Ocean Glass PCL (BKK:OGC) Beneish M-Score: -2.88 (As of Jul. 03, 2026)


BKK:OGC Ocean Glass PCL BKK:OGC
59 GF Score
Price ฿9.70
GF Value ฿18.45
Valuation Possible Value Trap
! 8 Warning Signs
View Full Analysis

What is Ocean Glass PCL Beneish M-Score?

Ocean Glass PCL BKK:OGC 59 Beneish M-Score is -2.88 as of Jul. 03, 2026. GuruFocus rates BKK:OGC with a GF Score™ of 59/100 and a GF Value™ of ฿18.45 (Possible Value Trap). The stock has 8 warning signs investors should review. Among 416 Furnishings, Fixtures & Appliances companies, Ocean Glass PCL ranks better than 77.88% 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 -2.88 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:OGC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.01   Med: -2.61   Max: -1.57
Current: -2.88

During the past 13 years, the highest Beneish M-Score of Ocean Glass PCL was -1.57. The lowest was -3.01. And the median was -2.61.


Ocean Glass PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Ocean Glass 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.

Ocean Glass PCL Beneish M-Score Chart

Ocean Glass 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 -2.06 -2.24 -2.33 -2.70 -2.52

Ocean Glass 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 -2.38 -2.55 -2.78 -2.52 -2.88

BKK:OGC vs SN, SGI, MHK: Beneish M-Score Comparison

For the Furnishings, Fixtures & Appliances subindustry, Ocean Glass 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.


Ocean Glass PCL Beneish M-Score vs Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, Ocean Glass PCL's Beneish M-Score distribution charts can be found below:

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


BKK:OGC
59GF Score
Ocean Glass PCL BKK:OGC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Ocean Glass 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 Ocean Glass 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 * 0.827+0.528 * 1.0756+0.404 * 0.8934+0.892 * 0.935+0.115 * 0.9382
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0974+4.679 * -0.033548-0.327 * 1.0105
=-2.88

* 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 ฿142 Mil.
Revenue was 391.632 + 529.827 + 390.262 + 379.506 = ฿1,691 Mil.
Gross Profit was 93.516 + 150.377 + 114.56 + 150.843 = ฿509 Mil.
Total Current Assets was ฿1,500 Mil.
Total Assets was ฿3,821 Mil.
Property, Plant and Equipment(Net PPE) was ฿2,308 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿212 Mil.
Selling, General, & Admin. Expense(SGA) was ฿480 Mil.
Total Current Liabilities was ฿1,423 Mil.
Long-Term Debt & Capital Lease Obligation was ฿347 Mil.
Net Income was -39.725 + -41.151 + 1.416 + -28.671 = ฿-108 Mil.
Non Operating Income was -8.314 + -43.56 + 8.664 + -64.221 = ฿-107 Mil.
Cash Flow from Operations was 23.144 + 77.035 + 27.648 + -0.351 = ฿127 Mil.
Total Receivables was ฿183 Mil.
Revenue was 402.594 + 540.456 + 455.133 + 410.676 = ฿1,809 Mil.
Gross Profit was 143.182 + 193.955 + 110.43 + 138.338 = ฿586 Mil.
Total Current Assets was ฿1,527 Mil.
Total Assets was ฿3,919 Mil.
Property, Plant and Equipment(Net PPE) was ฿2,377 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿204 Mil.
Selling, General, & Admin. Expense(SGA) was ฿468 Mil.
Total Current Liabilities was ฿1,665 Mil.
Long-Term Debt & Capital Lease Obligation was ฿132 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)
=(141.701 / 1691.227) / (183.251 / 1808.859)
=0.083786 / 0.101308
=0.827

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)
=(585.905 / 1808.859) / (509.296 / 1691.227)
=0.323909 / 0.30114
=1.0756

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 - (1499.843 + 2308.277) / 3820.697) / (1 - (1527.368 + 2377.022) / 3918.829)
=0.003292 / 0.003685
=0.8934

