Patrangsit Healthcare Group PCL (BKK:PHG) Beneish M-Score: -2.47 (As of Jul. 16, 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:PHG Patrangsit Healthcare Group PCL BKK:PHG
43 GF Score
Price ฿10.30
GF Value ฿15.89
Valuation Significantly Undervalued
View Full Analysis

What is Patrangsit Healthcare Group PCL Beneish M-Score?

Patrangsit Healthcare Group PCL BKK:PHG +1.98% 43 Beneish M-Score is -2.47 as of Jul. 16, 2026. GuruFocus rates BKK:PHG with a GF Score™ of 43/100 and a GF Value™ of ฿15.89 (Significantly Undervalued). Among 629 Healthcare Providers & Services companies, Patrangsit Healthcare Group PCL ranks worse than 60.1% 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 -2.47 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:PHG' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -2.54   Max: -2.47
Current: -2.47

During the past 5 years, the highest Beneish M-Score of Patrangsit Healthcare Group PCL was -2.47. The lowest was -2.83. And the median was -2.54.


Patrangsit Healthcare Group PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Patrangsit Healthcare Group 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.

Patrangsit Healthcare Group PCL Beneish M-Score Chart

Patrangsit Healthcare Group PCL Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 0.00 -2.51 -2.56

Patrangsit Healthcare Group PCL Quarterly Data
Dec21 Mar22 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 -2.63 -2.48 -2.49 -2.56 -2.47

BKK:PHG vs HCA, THC, DVA: Beneish M-Score Comparison

For the Medical Care Facilities subindustry, Patrangsit Healthcare Group 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.


Patrangsit Healthcare Group PCL Beneish M-Score vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Patrangsit Healthcare Group PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Patrangsit Healthcare Group PCL's Beneish M-Score falls into.


BKK:PHG
43GF Score
Patrangsit Healthcare Group PCL BKK:PHG
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Patrangsit Healthcare Group 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 Patrangsit Healthcare Group 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 * 1.1026+0.528 * 0.9765+0.404 * 1.039+0.892 * 1.0712+0.115 * 0.9014
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.044+4.679 * -0.020186-0.327 * 1.1021
=-2.47

* 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 ฿377 Mil.
Revenue was 596.828 + 621.985 + 645.33 + 623.654 = ฿2,488 Mil.
Gross Profit was 130.815 + 148.089 + 160.332 + 163.18 = ฿602 Mil.
Total Current Assets was ฿1,712 Mil.
Total Assets was ฿2,689 Mil.
Property, Plant and Equipment(Net PPE) was ฿898 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿108 Mil.
Selling, General, & Admin. Expense(SGA) was ฿292 Mil.
Total Current Liabilities was ฿371 Mil.
Long-Term Debt & Capital Lease Obligation was ฿8 Mil.
Net Income was 44.501 + 64.55 + 79.716 + 86.701 = ฿275 Mil.
Non Operating Income was -0.009 + -0.013 + 0 + -0.005 = ฿-0 Mil.
Cash Flow from Operations was 62.519 + 89.341 + 147.483 + 30.429 = ฿330 Mil.
Total Receivables was ฿319 Mil.
Revenue was 616.092 + 554.288 + 625.378 + 526.677 = ฿2,322 Mil.
Gross Profit was 155.462 + 122.174 + 168.102 + 103.407 = ฿549 Mil.
Total Current Assets was ฿1,526 Mil.
Total Assets was ฿2,504 Mil.
Property, Plant and Equipment(Net PPE) was ฿906 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿97 Mil.
Selling, General, & Admin. Expense(SGA) was ฿261 Mil.
Total Current Liabilities was ฿319 Mil.
Long-Term Debt & Capital Lease Obligation was ฿2 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)
=(376.884 / 2487.797) / (319.085 / 2322.435)
=0.151493 / 0.137392
=1.1026

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)
=(549.145 / 2322.435) / (602.416 / 2487.797)
=0.236452 / 0.242148
=0.9765

