Interlink Telecom PCL (BKK:ITEL) Beneish M-Score: -1.63 (As of Jun. 28, 2026)


BKK:ITEL Interlink Telecom PCL BKK:ITEL
63 GF Score
Price ฿1.37
GF Value ฿1.61
Valuation Modestly Undervalued
! 8 Warning Signs
View Full Analysis

What is Interlink Telecom PCL Beneish M-Score?

Interlink Telecom PCL BKK:ITEL -2.14% 63 Beneish M-Score is -1.63 as of Jun. 28, 2026. GuruFocus rates BKK:ITEL with a GF Score™ of 63/100 and a GF Value™ of ฿1.61 (Modestly Undervalued). The stock has 8 warning signs investors should review. Among 353 Telecommunication Services companies, Interlink Telecom PCL ranks worse than 91.5% 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 -1.63 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BKK:ITEL' s Beneish M-Score Range Over the Past 10 Years
Min: -3.66   Med: -2.5   Max: -1.24
Current: -1.63

During the past 11 years, the highest Beneish M-Score of Interlink Telecom PCL was -1.24. The lowest was -3.66. And the median was -2.50.


Interlink Telecom PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Interlink Telecom 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.

Interlink Telecom PCL Beneish M-Score Chart

Interlink Telecom 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 -1.96 -2.89 -2.50 -2.82 -1.58

Interlink Telecom 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 -2.97 -3.10 -2.69 -1.58 -1.63

BKK:ITEL vs TMUS, VZ, T: Beneish M-Score Comparison

For the Telecom Services subindustry, Interlink Telecom 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.


Interlink Telecom PCL Beneish M-Score vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, Interlink Telecom PCL's Beneish M-Score distribution charts can be found below:

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


BKK:ITEL
63GF Score
Interlink Telecom PCL BKK:ITEL
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Interlink Telecom 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 Interlink Telecom 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 * 0.9542+0.528 * 2.8477+0.404 * 1.1616+0.892 * 1.0591+0.115 * 0.9832
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1661+4.679 * -0.039381-0.327 * 0.95
=-1.63

* 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 ฿3,033 Mil.
Revenue was 659.888 + 679.571 + 701.83 + 651.767 = ฿2,693 Mil.
Gross Profit was 77.889 + -38.589 + 45.574 + 79.223 = ฿164 Mil.
Total Current Assets was ฿4,251 Mil.
Total Assets was ฿9,888 Mil.
Property, Plant and Equipment(Net PPE) was ฿4,733 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿443 Mil.
Selling, General, & Admin. Expense(SGA) was ฿180 Mil.
Total Current Liabilities was ฿3,032 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,697 Mil.
Net Income was 32.633 + -166.952 + -40.348 + 3.285 = ฿-171 Mil.
Non Operating Income was 47.165 + 5.689 + 10.295 + 11.099 = ฿74 Mil.
Cash Flow from Operations was -65.699 + -111.864 + 35.05 + 286.266 = ฿144 Mil.
Total Receivables was ฿3,001 Mil.
Revenue was 790.587 + 561.416 + 628.563 + 562.233 = ฿2,543 Mil.
Gross Profit was 114.217 + 79.167 + 127.069 + 120.775 = ฿441 Mil.
Total Current Assets was ฿3,441 Mil.
Total Assets was ฿8,743 Mil.
Property, Plant and Equipment(Net PPE) was ฿4,614 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿424 Mil.
Selling, General, & Admin. Expense(SGA) was ฿146 Mil.
Total Current Liabilities was ฿3,231 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,171 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)
=(3033.061 / 2693.056) / (3001.398 / 2542.799)
=1.126252 / 1.180352
=0.9542

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)
=(441.228 / 2542.799) / (164.097 / 2693.056)
=0.173521 / 0.060933
=2.8477

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 - (4250.809 + 4732.841) / 9887.601) / (1 - (3440.631 + 4614.38) / 8743.099)
=0.091423 / 0.078701
=1.1616

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
=2693.056 / 2542.799
=1.0591

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))
=(423.709 / (423.709 + 4614.38)) / (442.704 / (442.704 + 4732.841))
=0.084101 / 0.085538
=0.9832

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)
=(180.267 / 2693.056) / (145.964 / 2542.799)
=0.066938 / 0.057403
=1.1661

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)
=((1697.408 + 3032.105) / 9887.601) / ((1171.15 + 3231.193) / 8743.099)
=0.478328 / 0.503522
=0.95

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
=(-171.382 - 74.248 - 143.753) / 9887.601
=-0.039381

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.

Interlink Telecom PCL has a M-score of -1.63 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 -1.63 mean?
Interlink Telecom PCL (BKK:ITEL) has a Beneish M-Score of -1.63 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Interlink Telecom PCL and its competitors. According to the industry distribution chart, Interlink Telecom PCL ranks #323 out of 353 companies in the Telecommunication Services industry, placing it in the top 91.5%.
Is Interlink Telecom PCL's Beneish M-Score too high?
Interlink Telecom PCL's current Beneish M-Score is -1.63. Based on the distribution chart, Interlink Telecom PCL ranks #323 out of 353 companies in the Telecommunication Services industry, which is in the bottom quartile relative to peers. Overall, Interlink Telecom PCL has a GF Score™ of 63/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Interlink Telecom PCL's Beneish M-Score compare to TMUS and VZ?
According to the Telecommunication Services industry distribution chart, Interlink Telecom PCL ranks #323 out of 353 companies for Beneish M-Score. This places Interlink Telecom 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 Telecommunication Services company?
A good Beneish M-Score depends on the Telecommunication Services 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 Interlink Telecom PCL and its competitors. Interlink Telecom PCL's current Beneish M-Score is -1.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Interlink Telecom PCL stock overvalued right now?
Based on GuruFocus' analysis, Interlink Telecom PCL (BKK:ITEL) is currently considered Modestly Undervalued. The stock's GF Value™ is ฿1.61, compared to a current price of ฿1.37 — trading 14.9% below its estimated fair value. The current Beneish M-Score is -1.63. Interlink Telecom PCL's overall GF Score™ is 63/100 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 Interlink Telecom PCL (BKK:ITEL), the current Beneish M-Score is -1.63 as of Jun. 28, 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 Interlink Telecom PCL (BKK:ITEL) Overvalued in 2026?

Based on GuruFocus' analysis, Interlink Telecom PCL stock appears to be undervalued. The current stock price of ฿1.37 is trading 14.9% below its estimated GF Value™ of ฿1.61. GuruFocus considers Interlink Telecom PCL to be Modestly Undervalued.

Key valuation signals for BKK:ITEL:

  • Beneish M-Score: -1.63
  • GF Value™: ฿1.61 vs. price of ฿1.37 (14.9% below fair value)
  • GF Score™: 63/100 with 8 warning signs

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


Interlink Telecom PCL Business Description

Address 48/66 Soi Rung Reung, Ratchadapisek Road, Samsennok, Huaykwang, Bangkok, THA, 10310
Interlink Telecom PCL owns and operates nationwide Core Network and the fully fiber optical network in Thailand. The company provides telecommunication services through nationwide fiber-optic network and to provide data center space services such as co-location service, cloud-computing service and disaster recovery service. The company has two business segments, which consist of telecommunication services and medical equipment service. All operating segment have main geographical area in is Thailand.
63GF Score

Get the complete analysis for BKK:ITEL

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

฿1.37
Price
฿1.61
GF Value