Rayong Wire Industries PCL (BKK:RWI) Beneish M-Score: -1.85 (As of Jun. 25, 2026)


BKK:RWI Rayong Wire Industries PCL BKK:RWI
33 GF Score
Price ฿0.17
GF Value ฿0.32
Valuation Possible Value Trap
! 3 Warning Signs
View Full Analysis

What is Rayong Wire Industries PCL Beneish M-Score?

Rayong Wire Industries PCL BKK:RWI +6.25% 33 Beneish M-Score is -1.85 as of Jun. 25, 2026. GuruFocus rates BKK:RWI with a GF Score™ of 33/100 and a GF Value™ of ฿0.32 (Possible Value Trap). The stock has 3 warning signs investors should review. Among 593 Steel companies, Rayong Wire Industries PCL ranks worse than 77.91% 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 -1.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:RWI' s Beneish M-Score Range Over the Past 10 Years
Min: -19.93   Med: -2.84   Max: 1.81
Current: -1.85

During the past 13 years, the highest Beneish M-Score of Rayong Wire Industries PCL was 1.81. The lowest was -19.93. And the median was -2.84.


Rayong Wire Industries PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Rayong Wire Industries 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.

Rayong Wire Industries PCL Beneish M-Score Chart

Rayong Wire Industries 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 -1.81 -19.93 -4.24 -2.96 -2.69

Rayong Wire Industries 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 -2.90 -2.28 -3.00 -2.69 -1.85

BKK:RWI vs NUE, STLD, RS: Beneish M-Score Comparison

For the Steel subindustry, Rayong Wire Industries 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.


Rayong Wire Industries PCL Beneish M-Score vs Steel Industry

For the Steel industry and Basic Materials sector, Rayong Wire Industries PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Rayong Wire Industries PCL's Beneish M-Score falls into.


BKK:RWI
33GF Score
Rayong Wire Industries PCL BKK:RWI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Rayong Wire Industries 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 Rayong Wire Industries 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 * 1.4041+0.528 * 1.4255+0.404 * 2.0865+0.892 * 0.8276+0.115 * 0.884
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1184+4.679 * -0.035653-0.327 * 1.1414
=-1.85

* 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 ฿234.9 Mil.
Revenue was 104.595 + 96.041 + 126.64 + 120.676 = ฿448.0 Mil.
Gross Profit was 5.034 + -0.37 + 16.75 + 3.881 = ฿25.3 Mil.
Total Current Assets was ฿623.8 Mil.
Total Assets was ฿1,034.3 Mil.
Property, Plant and Equipment(Net PPE) was ฿233.5 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿26.4 Mil.
Selling, General, & Admin. Expense(SGA) was ฿58.5 Mil.
Total Current Liabilities was ฿34.4 Mil.
Long-Term Debt & Capital Lease Obligation was ฿134.7 Mil.
Net Income was -37.392 + -47.465 + 16.751 + -49.157 = ฿-117.3 Mil.
Non Operating Income was -29.244 + -39.059 + 14.646 + -34.177 = ฿-87.8 Mil.
Cash Flow from Operations was -8.816 + -4.913 + 52.705 + -31.529 = ฿7.4 Mil.
Total Receivables was ฿202.2 Mil.
Revenue was 122.77 + 127.34 + 172.942 + 118.22 = ฿541.3 Mil.
Gross Profit was 7.022 + 10.77 + 20.322 + 5.457 = ฿43.6 Mil.
Total Current Assets was ฿771.8 Mil.
Total Assets was ฿1,141.4 Mil.
Property, Plant and Equipment(Net PPE) was ฿276.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿27.2 Mil.
Selling, General, & Admin. Expense(SGA) was ฿63.2 Mil.
Total Current Liabilities was ฿39.4 Mil.
Long-Term Debt & Capital Lease Obligation was ฿124.1 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)
=(234.931 / 447.952) / (202.176 / 541.272)
=0.524456 / 0.37352
=1.4041

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)
=(43.571 / 541.272) / (25.295 / 447.952)
=0.080497 / 0.056468
=1.4255

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 - (623.789 + 233.474) / 1034.316) / (1 - (771.765 + 276.008) / 1141.416)
=0.171179 / 0.082041
=2.0865

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
=447.952 / 541.272
=0.8276

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))
=(27.249 / (27.249 + 276.008)) / (26.416 / (26.416 + 233.474))
=0.089854 / 0.101643
=0.884

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)
=(58.471 / 447.952) / (63.171 / 541.272)
=0.13053 / 0.116708
=1.1184

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)
=((134.67 + 34.429) / 1034.316) / ((124.123 + 39.373) / 1141.416)
=0.163489 / 0.14324
=1.1414

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
=(-117.263 - -87.834 - 7.447) / 1034.316
=-0.035653

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.

Rayong Wire Industries PCL has a M-score of -1.85 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 -1.85 mean?
Rayong Wire Industries PCL (BKK:RWI) has a Beneish M-Score of -1.85 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Rayong Wire Industries PCL and its competitors. According to the industry distribution chart, Rayong Wire Industries PCL ranks #462 out of 593 companies in the Steel industry, placing it in the top 77.9%.
Is Rayong Wire Industries PCL's Beneish M-Score too high?
Rayong Wire Industries PCL's current Beneish M-Score is -1.85. Based on the distribution chart, Rayong Wire Industries PCL ranks #462 out of 593 companies in the Steel industry, which is in the bottom quartile relative to peers. Overall, Rayong Wire Industries PCL has a GF Score™ of 33/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Rayong Wire Industries PCL's Beneish M-Score compare to NUE and STLD?
According to the Steel industry distribution chart, Rayong Wire Industries PCL ranks #462 out of 593 companies for Beneish M-Score. This places Rayong Wire Industries 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 Steel company?
A good Beneish M-Score depends on the Steel 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 Rayong Wire Industries PCL and its competitors. Rayong Wire Industries PCL's current Beneish M-Score is -1.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Rayong Wire Industries PCL stock overvalued right now?
Based on GuruFocus' analysis, Rayong Wire Industries PCL (BKK:RWI) is currently considered Possible Value Trap. The stock's GF Value™ is ฿0.32, compared to a current price of ฿0.17 — trading 46.9% below its estimated fair value. The current Beneish M-Score is -1.85. Rayong Wire Industries PCL's overall GF Score™ is 33/100 with 3 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 Rayong Wire Industries PCL (BKK:RWI), the current Beneish M-Score is -1.85 as of Jun. 25, 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 Rayong Wire Industries PCL (BKK:RWI) Overvalued in 2026?

Based on GuruFocus' analysis, Rayong Wire Industries PCL stock appears to be undervalued. The current stock price of ฿0.17 is trading 46.9% below its estimated GF Value™ of ฿0.32. GuruFocus considers Rayong Wire Industries PCL to be Possible Value Trap.

Key valuation signals for BKK:RWI:

  • Beneish M-Score: -1.85
  • GF Value™: ฿0.32 vs. price of ฿0.17 (46.9% below fair value)
  • GF Score™: 33/100 with 3 warning signs

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


Rayong Wire Industries PCL Business Description

Address No. 5, I-5 Road, Maptapud Industrial Estate, Maptapud, Muang, Rayong, Rayong, THA, 21150
Rayong Wire Industries PCL is a manufacturer of steel wire and mesh. The company manufactures and distributes prestressed wire, prestressed concrete strand wire and welding wire. It operates in Thailand.
33GF Score

Get the complete analysis for BKK:RWI

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

฿0.17
Price
฿0.32
GF Value