Moshi Moshi Retail PCL (BKK:MOSHI) Beneish M-Score: -3.32 (As of Jul. 22, 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:MOSHI Moshi Moshi Retail Corp PCL BKK:MOSHI
63 GF Score
Price ฿39.25
GF Value ฿64.29
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Moshi Moshi Retail PCL Beneish M-Score?

Moshi Moshi Retail PCL BKK:MOSHI +1.29% 63 Beneish M-Score is -3.32 as of Jul. 22, 2026. GuruFocus rates BKK:MOSHI with a GF Score™ of 63/100 and a GF Value™ of ฿64.29 (Significantly Undervalued). The stock has 1 warning sign investors should review. Among 1,084 Retail - Cyclical companies, Moshi Moshi Retail PCL ranks better than 89.3% 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 -3.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:MOSHI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.4   Med: -2.6   Max: 0.03
Current: -3.32

During the past 5 years, the highest Beneish M-Score of Moshi Moshi Retail PCL was 0.03. The lowest was -3.40. And the median was -2.60.


Moshi Moshi Retail PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Moshi Moshi Retail 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.

Moshi Moshi Retail PCL Beneish M-Score Chart

Moshi Moshi Retail PCL Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 -3.38 -1.03 -3.16

Moshi Moshi Retail PCL Quarterly Data
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 -1.49 -2.60 -3.30 -3.16 -3.32

BKK:MOSHI vs DDS: Beneish M-Score Comparison

For the Department Stores subindustry, Moshi Moshi Retail 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.


Moshi Moshi Retail PCL Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, Moshi Moshi Retail PCL's Beneish M-Score distribution charts can be found below:

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


BKK:MOSHI
63GF Score
Moshi Moshi Retail Corp PCL BKK:MOSHI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Moshi Moshi Retail 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 Moshi Moshi Retail 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 * 0.4428+0.528 * 0.9588+0.404 * 0.8453+0.892 * 1.1693+0.115 * 0.9999
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.019+4.679 * -0.083579-0.327 * 1.0076
=-3.32

* 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 ฿5 Mil.
Revenue was 984.411 + 1165.283 + 844.649 + 815.532 = ฿3,810 Mil.
Gross Profit was 554.142 + 659.902 + 470.186 + 448.493 = ฿2,133 Mil.
Total Current Assets was ฿2,345 Mil.
Total Assets was ฿5,316 Mil.
Property, Plant and Equipment(Net PPE) was ฿2,668 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿422 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,214 Mil.
Total Current Liabilities was ฿792 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,516 Mil.
Net Income was 190.988 + 242.574 + 137.228 + 134.404 = ฿705 Mil.
Non Operating Income was 10.727 + -4.438 + 10.335 + 12.099 = ฿29 Mil.
Cash Flow from Operations was 253.736 + 428.693 + 178.832 + 259.489 = ฿1,121 Mil.
Total Receivables was ฿10 Mil.
Revenue was 838.883 + 1047.152 + 735.77 + 636.539 = ฿3,258 Mil.
Gross Profit was 464.219 + 558.295 + 388.592 + 337.777 = ฿1,749 Mil.
Total Current Assets was ฿1,865 Mil.
Total Assets was ฿4,489 Mil.
Property, Plant and Equipment(Net PPE) was ฿2,322 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿367 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,019 Mil.
Total Current Liabilities was ฿638 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,297 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)
=(5.047 / 3809.875) / (9.748 / 3258.344)
=0.001325 / 0.002992
=0.4428

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)
=(1748.883 / 3258.344) / (2132.723 / 3809.875)
=0.53674 / 0.559788
=0.9588

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 - (2345.16 + 2668.36) / 5315.659) / (1 - (1864.943 + 2322.493) / 4489.294)
=0.056839 / 0.06724
=0.8453

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
=3809.875 / 3258.344
=1.1693

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))
=(367.454 / (367.454 + 2322.493)) / (422.244 / (422.244 + 2668.36))
=0.136603 / 0.136622
=0.9999

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)
=(1213.943 / 3809.875) / (1018.831 / 3258.344)
=0.318631 / 0.312684
=1.019

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)
=((1515.696 + 792.093) / 5315.659) / ((1296.669 + 637.647) / 4489.294)
=0.434149 / 0.430873
=1.0076

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
=(705.194 - 28.723 - 1120.75) / 5315.659
=-0.083579

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.

Moshi Moshi Retail PCL has a M-score of -3.32 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 -3.32 mean?
Moshi Moshi Retail PCL (BKK:MOSHI) has a Beneish M-Score of -3.32 as of Jul. 22, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Moshi Moshi Retail PCL and its competitors. According to the industry distribution chart, Moshi Moshi Retail PCL ranks #116 out of 1084 companies in the Retail - Cyclical industry, placing it in the top 10.7%.
Is Moshi Moshi Retail PCL's Beneish M-Score too high?
Moshi Moshi Retail PCL's current Beneish M-Score is -3.32. Based on the distribution chart, Moshi Moshi Retail PCL ranks #116 out of 1084 companies in the Retail - Cyclical industry, which is in the top quartile — a strong position relative to peers. Overall, Moshi Moshi Retail PCL has a GF Score™ of 63/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Moshi Moshi Retail PCL's Beneish M-Score compare to DDS?
According to the Retail - Cyclical industry distribution chart, Moshi Moshi Retail PCL ranks #116 out of 1084 companies for Beneish M-Score. This places Moshi Moshi Retail PCL in the top 11% 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Moshi Moshi Retail PCL and its competitors. Moshi Moshi Retail PCL's current Beneish M-Score is -3.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Moshi Moshi Retail PCL stock overvalued right now?
Based on GuruFocus' analysis, Moshi Moshi Retail PCL (BKK:MOSHI) is currently considered Significantly Undervalued. The stock's GF Value™ is ฿64.29, compared to a current price of ฿39.25 — trading 38.9% below its estimated fair value. The current Beneish M-Score is -3.32. Moshi Moshi Retail PCL's overall GF Score™ is 63/100 with 1 warning sign 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 Moshi Moshi Retail PCL (BKK:MOSHI), the current Beneish M-Score is -3.32 as of Jul. 22, 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 Moshi Moshi Retail PCL (BKK:MOSHI) Overvalued in 2026?

Based on GuruFocus' analysis, Moshi Moshi Retail PCL stock appears to be undervalued. The current stock price of ฿39.25 is trading 38.9% below its estimated GF Value™ of ฿64.29. GuruFocus considers Moshi Moshi Retail PCL to be Significantly Undervalued.

Key valuation signals for BKK:MOSHI:

  • Beneish M-Score: -3.32
  • GF Value™: ฿64.29 vs. price of ฿39.25 (38.9% below fair value)
  • GF Score™: 63/100 with 1 warning sign

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


Moshi Moshi Retail PCL Business Description

Address Ratchadapisek Road (Thapra-Taksin), No. 129, The Mall Thapra Building, 9th Floor, Bukklalo Sub-district, Thonburi District, Bangkok, THA, 10100
Moshi Moshi Retail Corp PCL Limited is a Thailand-based company that is engaged in selling lifestyle products for daily life. The company offers a range of everyday lifestyle products under multiple product groups, including home furnishing, stationery, bags, plush toys, apparel, fashions, beauty products, cosmetics, information technology (IT) gadgets, toys, food and snacks, pet accessories, and others. The company's segment includes wholesale and retail. The company generates the majority of its revenue from the retail segment.
63GF Score

Get the complete analysis for BKK:MOSHI

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

฿39.25
Price
฿64.29
GF Value