The Practical Solution PCL (BKK:TPS) Beneish M-Score: -2.27 (As of Jul. 09, 2026)


BKK:TPS The Practical Solution PCL BKK:TPS
89 GF Score
Price ฿3.16
GF Value ฿3.15
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is The Practical Solution PCL Beneish M-Score?

The Practical Solution PCL BKK:TPS -0.63% 89 Beneish M-Score is -2.27 as of Jul. 09, 2026. GuruFocus rates BKK:TPS with a GF Score™ of 89/100 and a GF Value™ of ฿3.15 (Fairly Valued). The stock has 7 warning signs investors should review. Among 2,625 Software companies, The Practical Solution PCL ranks worse than 66.36% 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 -2.27 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:TPS' s Beneish M-Score Range Over the Past 10 Years
Min: -3.2   Med: -2.02   Max: -0.24
Current: -2.27

During the past 10 years, the highest Beneish M-Score of The Practical Solution PCL was -0.24. The lowest was -3.20. And the median was -2.02.


The Practical Solution PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for The Practical Solution 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.

The Practical Solution PCL Beneish M-Score Chart

The Practical Solution 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 -2.52 -0.24 -2.20 -2.01 -2.91

The Practical Solution 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 -2.10 -2.68 -2.68 -2.91 -2.27

BKK:TPS vs IBM, ACN, FISV: Beneish M-Score Comparison

For the Information Technology Services subindustry, The Practical Solution 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.


The Practical Solution PCL Beneish M-Score vs Software Industry

For the Software industry and Technology sector, The Practical Solution PCL's Beneish M-Score distribution charts can be found below:

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


BKK:TPS
89GF Score
The Practical Solution PCL BKK:TPS
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

The Practical Solution 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 The Practical Solution 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 * 1.1768+0.528 * 0.9832+0.404 * 1.1143+0.892 * 0.9112+0.115 * 1.0352
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9792+4.679 * 0.028178-0.327 * 1.168
=-2.27

* 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 ฿527 Mil.
Revenue was 261.666 + 433.778 + 396.065 + 381.819 = ฿1,473 Mil.
Gross Profit was 75.803 + 115.008 + 109.864 + 109.908 = ฿411 Mil.
Total Current Assets was ฿1,000 Mil.
Total Assets was ฿1,486 Mil.
Property, Plant and Equipment(Net PPE) was ฿155 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿16 Mil.
Selling, General, & Admin. Expense(SGA) was ฿249 Mil.
Total Current Liabilities was ฿553 Mil.
Long-Term Debt & Capital Lease Obligation was ฿14 Mil.
Net Income was 16.607 + 39.484 + 39.509 + 37.697 = ฿133 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ฿0 Mil.
Cash Flow from Operations was -117.911 + 84.93 + 119.271 + 5.127 = ฿91 Mil.
Total Receivables was ฿491 Mil.
Revenue was 358.606 + 518.835 + 371.842 + 367.561 = ฿1,617 Mil.
Gross Profit was 101.032 + 148.447 + 97.779 + 95.753 = ฿443 Mil.
Total Current Assets was ฿842 Mil.
Total Assets was ฿1,250 Mil.
Property, Plant and Equipment(Net PPE) was ฿158 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿17 Mil.
Selling, General, & Admin. Expense(SGA) was ฿279 Mil.
Total Current Liabilities was ฿376 Mil.
Long-Term Debt & Capital Lease Obligation was ฿33 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)
=(526.788 / 1473.328) / (491.234 / 1616.844)
=0.35755 / 0.303823
=1.1768

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)
=(443.011 / 1616.844) / (410.583 / 1473.328)
=0.273997 / 0.278677
=0.9832

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 - (999.812 + 155.013) / 1486.278) / (1 - (841.681 + 158.25) / 1250.114)
=0.223009 / 0.200128
=1.1143

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
=1473.328 / 1616.844
=0.9112

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))
=(17.218 / (17.218 + 158.25)) / (16.232 / (16.232 + 155.013))
=0.098126 / 0.094788
=1.0352

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)
=(249.09 / 1473.328) / (279.158 / 1616.844)
=0.169066 / 0.172656
=0.9792

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)
=((14.244 + 552.848) / 1486.278) / ((32.873 + 375.506) / 1250.114)
=0.381552 / 0.326673
=1.168

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
=(133.297 - 0 - 91.417) / 1486.278
=0.028178

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.

The Practical Solution PCL has a M-score of -2.27 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 -2.27 mean?
The Practical Solution PCL (BKK:TPS) has a Beneish M-Score of -2.27 as of Jul. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on The Practical Solution PCL and its competitors. According to the industry distribution chart, The Practical Solution PCL ranks #1742 out of 2625 companies in the Software industry, placing it in the top 66.4%.
Is The Practical Solution PCL's Beneish M-Score too high?
The Practical Solution PCL's current Beneish M-Score is -2.27. Based on the distribution chart, The Practical Solution PCL ranks #1742 out of 2625 companies in the Software industry, which is below the industry midpoint. Overall, The Practical Solution PCL has a GF Score™ of 89/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does The Practical Solution PCL's Beneish M-Score compare to IBM and ACN?
According to the Software industry distribution chart, The Practical Solution PCL ranks #1742 out of 2625 companies for Beneish M-Score. This places The Practical Solution 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 Software company?
A good Beneish M-Score depends on the Software 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 The Practical Solution PCL and its competitors. The Practical Solution PCL's current Beneish M-Score is -2.27. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is The Practical Solution PCL stock overvalued right now?
Based on GuruFocus' analysis, The Practical Solution PCL (BKK:TPS) is currently considered Fairly Valued. The stock's GF Value™ is ฿3.15, compared to a current price of ฿3.16 — trading 0.3% above its estimated fair value. The current Beneish M-Score is -2.27. The Practical Solution PCL's overall GF Score™ is 89/100 with 7 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 The Practical Solution PCL (BKK:TPS), the current Beneish M-Score is -2.27 as of Jul. 09, 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 The Practical Solution PCL (BKK:TPS) Overvalued in 2026?

Based on GuruFocus' analysis, The Practical Solution PCL stock appears to be overvalued. The current stock price of ฿3.16 is trading 0.3% above its estimated GF Value™ of ฿3.15. GuruFocus considers The Practical Solution PCL to be Fairly Valued.

Key valuation signals for BKK:TPS:

  • Beneish M-Score: -2.27
  • GF Value™: ฿3.15 vs. price of ฿3.16 (0.3% above fair value)
  • GF Score™: 89/100 with 7 warning signs

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


The Practical Solution PCL Business Description

Address Rachadapisek Road, No. 99 Soi Cement Thai, Lat Yao Subdistrict, Chatuchak District, Bangkok, THA, 10900
The Practical Solution PCL is engaged in the distribution and installation of computer network systems, fully integrated communication systems, wireless communication systems, network security systems, data center solutions and management systems, and network system management, including providing maintenance services related to such systems. The firm operates in the segments of Sales including installment, Maintenance services, Construction, and Others. The majority of revenue is from sales including installment segment. Geographically, it operates in Thailand only.
89GF Score

Get the complete analysis for BKK:TPS

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

฿3.16
Price
฿3.15
GF Value