Primo Service Solutions PCL (BKK:PRI) Beneish M-Score: -0.80 (As of Jul. 06, 2026)


BKK:PRI Primo Service Solutions PCL BKK:PRI
82 GF Score
Price ฿3.38
GF Value ฿8.53
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Primo Service Solutions PCL Beneish M-Score?

Primo Service Solutions PCL BKK:PRI +2.42% 82 Beneish M-Score is -0.80 as of Jul. 06, 2026. GuruFocus rates BKK:PRI with a GF Score™ of 82/100 and a GF Value™ of ฿8.53 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 1,684 Real Estate companies, Primo Service Solutions PCL ranks worse than 86.52% 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 -0.8 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BKK:PRI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.1   Med: -1.11   Max: 10.57
Current: -0.8

During the past 8 years, the highest Beneish M-Score of Primo Service Solutions PCL was 10.57. The lowest was -3.10. And the median was -1.11.


Primo Service Solutions PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Primo Service Solutions 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.

Primo Service Solutions PCL Beneish M-Score Chart

Primo Service Solutions PCL Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -1.11 6.94 -2.65 -0.97

Primo Service Solutions 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 -3.10 -2.24 -1.00 -0.97 -0.80

BKK:PRI vs CBRE, BEKE, JLL: Beneish M-Score Comparison

For the Real Estate Services subindustry, Primo Service Solutions 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.


Primo Service Solutions PCL Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Primo Service Solutions PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Primo Service Solutions PCL's Beneish M-Score falls into.


BKK:PRI
82GF Score
Primo Service Solutions PCL BKK:PRI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Primo Service Solutions 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 Primo Service Solutions 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 * 1.4068+0.528 * 1.3873+0.404 * 1.0595+0.892 * 1.187+0.115 * 0.8527
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6731+4.679 * 0.200425-0.327 * 1.2126
=-0.80

* 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 ฿1,293 Mil.
Revenue was 326.126 + 489.826 + 573.248 + 429.732 = ฿1,819 Mil.
Gross Profit was 72.616 + 111.873 + 126.999 + 103.341 = ฿415 Mil.
Total Current Assets was ฿1,741 Mil.
Total Assets was ฿2,257 Mil.
Property, Plant and Equipment(Net PPE) was ฿107 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿42 Mil.
Selling, General, & Admin. Expense(SGA) was ฿174 Mil.
Total Current Liabilities was ฿518 Mil.
Long-Term Debt & Capital Lease Obligation was ฿17 Mil.
Net Income was 30.235 + 31.831 + 65.814 + 51.141 = ฿179 Mil.
Non Operating Income was -0.139 + -3.931 + -1.226 + 0.644 = ฿-5 Mil.
Cash Flow from Operations was -92.401 + 68.92 + -308.04 + 62.849 = ฿-269 Mil.
Total Receivables was ฿774 Mil.
Revenue was 344.412 + 408.591 + 409.685 + 369.695 = ฿1,532 Mil.
Gross Profit was 90.988 + 134.503 + 131.017 + 128.308 = ฿485 Mil.
Total Current Assets was ฿1,614 Mil.
Total Assets was ฿2,078 Mil.
Property, Plant and Equipment(Net PPE) was ฿109 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿34 Mil.
Selling, General, & Admin. Expense(SGA) was ฿218 Mil.
Total Current Liabilities was ฿380 Mil.
Long-Term Debt & Capital Lease Obligation was ฿27 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)
=(1293.29 / 1818.932) / (774.48 / 1532.383)
=0.711016 / 0.505409
=1.4068

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)
=(484.816 / 1532.383) / (414.829 / 1818.932)
=0.31638 / 0.228062
=1.3873

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 - (1741.092 + 107.139) / 2256.93) / (1 - (1613.868 + 109.005) / 2078.031)
=0.181086 / 0.170911
=1.0595

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
=1818.932 / 1532.383
=1.187

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))
=(34.433 / (34.433 + 109.005)) / (41.984 / (41.984 + 107.139))
=0.240055 / 0.281539
=0.8527

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)
=(174.148 / 1818.932) / (217.972 / 1532.383)
=0.095742 / 0.142244
=0.6731

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)
=((16.754 + 518.121) / 2256.93) / ((26.566 + 379.579) / 2078.031)
=0.236992 / 0.195447
=1.2126

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
=(179.021 - -4.652 - -268.672) / 2256.93
=0.200425

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.

Primo Service Solutions PCL has a M-score of -0.80 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 -0.80 mean?
Primo Service Solutions PCL (BKK:PRI) has a Beneish M-Score of -0.80 as of Jul. 06, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Primo Service Solutions PCL and its competitors. According to the industry distribution chart, Primo Service Solutions PCL ranks #1457 out of 1684 companies in the Real Estate industry, placing it in the top 86.5%.
Is Primo Service Solutions PCL's Beneish M-Score too high?
Primo Service Solutions PCL's current Beneish M-Score is -0.80. Based on the distribution chart, Primo Service Solutions PCL ranks #1457 out of 1684 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, Primo Service Solutions PCL has a GF Score™ of 82/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Primo Service Solutions PCL's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Primo Service Solutions PCL ranks #1457 out of 1684 companies for Beneish M-Score. This places Primo Service Solutions 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Primo Service Solutions PCL and its competitors. Primo Service Solutions PCL's current Beneish M-Score is -0.80. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Primo Service Solutions PCL stock overvalued right now?
Based on GuruFocus' analysis, Primo Service Solutions PCL (BKK:PRI) is currently considered Possible Value Trap. The stock's GF Value™ is ฿8.53, compared to a current price of ฿3.38 — trading 60.4% below its estimated fair value. The current Beneish M-Score is -0.80. Primo Service Solutions PCL's overall GF Score™ is 82/100 with 5 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 Primo Service Solutions PCL (BKK:PRI), the current Beneish M-Score is -0.80 as of Jul. 06, 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 Primo Service Solutions PCL (BKK:PRI) Overvalued in 2026?

Based on GuruFocus' analysis, Primo Service Solutions PCL stock appears to be undervalued. The current stock price of ฿3.38 is trading 60.4% below its estimated GF Value™ of ฿8.53. GuruFocus considers Primo Service Solutions PCL to be Possible Value Trap.

Key valuation signals for BKK:PRI:

  • Beneish M-Score: -0.80
  • GF Value™: ฿8.53 vs. price of ฿3.38 (60.4% below fair value)
  • GF Score™: 82/100 with 5 warning signs

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


Primo Service Solutions PCL Business Description

Address 496 Moo 9, Soi Bearing 16, Sukhumvit 107 Road, Tambon Samrong Nuea, Muang Samut Prakarn District, Samut Prakan, THA, 10270
Primo Service Solutions PCL is engaged in property management services. The operating segments of the company are the Engineering consultation and design segment, Real estate management segment, Real estate after-sales service segment, and Other segments. The company generates maximum revenue from the Real estate after-sales service segment.
82GF Score

Get the complete analysis for BKK:PRI

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

฿3.38
Price
฿8.53
GF Value