Miss Grand International PCL (BKK:MGI) Beneish M-Score: -2.60 (As of Jul. 09, 2026)


BKK:MGI Miss Grand International PCL BKK:MGI
51 GF Score
Price ฿6.40
! 4 Warning Signs
View Full Analysis

What is Miss Grand International PCL Beneish M-Score?

Miss Grand International PCL BKK:MGI +0.79% 51 Beneish M-Score is -2.60 as of Jul. 09, 2026. GuruFocus rates BKK:MGI with a GF Score™ of 51/100. The stock has 4 warning signs investors should review. Among 978 Media - Diversified companies, Miss Grand International PCL ranks better than 51.53% 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:MGI' s Beneish M-Score Range Over the Past 10 Years
Min: -2.6   Med: 0.41   Max: 4.34
Current: -2.6

During the past 8 years, the highest Beneish M-Score of Miss Grand International PCL was 4.34. The lowest was -2.60. And the median was 0.41.


Miss Grand International PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Miss Grand International 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.

Miss Grand International PCL Beneish M-Score Chart

Miss Grand International PCL Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 0.00 0.00 0.38

Miss Grand International PCL Quarterly Data
Dec18 Dec19 Dec20 Dec21 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 4.34 -0.54 0.44 0.38 -2.60

BKK:MGI vs NFLX, DIS, WBD: Beneish M-Score Comparison

For the Entertainment subindustry, Miss Grand International 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.


Miss Grand International PCL Beneish M-Score vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, Miss Grand International PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Miss Grand International PCL's Beneish M-Score falls into.


BKK:MGI
51GF Score
Miss Grand International PCL BKK:MGI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Miss Grand International 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 Miss Grand International 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 * 0.8714+0.528 * 0.9718+0.404 * 0.7173+0.892 * 1.0756+0.115 * 2.6551
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8632+4.679 * -0.00945-0.327 * 1.3277
=-2.60

* 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 ฿96 Mil.
Revenue was 173.321 + 869.133 + 233.724 + 101.37 = ฿1,378 Mil.
Gross Profit was 63.161 + 682.126 + 100.434 + 39.041 = ฿885 Mil.
Total Current Assets was ฿421 Mil.
Total Assets was ฿1,115 Mil.
Property, Plant and Equipment(Net PPE) was ฿481 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿20 Mil.
Selling, General, & Admin. Expense(SGA) was ฿174 Mil.
Total Current Liabilities was ฿391 Mil.
Long-Term Debt & Capital Lease Obligation was ฿156 Mil.
Net Income was 17.607 + 7.334 + 43.168 + 1.604 = ฿70 Mil.
Non Operating Income was 0.424 + 0.111 + -0.401 + -0.244 = ฿-0 Mil.
Cash Flow from Operations was 28.603 + 18.899 + 22.432 + 10.423 = ฿80 Mil.
Total Receivables was ฿103 Mil.
Revenue was 313.289 + 607.359 + 128.704 + 231.4 = ฿1,281 Mil.
Gross Profit was 171.596 + 472.064 + 44.513 + 111.189 = ฿799 Mil.
Total Current Assets was ฿418 Mil.
Total Assets was ฿861 Mil.
Property, Plant and Equipment(Net PPE) was ฿214 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿26 Mil.
Selling, General, & Admin. Expense(SGA) was ฿187 Mil.
Total Current Liabilities was ฿318 Mil.
Long-Term Debt & Capital Lease Obligation was ฿0 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)
=(96.289 / 1377.548) / (102.73 / 1280.752)
=0.069899 / 0.080211
=0.8714

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)
=(799.362 / 1280.752) / (884.762 / 1377.548)
=0.624135 / 0.642273
=0.9718

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 - (420.952 + 480.589) / 1114.755) / (1 - (418.135 + 213.63) / 861.453)
=0.191265 / 0.266629
=0.7173

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
=1377.548 / 1280.752
=1.0756

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))
=(25.675 / (25.675 + 213.63)) / (20.238 / (20.238 + 480.589))
=0.10729 / 0.040409
=2.6551

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)
=(173.543 / 1377.548) / (186.914 / 1280.752)
=0.12598 / 0.145941
=0.8632

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)
=((155.784 + 391.241) / 1114.755) / ((0 + 318.389) / 861.453)
=0.490713 / 0.369595
=1.3277

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
=(69.713 - -0.11 - 80.357) / 1114.755
=-0.00945

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.

Miss Grand International PCL has a M-score of -2.60 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 -2.60 mean?
Miss Grand International PCL (BKK:MGI) has a Beneish M-Score of -2.60 as of Jul. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Miss Grand International PCL and its competitors. According to the industry distribution chart, Miss Grand International PCL ranks #474 out of 978 companies in the Media - Diversified industry, placing it in the top 48.5%.
Is Miss Grand International PCL's Beneish M-Score too high?
Miss Grand International PCL's current Beneish M-Score is -2.60. Based on the distribution chart, Miss Grand International PCL ranks #474 out of 978 companies in the Media - Diversified industry, which is above the industry midpoint. Overall, Miss Grand International PCL has a GF Score™ of 51/100, reflecting its overall financial health beyond just this single metric.
How does Miss Grand International PCL's Beneish M-Score compare to NFLX and DIS?
According to the Media - Diversified industry distribution chart, Miss Grand International PCL ranks #474 out of 978 companies for Beneish M-Score. This puts Miss Grand International PCL in the upper 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 Media - Diversified company?
A good Beneish M-Score depends on the Media - Diversified 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 Miss Grand International PCL and its competitors. Miss Grand International PCL's current Beneish M-Score is -2.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Miss Grand International PCL stock overvalued right now?
Miss Grand International PCL (BKK:MGI) has a current Beneish M-Score of -2.60. The current Beneish M-Score is -2.60. Miss Grand International PCL's overall GF Score™ is 51/100 with 4 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 Miss Grand International PCL (BKK:MGI), the current Beneish M-Score is -2.60 as of Jul. 09, 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.

Miss Grand International PCL Business Description

Address 1751 Soi Ladprao 94 (Panjamit), Lat Phrao Road, Phlapphla Subdistrict, Wang Thonglang Lang District, Bangkok, THA, 10310
Miss Grand International PCL is principally engaged in the wholesale and retail of beauty products, cosmetics products, skincare products, personal products, beauty accessories, food dietary supplements, and food products under the Company's branding name. The company also organizes beauty pageants and entertainment events, concerts, and an artist management agency. The company has five segments: Beauty pageants organise, Entertainment business, Consumer products, Consumption products, and others. The company earns the majority of its revenue from the Beauty pageants organise segment.
51GF Score

Get the complete analysis for BKK:MGI

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

฿6.40
Price