Operating Income was 561.549 + -604.389 + 218.137 + 7767.745 = ฿7,943 Mil.
Cash Flow from Operations was 527.439 + 1714.378 + 386.097 + -674.04 = ฿1,954 Mil.
Total Receivables was ฿29,864 Mil.
Revenue was 6840.247 + 18451.623 + 14647.517 + 18994.176 = ฿58,934 Mil.
Gross Profit was -2948.981 + 671.063 + -558.649 + 1384.622 = ฿-1,452 Mil.
Total Current Assets was ฿69,219 Mil.
Total Assets was ฿123,147 Mil.
Property, Plant and Equipment(Net PPE) was ฿19,001 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿5,300 Mil.
Selling, General, & Admin. Expense(SGA) was ฿3,370 Mil.
Total Current Liabilities was ฿86,415 Mil.
Long-Term Debt & Capital Lease Obligation was ฿16,594 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)
=(25763.57 / 36733.044) / (29863.846 / 58933.563)
=0.701373 / 0.506737
=1.3841

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)
=(-1451.945 / 58933.563) / (-2744.712 / 36733.044)
=-0.024637 / -0.074721
=0.3297

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 - (39160.582 + 17044.796) / 82716.912) / (1 - (69219.255 + 19001.053) / 123147.321)
=0.320509 / 0.28362
=1.1301

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
=36733.044 / 58933.563
=0.6233

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))
=(5300.397 / (5300.397 + 19001.053)) / (8318.065 / (8318.065 + 17044.796))
=0.21811 / 0.327962
=0.665

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)
=(1815.833 / 36733.044) / (3370.475 / 58933.563)
=0.049433 / 0.057191
=0.8643

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)
=((16858.825 + 55837.83) / 82716.912) / ((16593.76 + 86414.99) / 123147.321)
=0.878861 / 0.836468
=1.0507

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
=(-5204.471 - 7943.042 - 1953.874) / 82716.912
=-0.182567

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.

Italian-Thai Development PCL has a M-score of -3.65 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 -3.65 mean?
Italian-Thai Development PCL (BKK:ITD) has a Beneish M-Score of -3.65 as of Jul. 13, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Italian-Thai Development PCL and its competitors. According to the industry distribution chart, Italian-Thai Development PCL ranks #114 out of 1698 companies in the Construction industry, placing it in the top 6.7%.
Is Italian-Thai Development PCL's Beneish M-Score too high?
Italian-Thai Development PCL's current Beneish M-Score is -3.65. Based on the distribution chart, Italian-Thai Development PCL ranks #114 out of 1698 companies in the Construction industry, which is in the top quartile — a strong position relative to peers. Overall, Italian-Thai Development PCL has a GF Score™ of 32/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Italian-Thai Development PCL's Beneish M-Score compare to PWR and FIX?
According to the Construction industry distribution chart, Italian-Thai Development PCL ranks #114 out of 1698 companies for Beneish M-Score. This places Italian-Thai Development PCL in the top 7% of its industry — outperforming the majority of peers. 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 Construction company?
A good Beneish M-Score depends on the Construction 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 Italian-Thai Development PCL and its competitors. Italian-Thai Development PCL's current Beneish M-Score is -3.65. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Italian-Thai Development PCL stock overvalued right now?
Based on GuruFocus' analysis, Italian-Thai Development PCL (BKK:ITD) is currently considered Fairly Valued. The stock's GF Value™ is ฿0.40, compared to a current price of ฿0.42 — trading 5% above its estimated fair value. The current Beneish M-Score is -3.65. Italian-Thai Development PCL's overall GF Score™ is 32/100 with 8 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 Italian-Thai Development PCL (BKK:ITD), the current Beneish M-Score is -3.65 as of Jul. 13, 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 Italian-Thai Development PCL (BKK:ITD) Overvalued in 2026?

Based on GuruFocus' analysis, Italian-Thai Development PCL stock appears to be overvalued. The current stock price of ฿0.42 is trading 5% above its estimated GF Value™ of ฿0.40. GuruFocus considers Italian-Thai Development PCL to be Fairly Valued.

Key valuation signals for BKK:ITD:

  • Beneish M-Score: -3.65
  • GF Value™: ฿0.40 vs. price of ฿0.42 (5% above fair value)
  • GF Score™: 32/100 with 8 warning signs

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


Italian-Thai Development PCL Business Description

Address New Petchburi Road, 2034/132-161 Italthai Tower, Bangkapi, Huay Kwang, Bangkok, THA, 10310
Italian-Thai Development PCL is principally engaged in construction services and other services related to construction support, providing soil and coal extraction and removal services, real estate business, manufacturing and selling construction materials and products, including investments in other projects in Thailand and overseas.
32GF Score

Get the complete analysis for BKK:ITD

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

฿0.42
Price
฿0.40
GF Value