Takuni Group PCL (BKK:TAKUNI) Beneish M-Score: -7.21 (As of Sep. 07, 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:TAKUNI Takuni Group PCL BKK:TAKUNI
42 GF Score
Price ฿0.47
GF Value ฿0.37
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Takuni Group PCL Beneish M-Score?

Takuni Group PCL BKK:TAKUNI +6.82% 42 Beneish M-Score is -7.21 as of Sep. 07, 2026. GuruFocus rates BKK:TAKUNI with a GF Score™ of 42/100 and a GF Value™ of ฿0.37 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 830 Oil & Gas companies, Takuni Group PCL ranks better than 98.19% 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 -7.21 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:TAKUNI' s Beneish M-Score Range Over the Past 10 Years
Min: -7.21   Med: -2.65   Max: -0.49
Current: -7.21

During the past 13 years, the highest Beneish M-Score of Takuni Group PCL was -0.49. The lowest was -7.21. And the median was -2.65.


Takuni Group PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Takuni 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.

Takuni Group PCL Beneish M-Score Chart

Takuni Group 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 -2.83 -1.86 -2.83 -2.21 -5.94

Takuni Group PCL Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -3.36 -6.04 -5.94 -5.90 -7.21

BKK:TAKUNI vs MPC, VLO, PSX: Beneish M-Score Comparison

For the Oil & Gas Refining & Marketing subindustry, Takuni 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.


Takuni Group PCL Beneish M-Score vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Takuni Group PCL's Beneish M-Score distribution charts can be found below:

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


BKK:TAKUNI
42GF Score
Takuni Group PCL BKK:TAKUNI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Takuni 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 Takuni 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 * 0.2429+0.528 * -0.4423+0.404 * 0.7157+0.892 * 0.6111+0.115 * 2.2253
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5561+4.679 * -0.603454-0.327 * 1.0952
=-7.21

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was ฿270 Mil.
Revenue was 932.887 + 1108.198 + 652.512 + -228.643 = ฿2,465 Mil.
Gross Profit was 79.561 + 78.322 + 96.337 + -890.566 = ฿-636 Mil.
Total Current Assets was ฿1,985 Mil.
Total Assets was ฿3,067 Mil.
Property, Plant and Equipment(Net PPE) was ฿656 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿51 Mil.
Selling, General, & Admin. Expense(SGA) was ฿272 Mil.
Total Current Liabilities was ฿1,846 Mil.
Long-Term Debt & Capital Lease Obligation was ฿301 Mil.
Net Income was 21.927 + -5.399 + -174.195 + -219.418 = ฿-377 Mil.
Non Operating Income was 33.091 + 9.992 + 18.438 + -0.099 = ฿61 Mil.
Cash Flow from Operations was 429.702 + 890.865 + -323.519 + 415.293 = ฿1,412 Mil.
Total Receivables was ฿1,821 Mil.
Revenue was 1063.526 + 939.012 + 1078.766 + 952.097 = ฿4,033 Mil.
Gross Profit was 114.606 + 91.822 + 188.6 + 65.485 = ฿461 Mil.
Total Current Assets was ฿2,285 Mil.
Total Assets was ฿3,596 Mil.
Property, Plant and Equipment(Net PPE) was ฿613 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿119 Mil.
Selling, General, & Admin. Expense(SGA) was ฿286 Mil.
Total Current Liabilities was ฿2,189 Mil.
Long-Term Debt & Capital Lease Obligation was ฿109 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)
=(270.396 / 2464.954) / (1821.259 / 4033.401)
=0.109696 / 0.451544
=0.2429

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)
=(460.513 / 4033.401) / (-636.346 / 2464.954)
=0.114175 / -0.258157
=-0.4423

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 - (1984.958 + 656.092) / 3067.09) / (1 - (2284.963 + 613.405) / 3596.322)
=0.138907 / 0.194074
=0.7157

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
=2464.954 / 4033.401
=0.6111

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))
=(118.541 / (118.541 + 613.405)) / (51.498 / (51.498 + 656.092))
=0.161953 / 0.072779
=2.2253

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)
=(271.921 / 2464.954) / (285.926 / 4033.401)
=0.110315 / 0.07089
=1.5561

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)
=((300.732 + 1845.501) / 3067.09) / ((108.844 + 2189.071) / 3596.322)
=0.699762 / 0.638963
=1.0952

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
=(-377.085 - 61.422 - 1412.341) / 3067.09
=-0.603454

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.

Takuni Group PCL has a M-score of -7.21 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 -7.21 mean?
Takuni Group PCL (BKK:TAKUNI) has a Beneish M-Score of -7.21 as of Sep. 07, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Takuni Group PCL and its competitors. According to the industry distribution chart, Takuni Group PCL ranks #15 out of 830 companies in the Oil & Gas industry, placing it in the top 1.8%.
Is Takuni Group PCL's Beneish M-Score too high?
Takuni Group PCL's current Beneish M-Score is -7.21. Based on the distribution chart, Takuni Group PCL ranks #15 out of 830 companies in the Oil & Gas industry, which is in the top quartile — a strong position relative to peers. Overall, Takuni Group PCL has a GF Score™ of 42/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Takuni Group PCL's Beneish M-Score compare to MPC and VLO?
According to the Oil & Gas industry distribution chart, Takuni Group PCL ranks #15 out of 830 companies for Beneish M-Score. This places Takuni Group PCL in the top 2% of its industry — outperforming the majority of peers. 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 Oil & Gas company?
A good Beneish M-Score depends on the Oil & Gas 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 Takuni Group PCL and its competitors. Takuni Group PCL's current Beneish M-Score is -7.21. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Takuni Group PCL stock overvalued right now?
Based on GuruFocus' analysis, Takuni Group PCL (BKK:TAKUNI) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿0.37, compared to a current price of ฿0.47 — trading 27% above its estimated fair value. The current Beneish M-Score is -7.21. Takuni Group PCL's overall GF Score™ is 42/100 with 6 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 Takuni Group PCL (BKK:TAKUNI), the current Beneish M-Score is -7.21 as of Sep. 07, 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 Takuni Group PCL (BKK:TAKUNI) Overvalued in 2026?

Based on GuruFocus' analysis, Takuni Group PCL stock appears to be overvalued. The current stock price of ฿0.47 is trading 27% above its estimated GF Value™ of ฿0.37. GuruFocus considers Takuni Group PCL to be Modestly Overvalued.

Key valuation signals for BKK:TAKUNI:

  • Beneish M-Score: -7.21
  • GF Value™: ฿0.37 vs. price of ฿0.47 (27% above fair value)
  • GF Score™: 42/100 with 6 warning signs

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


Takuni Group PCL Business Description

Industry EnergyOil & Gas
Other Exchanges TAKUNI-R:Thailand
Address Kanchanaphisek Road, 140/1 Soi Nawee Charoensap, Bang Khae, Bangkok, THA, 10160
Takuni Group PCL is engaged in the energy sector. The company operates in the business segments of Liquid Petroleum Gas trading, equipment trading and gas system installation, Transportation services, Construction services, Engineering safety testing and inspection services, Electric vehicle assembly and trading; and Others. It derives key revenue from the Liquid Petroleum Gas trading business, which includes petroleum gas trading for household cooking, industry and transportation. The Group is managed and operates principally in Thailand.
42GF Score

Get the complete analysis for BKK:TAKUNI

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

฿0.47
Price
฿0.37
GF Value