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
=1691.227 / 1808.859
=0.935

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))
=(203.612 / (203.612 + 2377.022)) / (211.947 / (211.947 + 2308.277))
=0.0789 / 0.084098
=0.9382

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)
=(479.997 / 1691.227) / (467.838 / 1808.859)
=0.283816 / 0.258637
=1.0974

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)
=((347.114 + 1422.674) / 3820.697) / ((131.751 + 1664.635) / 3918.829)
=0.463211 / 0.458399
=1.0105

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
=(-108.131 - -107.431 - 127.476) / 3820.697
=-0.033548

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.

Ocean Glass PCL has a M-score of -2.88 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 -2.88 mean?
Ocean Glass PCL (BKK:OGC) has a Beneish M-Score of -2.88 as of Jul. 03, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Ocean Glass PCL and its competitors. According to the industry distribution chart, Ocean Glass PCL ranks #92 out of 416 companies in the Furnishings, Fixtures & Appliances industry, placing it in the top 22.1%.
Is Ocean Glass PCL's Beneish M-Score too high?
Ocean Glass PCL's current Beneish M-Score is -2.88. Based on the distribution chart, Ocean Glass PCL ranks #92 out of 416 companies in the Furnishings, Fixtures & Appliances industry, which is in the top quartile — a strong position relative to peers. Overall, Ocean Glass PCL has a GF Score™ of 59/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Ocean Glass PCL's Beneish M-Score compare to SN and SGI?
According to the Furnishings, Fixtures & Appliances industry distribution chart, Ocean Glass PCL ranks #92 out of 416 companies for Beneish M-Score. This places Ocean Glass PCL in the top 22% 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 Furnishings, Fixtures & Appliances company?
A good Beneish M-Score depends on the Furnishings, Fixtures & Appliances 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 Ocean Glass PCL and its competitors. Ocean Glass PCL's current Beneish M-Score is -2.88. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Ocean Glass PCL stock overvalued right now?
Based on GuruFocus' analysis, Ocean Glass PCL (BKK:OGC) is currently considered Possible Value Trap. The stock's GF Value™ is ฿18.45, compared to a current price of ฿9.70 — trading 47.4% below its estimated fair value. The current Beneish M-Score is -2.88. Ocean Glass PCL's overall GF Score™ is 59/100 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 Ocean Glass PCL (BKK:OGC), the current Beneish M-Score is -2.88 as of Jul. 03, 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 Ocean Glass PCL (BKK:OGC) Overvalued in 2026?

Based on GuruFocus' analysis, Ocean Glass PCL stock appears to be undervalued. The current stock price of ฿9.70 is trading 47.4% below its estimated GF Value™ of ฿18.45. GuruFocus considers Ocean Glass PCL to be Possible Value Trap.

Key valuation signals for BKK:OGC:

  • Beneish M-Score: -2.88
  • GF Value™: ฿18.45 vs. price of ฿9.70 (47.4% below fair value)
  • GF Score™: 59/100 with 8 warning signs

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


Ocean Glass PCL Business Description

Address Sukhumvit 19 Road (Soi Wattana, 75/3 and 75/88-90 Ocean Tower II, 12th and 34th floor, North Klongtoey, Wattana, Bangkok, THA, 10110
Ocean Glass PCL is a Thailand-based company that manufactures and sells table glassware. The company manufactures glassware for families, food service operators, companies, and brands who want to personalize their own glassware as gifts or souvenirs. Its offering includes all kinds of glasses such as drinking glasses, wine glasses, beer glasses, juice glasses and dining glass sets. It sells its products under the brands Ocean and Lucaris. Its market coverage includes Thailand and Overseas markets, with the majority of the revenue generated from overseas sales.
59GF Score

Get the complete analysis for BKK:OGC

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

฿9.70
Price
฿18.45
GF Value