Rojana Industrial Park PCL (BKK:ROJNA) Beneish M-Score: -2.57 (As of Aug. 02, 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:ROJNA Rojana Industrial Park PCL BKK:ROJNA
68 GF Score
Price ฿6.10
GF Value ฿4.59
Valuation Significantly Overvalued
! 9 Warning Signs
View Full Analysis

What is Rojana Industrial Park PCL Beneish M-Score?

Rojana Industrial Park PCL BKK:ROJNA +0.83% 68 Beneish M-Score is -2.57 as of Aug. 02, 2026. GuruFocus rates BKK:ROJNA with a GF Score™ of 68/100 and a GF Value™ of ฿4.59 (Significantly Overvalued). The stock has 9 warning signs investors should review. Among 395 Utilities - Independent Power Producers companies, Rojana Industrial Park PCL ranks worse than 54.43% 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:ROJNA' s Beneish M-Score Range Over the Past 10 Years
Min: -3.87   Med: -2.57   Max: 4.1
Current: -2.57

During the past 13 years, the highest Beneish M-Score of Rojana Industrial Park PCL was 4.10. The lowest was -3.87. And the median was -2.57.


Rojana Industrial Park PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Rojana Industrial Park 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.

Rojana Industrial Park PCL Beneish M-Score Chart

Rojana Industrial Park 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 -2.66 -1.84 -3.79 -2.71 -2.79

Rojana Industrial Park 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 -2.55 -2.57 -2.55 -2.79 -2.57

BKK:ROJNA vs CEG, VST, NRG: Beneish M-Score Comparison

For the Utilities - Independent Power Producers subindustry, Rojana Industrial Park 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.


Rojana Industrial Park PCL Beneish M-Score vs Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Rojana Industrial Park PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rojana Industrial Park PCL's Beneish M-Score falls into.


BKK:ROJNA
68GF Score
Rojana Industrial Park PCL BKK:ROJNA
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Rojana Industrial Park 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 Rojana Industrial Park 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 * 1.3875+0.528 * 1.1252+0.404 * 0.883+0.892 * 0.7539+0.115 * 1.0367
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3035+4.679 * -0.044305-0.327 * 0.9748
=-2.57

* 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 ฿2,307 Mil.
Revenue was 3468.195 + 3150.235 + 3849.815 + 4326.778 = ฿14,795 Mil.
Gross Profit was 673.371 + 597.445 + 718.056 + 907.799 = ฿2,897 Mil.
Total Current Assets was ฿22,226 Mil.
Total Assets was ฿48,829 Mil.
Property, Plant and Equipment(Net PPE) was ฿16,409 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,622 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,055 Mil.
Total Current Liabilities was ฿9,393 Mil.
Long-Term Debt & Capital Lease Obligation was ฿13,588 Mil.
Net Income was 2314.892 + -9.949 + 680.824 + -384.709 = ฿2,601 Mil.
Non Operating Income was 2625.226 + -138.319 + 623.649 + -1033.06 = ฿2,077 Mil.
Cash Flow from Operations was 929.457 + -1370.082 + 1940.464 + 1187.094 = ฿2,687 Mil.
Total Receivables was ฿2,205 Mil.
Revenue was 3684.287 + 5459.576 + 5346.706 + 5134.038 = ฿19,625 Mil.
Gross Profit was 720.772 + 1149.763 + 1288.287 + 1164.415 = ฿4,323 Mil.
Total Current Assets was ฿18,920 Mil.
Total Assets was ฿46,786 Mil.
Property, Plant and Equipment(Net PPE) was ฿16,805 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿1,729 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,074 Mil.
Total Current Liabilities was ฿11,433 Mil.
Long-Term Debt & Capital Lease Obligation was ฿11,156 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)
=(2306.848 / 14795.023) / (2205.377 / 19624.607)
=0.155921 / 0.112378
=1.3875

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)
=(4323.237 / 19624.607) / (2896.671 / 14795.023)
=0.220297 / 0.195787
=1.1252

