GURUFOCUS.COM » STOCK LIST » Basic Materials » Building Materials » Siam Technic Concrete PCL (BKK:STECH) » Definitions » Beneish M-Score

Siam Technic Concrete PCL (BKK:STECH) Beneish M-Score : -2.85 (As of Jun. 23, 2025)


View and export this data going back to 2021. Start your Free Trial

What is Siam Technic Concrete PCL Beneish M-Score?

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 -2.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:STECH' s Beneish M-Score Range Over the Past 10 Years
Min: -2.85   Med: -2.53   Max: -1.97
Current: -2.85

During the past 6 years, the highest Beneish M-Score of Siam Technic Concrete PCL was -1.97. The lowest was -2.85. And the median was -2.53.


Siam Technic Concrete PCL Beneish M-Score Historical Data

The historical data trend for Siam Technic Concrete 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.

* Premium members only.

Siam Technic Concrete PCL Beneish M-Score Chart

Siam Technic Concrete PCL Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24
Beneish M-Score
Get a 7-Day Free Trial - - -1.97 -2.78 -2.59

Siam Technic Concrete PCL Quarterly Data
Mar20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25
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 -2.56 -2.36 -2.00 -2.59 -2.85

Competitive Comparison of Siam Technic Concrete PCL's Beneish M-Score

For the Building Materials subindustry, Siam Technic Concrete 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.


Siam Technic Concrete PCL's Beneish M-Score Distribution in the Building Materials Industry

For the Building Materials industry and Basic Materials sector, Siam Technic Concrete PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Siam Technic Concrete PCL's Beneish M-Score falls into.


;
;

Siam Technic Concrete 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 Siam Technic Concrete 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 * 0.7876+0.528 * 0.9012+0.404 * 1.0338+0.892 * 1.0575+0.115 * 0.9509
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0122+4.679 * -0.04368-0.327 * 0.915
=-2.85

* 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 (Mar25) TTM:Last Year (Mar24) TTM:
Total Receivables was ฿410 Mil.
Revenue was 660.174 + 492.025 + 547.873 + 499.138 = ฿2,199 Mil.
Gross Profit was 150.036 + 107.513 + 111.116 + 97.377 = ฿466 Mil.
Total Current Assets was ฿959 Mil.
Total Assets was ฿3,130 Mil.
Property, Plant and Equipment(Net PPE) was ฿2,016 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿134 Mil.
Selling, General, & Admin. Expense(SGA) was ฿177 Mil.
Total Current Liabilities was ฿982 Mil.
Long-Term Debt & Capital Lease Obligation was ฿501 Mil.
Net Income was 73.054 + 18.105 + 33.121 + 31.238 = ฿156 Mil.
Non Operating Income was 3.439 + -25.378 + 1.576 + 2.786 = ฿-18 Mil.
Cash Flow from Operations was 212.651 + 221.942 + -89.42 + -35.375 = ฿310 Mil.
Total Receivables was ฿492 Mil.
Revenue was 543.317 + 533.342 + 490.492 + 512.575 = ฿2,080 Mil.
Gross Profit was 105.941 + 100.641 + 94.898 + 95.7 = ฿397 Mil.
Total Current Assets was ฿1,042 Mil.
Total Assets was ฿3,092 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,902 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿120 Mil.
Selling, General, & Admin. Expense(SGA) was ฿166 Mil.
Total Current Liabilities was ฿1,374 Mil.
Long-Term Debt & Capital Lease Obligation was ฿228 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)
=(409.571 / 2199.21) / (491.794 / 2079.726)
=0.186236 / 0.236471
=0.7876

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)
=(397.18 / 2079.726) / (466.042 / 2199.21)
=0.190977 / 0.211913
=0.9012

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 - (958.712 + 2016.396) / 3129.649) / (1 - (1041.654 + 1902.373) / 3091.703)
=0.04938 / 0.047765
=1.0338

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
=2199.21 / 2079.726
=1.0575

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))
=(120.065 / (120.065 + 1902.373)) / (134.272 / (134.272 + 2016.396))
=0.059366 / 0.062433
=0.9509

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)
=(177.28 / 2199.21) / (165.624 / 2079.726)
=0.080611 / 0.079637
=1.0122

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)
=((500.908 + 982.464) / 3129.649) / ((227.676 + 1373.915) / 3091.703)
=0.473974 / 0.518029
=0.915

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
=(155.518 - -17.577 - 309.798) / 3129.649
=-0.04368

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.

Siam Technic Concrete PCL has a M-score of -2.85 suggests that the company is unlikely to be a manipulator.


Siam Technic Concrete PCL Beneish M-Score Related Terms

Thank you for viewing the detailed overview of Siam Technic Concrete PCL's Beneish M-Score provided by GuruFocus.com. Please click on the following links to see related term pages.


Siam Technic Concrete PCL Business Description

Traded in Other Exchanges
N/A
Address
Ngamwongwan Road, No. 50 Soi Ngam Wong Wan 47, Intersection 20, Thungsonghong Sub-district, Laksi District, Bangkok, THA, 10210
Siam Technic Concrete PCL is engaged in the manufacture of prestressed concrete products and construction contractor service. The firm has two reportable segments namely Sale of goods and services and Construction. The company generates the majority of its revenue from the Sale of goods and service segments.

Siam Technic Concrete PCL Headlines

No Headlines