TSTE PCL (BKK:TSTE) Beneish M-Score: -2.72 (As of Jul. 18, 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:TSTE TSTE PCL BKK:TSTE
78 GF Score
Price ฿10.50
GF Value ฿10.66
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is TSTE PCL Beneish M-Score?

TSTE PCL BKK:TSTE 78 Beneish M-Score is -2.72 as of Jul. 18, 2026. GuruFocus rates BKK:TSTE with a GF Score™ of 78/100 and a GF Value™ of ฿10.66 (Fairly Valued). The stock has 5 warning signs investors should review. Among 1,852 Consumer Packaged Goods companies, TSTE PCL ranks better than 67.17% 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 -2.72 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:TSTE' s Beneish M-Score Range Over the Past 10 Years
Min: -3.08   Med: -2.53   Max: 0.74
Current: -2.72

During the past 13 years, the highest Beneish M-Score of TSTE PCL was 0.74. The lowest was -3.08. And the median was -2.53.


TSTE PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for TSTE 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.

TSTE PCL Beneish M-Score Chart

TSTE 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 -2.44 -0.20 -1.72 -2.66 -2.86

TSTE 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 -2.57 -2.58 -2.90 -2.86 -2.72

BKK:TSTE vs ADM, BG, TSN: Beneish M-Score Comparison

For the Farm Products subindustry, TSTE 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.


TSTE PCL Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, TSTE PCL's Beneish M-Score distribution charts can be found below:

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


BKK:TSTE
78GF Score
TSTE PCL BKK:TSTE
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

TSTE 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 TSTE 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 * 1.0343+0.528 * 0.8624+0.404 * 1.0158+0.892 * 0.9818+0.115 * 0.9515
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0875+4.679 * -0.038349-0.327 * 0.9579
=-2.72

* 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 ฿414 Mil.
Revenue was 653.299 + 639.178 + 653.58 + 644.265 = ฿2,590 Mil.
Gross Profit was 154.717 + 118.135 + 141.15 + 137.785 = ฿552 Mil.
Total Current Assets was ฿1,435 Mil.
Total Assets was ฿6,047 Mil.
Property, Plant and Equipment(Net PPE) was ฿3,833 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿147 Mil.
Selling, General, & Admin. Expense(SGA) was ฿341 Mil.
Total Current Liabilities was ฿1,314 Mil.
Long-Term Debt & Capital Lease Obligation was ฿299 Mil.
Net Income was 50.016 + 30.36 + 33.019 + 37.31 = ฿151 Mil.
Non Operating Income was 23.194 + -8.375 + -0.321 + 0.039 = ฿15 Mil.
Cash Flow from Operations was -150.145 + 398.621 + 130.886 + -11.278 = ฿368 Mil.
Total Receivables was ฿407 Mil.
Revenue was 675.161 + 633.694 + 706.032 + 623.353 = ฿2,638 Mil.
Gross Profit was 140.612 + 110.055 + 135.047 + 98.927 = ฿485 Mil.
Total Current Assets was ฿1,400 Mil.
Total Assets was ฿5,996 Mil.
Property, Plant and Equipment(Net PPE) was ฿3,835 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿140 Mil.
Selling, General, & Admin. Expense(SGA) was ฿319 Mil.
Total Current Liabilities was ฿1,202 Mil.
Long-Term Debt & Capital Lease Obligation was ฿468 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)
=(413.73 / 2590.322) / (407.398 / 2638.24)
=0.159721 / 0.15442
=1.0343

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)
=(484.641 / 2638.24) / (551.787 / 2590.322)
=0.183699 / 0.213019
=0.8624

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 - (1434.575 + 3833.353) / 6047.461) / (1 - (1399.749 + 3835.366) / 5996)
=0.128903 / 0.126899
=1.0158

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
=2590.322 / 2638.24
=0.9818

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))
=(139.545 / (139.545 + 3835.366)) / (146.859 / (146.859 + 3833.353))
=0.035106 / 0.036897
=0.9515

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)
=(340.847 / 2590.322) / (319.217 / 2638.24)
=0.131585 / 0.120996
=1.0875

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)
=((299.055 + 1314.1) / 6047.461) / ((468.096 + 1201.709) / 5996)
=0.266749 / 0.278486
=0.9579

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
=(150.705 - 14.537 - 368.084) / 6047.461
=-0.038349

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.

TSTE PCL has a M-score of -2.72 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 -2.72 mean?
TSTE PCL (BKK:TSTE) has a Beneish M-Score of -2.72 as of Jul. 18, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on TSTE PCL and its competitors. According to the industry distribution chart, TSTE PCL ranks #608 out of 1852 companies in the Consumer Packaged Goods industry, placing it in the top 32.8%.
Is TSTE PCL's Beneish M-Score too high?
TSTE PCL's current Beneish M-Score is -2.72. Based on the distribution chart, TSTE PCL ranks #608 out of 1852 companies in the Consumer Packaged Goods industry, which is above the industry midpoint. Overall, TSTE PCL has a GF Score™ of 78/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does TSTE PCL's Beneish M-Score compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, TSTE PCL ranks #608 out of 1852 companies for Beneish M-Score. This puts TSTE PCL in the upper 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 TSTE PCL and its competitors. TSTE PCL's current Beneish M-Score is -2.72. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is TSTE PCL stock overvalued right now?
Based on GuruFocus' analysis, TSTE PCL (BKK:TSTE) is currently considered Fairly Valued. The stock's GF Value™ is ฿10.66, compared to a current price of ฿10.50 — trading 1.5% below its estimated fair value. The current Beneish M-Score is -2.72. TSTE PCL's overall GF Score™ is 78/100 with 5 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 TSTE PCL (BKK:TSTE), the current Beneish M-Score is -2.72 as of Jul. 18, 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 TSTE PCL (BKK:TSTE) Overvalued in 2026?

Based on GuruFocus' analysis, TSTE PCL stock appears to be undervalued. The current stock price of ฿10.50 is trading 1.5% below its estimated GF Value™ of ฿10.66. GuruFocus considers TSTE PCL to be Fairly Valued.

Key valuation signals for BKK:TSTE:

  • Beneish M-Score: -2.72
  • GF Value™: ฿10.66 vs. price of ฿10.50 (1.5% below fair value)
  • GF Score™: 78/100 with 5 warning signs

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


TSTE PCL Business Description

Address 90 Moo 1, Soi Siamsilo, Poochaosamingphrai Road, Tambon Samrongklang, Ampher Phrapradaeng, Samutprakarn, THA, 10130
TSTE PCL is a Thailand-based company, which is a provider of logistics services. It operates businesses relating to transfer and transportation services , land rental, warehouse, and other assets rental, land trading operation, land lots appropriation and construction of buildings on land for sale, rental, hire-purchase for residential, real estate and office and commercial units. Its segments include Port service and Warehouse, Vegetable Oil and Packaging, Food and Raw Materials, Real Estate and other. Majority revenue is from the Vegetable Oil and Packaging segment.
78GF Score

Get the complete analysis for BKK:TSTE

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

฿10.50
Price
฿10.66
GF Value