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 - (22226.358 + 16408.737) / 48829.142) / (1 - (18919.759 + 16804.873) / 46785.889)
=0.20877 / 0.236423
=0.883

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
=14795.023 / 19624.607
=0.7539

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))
=(1728.7 / (1728.7 + 16804.873)) / (1622.286 / (1622.286 + 16408.737))
=0.093274 / 0.089972
=1.0367

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)
=(1055.052 / 14795.023) / (1073.59 / 19624.607)
=0.071311 / 0.054706
=1.3035

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)
=((13588.13 + 9393.253) / 48829.142) / ((11156.297 + 11433.224) / 46785.889)
=0.470649 / 0.482828
=0.9748

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
=(2601.058 - 2077.496 - 2686.933) / 48829.142
=-0.044305

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.

Rojana Industrial Park PCL has a M-score of -2.57 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 -2.57 mean?
Rojana Industrial Park PCL (BKK:ROJNA) has a Beneish M-Score of -2.57 as of Aug. 02, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Rojana Industrial Park PCL and its competitors. According to the industry distribution chart, Rojana Industrial Park PCL ranks #215 out of 395 companies in the Utilities - Independent Power Producers industry, placing it in the top 54.4%.
Is Rojana Industrial Park PCL's Beneish M-Score too high?
Rojana Industrial Park PCL's current Beneish M-Score is -2.57. Based on the distribution chart, Rojana Industrial Park PCL ranks #215 out of 395 companies in the Utilities - Independent Power Producers industry, which is below the industry midpoint. Overall, Rojana Industrial Park PCL has a GF Score™ of 68/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Rojana Industrial Park PCL's Beneish M-Score compare to CEG and VST?
According to the Utilities - Independent Power Producers industry distribution chart, Rojana Industrial Park PCL ranks #215 out of 395 companies for Beneish M-Score. This places Rojana Industrial Park 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 an Utilities - Independent Power Producers company?
A good Beneish M-Score depends on the Utilities - Independent Power Producers 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 Rojana Industrial Park PCL and its competitors. Rojana Industrial Park PCL's current Beneish M-Score is -2.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Rojana Industrial Park PCL stock overvalued right now?
Based on GuruFocus' analysis, Rojana Industrial Park PCL (BKK:ROJNA) is currently considered Significantly Overvalued. The stock's GF Value™ is ฿4.59, compared to a current price of ฿6.10 — trading 32.9% above its estimated fair value. The current Beneish M-Score is -2.57. Rojana Industrial Park PCL's overall GF Score™ is 68/100 with 9 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 Rojana Industrial Park PCL (BKK:ROJNA), the current Beneish M-Score is -2.57 as of Aug. 02, 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 Rojana Industrial Park PCL (BKK:ROJNA) Overvalued in 2026?

Based on GuruFocus' analysis, Rojana Industrial Park PCL stock appears to be overvalued. The current stock price of ฿6.10 is trading 32.9% above its estimated GF Value™ of ฿4.59. GuruFocus considers Rojana Industrial Park PCL to be Significantly Overvalued.

Key valuation signals for BKK:ROJNA:

  • Beneish M-Score: -2.57
  • GF Value™: ฿4.59 vs. price of ฿6.10 (32.9% above fair value)
  • GF Score™: 68/100 with 9 warning signs

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


Rojana Industrial Park PCL Business Description

Address New Petchaburi Road, 2034/115 Ital Thai Tower, 26th Floor, Bang Kapi, Huai Khwang, Bangkok, THA, 10310
Rojana Industrial Park PCL is engaged in the development of industrial estate at Ayutthaya, Rayong, and Chonburi Provinces. The segments of the company comprise Real estate development & related services, Electricity generating, Production & distribution of industrial water. The majority of revenue is derived from the sales of electricity business. Geographically it only operates in Thailand.
68GF Score

Get the complete analysis for BKK:ROJNA

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

฿6.10
Price
฿4.59
GF Value