Union Mosaic Industry PCL (BKK:UMI) Beneish M-Score: -2.95 (As of Sep. 20, 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:UMI Union Mosaic Industry PCL BKK:UMI
49 GF Score
Price ฿0.88
GF Value ฿0.74
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is Union Mosaic Industry PCL Beneish M-Score?

Union Mosaic Industry PCL BKK:UMI -1.12% 49 Beneish M-Score is -2.95 as of Sep. 20, 2026. GuruFocus rates BKK:UMI with a GF Score™ of 49/100 and a GF Value™ of ฿0.74 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 1,708 Construction companies, Union Mosaic Industry PCL ranks better than 81.26% 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 -2.95 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:UMI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.44   Med: -2.77   Max: -1.98
Current: -2.95

During the past 13 years, the highest Beneish M-Score of Union Mosaic Industry PCL was -1.98. The lowest was -3.44. And the median was -2.77.


Union Mosaic Industry PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Union Mosaic Industry 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.

Union Mosaic Industry PCL Beneish M-Score Chart

Union Mosaic Industry 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 -3.22 -2.82 -2.77 -2.94 -2.86

Union Mosaic Industry 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 -2.76 -2.87 -2.84 -2.96 -3.00

BKK:UMI vs TT, JCI, CARR: Beneish M-Score Comparison

For the Building Products & Equipment subindustry, Union Mosaic Industry 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.


Union Mosaic Industry PCL Beneish M-Score vs Construction Industry

For the Construction industry and Industrials sector, Union Mosaic Industry PCL's Beneish M-Score distribution charts can be found below:

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


BKK:UMI
49GF Score
Union Mosaic Industry PCL BKK:UMI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Union Mosaic Industry 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 Union Mosaic Industry 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 * 1.0255+0.528 * 0.8954+0.404 * 1.0524+0.892 * 0.9971+0.115 * 1.2211
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0624+4.679 * 0.028358-0.327 * 0.8505
=-2.30

* 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 ฿644 Mil.
Revenue was 625.173 + 675.415 + 574.7 + 631.274 = ฿2,507 Mil.
Gross Profit was 195.665 + 197.33 + 173.756 + 177.594 = ฿744 Mil.
Total Current Assets was ฿1,596 Mil.
Total Assets was ฿3,079 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,385 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿90 Mil.
Selling, General, & Admin. Expense(SGA) was ฿636 Mil.
Total Current Liabilities was ฿593 Mil.
Long-Term Debt & Capital Lease Obligation was ฿155 Mil.
Net Income was 26.622 + 307.146 + 22.237 + 20.546 = ฿377 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ฿0 Mil.
Cash Flow from Operations was 63.046 + 92.573 + 100.819 + 32.808 = ฿289 Mil.
Total Receivables was ฿630 Mil.
Revenue was 599.818 + 647.339 + 586.076 + 680.655 = ฿2,514 Mil.
Gross Profit was 165.741 + 164.504 + 158.652 + 179.559 = ฿668 Mil.
Total Current Assets was ฿1,540 Mil.
Total Assets was ฿2,890 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,262 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿101 Mil.
Selling, General, & Admin. Expense(SGA) was ฿600 Mil.
Total Current Liabilities was ฿582 Mil.
Long-Term Debt & Capital Lease Obligation was ฿243 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)
=(644.328 / 2506.562) / (630.145 / 2513.888)
=0.257057 / 0.250665
=1.0255

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)
=(668.456 / 2513.888) / (744.345 / 2506.562)
=0.265905 / 0.296959
=0.8954

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 - (1595.64 + 1384.694) / 3078.637) / (1 - (1540.285 + 1261.972) / 2889.941)
=0.031931 / 0.030341
=1.0524

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
=2506.562 / 2513.888
=0.9971

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))
=(101.246 / (101.246 + 1261.972)) / (89.675 / (89.675 + 1384.694))
=0.07427 / 0.060823
=1.2211

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)
=(635.665 / 2506.562) / (600.062 / 2513.888)
=0.253601 / 0.238699
=1.0624

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)
=((155.057 + 592.787) / 3078.637) / ((243.469 + 581.978) / 2889.941)
=0.242914 / 0.285628
=0.8505

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
=(376.551 - 0 - 289.246) / 3078.637
=0.028358

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.

Union Mosaic Industry PCL has a M-score of -2.30 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 -2.95 mean?
Union Mosaic Industry PCL (BKK:UMI) has a Beneish M-Score of -2.95 as of Sep. 20, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Union Mosaic Industry PCL and its competitors. According to the industry distribution chart, Union Mosaic Industry PCL ranks #320 out of 1708 companies in the Construction industry, placing it in the top 18.7%.
Is Union Mosaic Industry PCL's Beneish M-Score too high?
Union Mosaic Industry PCL's current Beneish M-Score is -2.95. Based on the distribution chart, Union Mosaic Industry PCL ranks #320 out of 1708 companies in the Construction industry, which is in the top quartile — a strong position relative to peers. Overall, Union Mosaic Industry PCL has a GF Score™ of 49/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Union Mosaic Industry PCL's Beneish M-Score compare to TT and JCI?
According to the Construction industry distribution chart, Union Mosaic Industry PCL ranks #320 out of 1708 companies for Beneish M-Score. This places Union Mosaic Industry PCL in the top 19% 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 a Construction company?
A good Beneish M-Score depends on the Construction 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 Union Mosaic Industry PCL and its competitors. Union Mosaic Industry PCL's current Beneish M-Score is -2.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Union Mosaic Industry PCL stock overvalued right now?
Based on GuruFocus' analysis, Union Mosaic Industry PCL (BKK:UMI) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿0.74, compared to a current price of ฿0.88 — trading 18.9% above its estimated fair value. The current Beneish M-Score is -2.95. Union Mosaic Industry PCL's overall GF Score™ is 49/100 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 Union Mosaic Industry PCL (BKK:UMI), the current Beneish M-Score is -2.95 as of Sep. 20, 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 Union Mosaic Industry PCL (BKK:UMI) Overvalued in 2026?

Based on GuruFocus' analysis, Union Mosaic Industry PCL stock appears to be overvalued. The current stock price of ฿0.88 is trading 18.9% above its estimated GF Value™ of ฿0.74. GuruFocus considers Union Mosaic Industry PCL to be Modestly Overvalued.

Key valuation signals for BKK:UMI:

  • Beneish M-Score: -2.95
  • GF Value™: ฿0.74 vs. price of ฿0.88 (18.9% above fair value)
  • GF Score™: 49/100 with 6 warning signs

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


Union Mosaic Industry PCL Business Description

Other Exchanges UMI-R:Thailand
Address Rama 9 Road, 29th Floor, 65 Chamnan Phenjati Business Center, Huai Khwang District, Bangkok, THA, 10320
Union Mosaic Industry PCL is a Thailand-based company engaged in the production and distribution of ceramic floor and wall tiles. The group operates through two principal segments: Local floor and wall tiles, which focuses on the manufacture and sale of tiles within the domestic market in Thailand, and Export floor and wall tiles, which involves the sale and distribution of tiles to international markets.
49GF Score

Get the complete analysis for BKK:UMI

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

฿0.88
Price
฿0.74
GF Value