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 - (1711.94 + 897.833) / 2688.788) / (1 - (1526.359 + 906.381) / 2503.547)
=0.029387 / 0.028283
=1.039

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
=2487.797 / 2322.435
=1.0712

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))
=(96.839 / (96.839 + 906.381)) / (107.683 / (107.683 + 897.833))
=0.096528 / 0.107092
=0.9014

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)
=(291.846 / 2487.797) / (260.969 / 2322.435)
=0.117311 / 0.112369
=1.044

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)
=((7.835 + 371.368) / 2688.788) / ((1.603 + 318.767) / 2503.547)
=0.141031 / 0.127966
=1.1021

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
=(275.468 - -0.027 - 329.772) / 2688.788
=-0.020186

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.

Patrangsit Healthcare Group PCL has a M-score of -2.47 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 -2.47 mean?
Patrangsit Healthcare Group PCL (BKK:PHG) has a Beneish M-Score of -2.47 as of Jul. 16, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Patrangsit Healthcare Group PCL and its competitors. According to the industry distribution chart, Patrangsit Healthcare Group PCL ranks #378 out of 629 companies in the Healthcare Providers & Services industry, placing it in the top 60.1%.
Is Patrangsit Healthcare Group PCL's Beneish M-Score too high?
Patrangsit Healthcare Group PCL's current Beneish M-Score is -2.47. Based on the distribution chart, Patrangsit Healthcare Group PCL ranks #378 out of 629 companies in the Healthcare Providers & Services industry, which is below the industry midpoint. Overall, Patrangsit Healthcare Group PCL has a GF Score™ of 43/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Patrangsit Healthcare Group PCL's Beneish M-Score compare to HCA and THC?
According to the Healthcare Providers & Services industry distribution chart, Patrangsit Healthcare Group PCL ranks #378 out of 629 companies for Beneish M-Score. This places Patrangsit Healthcare Group 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 Healthcare Providers & Services company?
A good Beneish M-Score depends on the Healthcare Providers & 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 Patrangsit Healthcare Group PCL and its competitors. Patrangsit Healthcare Group PCL's current Beneish M-Score is -2.47. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Patrangsit Healthcare Group PCL stock overvalued right now?
Based on GuruFocus' analysis, Patrangsit Healthcare Group PCL (BKK:PHG) is currently considered Significantly Undervalued. The stock's GF Value™ is ฿15.89, compared to a current price of ฿10.30 — trading 35.2% below its estimated fair value. The current Beneish M-Score is -2.47. Patrangsit Healthcare Group PCL's overall GF Score™ is 43/100. 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 Patrangsit Healthcare Group PCL (BKK:PHG), the current Beneish M-Score is -2.47 as of Jul. 16, 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 Patrangsit Healthcare Group PCL (BKK:PHG) Overvalued in 2026?

Based on GuruFocus' analysis, Patrangsit Healthcare Group PCL stock appears to be undervalued. The current stock price of ฿10.30 is trading 35.2% below its estimated GF Value™ of ฿15.89. GuruFocus considers Patrangsit Healthcare Group PCL to be Significantly Undervalued.

Key valuation signals for BKK:PHG:

  • Beneish M-Score: -2.47
  • GF Value™: ฿15.89 vs. price of ฿10.30 (35.2% below fair value)
  • GF Score™: 43/100

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


Patrangsit Healthcare Group PCL Business Description

Address 733/345, 733/359 Moo 8, Phahonyothin Road, Tambon Khu Khot, Amphoe Lam Luk Ka, Pathum Thani, Bangkok, THA, 12130
Patrangsit Healthcare Group PCL engages in the operations of the hospital business. The company's services include medical services, wardroom, health insurance customer services, corporate customer services and international services. It operates in one main reportable operating segment, which is hospital business and operates in one geographical area, which is Thailand.
43GF Score

Get the complete analysis for BKK:PHG

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

฿10.30
Price
฿15.89
GF Value