Warrix Sport PCL (BKK:WARRIX) Beneish M-Score: -2.57 (As of Sep. 05, 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:WARRIX Warrix Sport PCL BKK:WARRIX
46 GF Score
Price ฿1.25
GF Value ฿4.39
Valuation Significantly Undervalued
! 1 Warning Sign
View Full Analysis

What is Warrix Sport PCL Beneish M-Score?

Warrix Sport PCL BKK:WARRIX +0.81% 46 Beneish M-Score is -2.57 as of Sep. 05, 2026. GuruFocus rates BKK:WARRIX with a GF Score™ of 46/100 and a GF Value™ of ฿4.39 (Significantly Undervalued). The stock has 1 warning sign investors should review. Among 820 Travel & Leisure companies, Warrix Sport PCL ranks worse than 54.15% 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 -2.57 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:WARRIX' s Beneish M-Score Range Over the Past 10 Years
Min: -2.88   Med: -2.38   Max: -1.45
Current: -2.57

During the past 5 years, the highest Beneish M-Score of Warrix Sport PCL was -1.45. The lowest was -2.88. And the median was -2.38.


Warrix Sport PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Warrix Sport 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.

Warrix Sport PCL Beneish M-Score Chart

Warrix Sport PCL Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 -2.38 -1.76 -2.70

Warrix Sport PCL Quarterly Data
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 -1.80 -2.23 -2.70 -2.83 -2.57

BKK:WARRIX vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, Warrix Sport 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.


Warrix Sport PCL Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Warrix Sport PCL's Beneish M-Score distribution charts can be found below:

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


BKK:WARRIX
46GF Score
Warrix Sport PCL BKK:WARRIX
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Warrix Sport 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 Warrix Sport 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 * 0.7491+0.528 * 0.9975+0.404 * 1.3368+0.892 * 1.2175+0.115 * 0.7972
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.211+4.679 * -0.024283-0.327 * 1.0574
=-2.57

* 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 ฿371 Mil.
Revenue was 435.992 + 363.979 + 594.109 + 460.047 = ฿1,854 Mil.
Gross Profit was 214.236 + 177.526 + 289.054 + 219.415 = ฿900 Mil.
Total Current Assets was ฿1,344 Mil.
Total Assets was ฿1,811 Mil.
Property, Plant and Equipment(Net PPE) was ฿241 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿91 Mil.
Selling, General, & Admin. Expense(SGA) was ฿926 Mil.
Total Current Liabilities was ฿383 Mil.
Long-Term Debt & Capital Lease Obligation was ฿99 Mil.
Net Income was -35.66 + -38.014 + 33.097 + 15.411 = ฿-25 Mil.
Non Operating Income was 0 + -3.559 + 0 + 0 = ฿-4 Mil.
Cash Flow from Operations was -56.467 + -40.258 + 105.939 + 13.153 = ฿22 Mil.
Total Receivables was ฿406 Mil.
Revenue was 316.922 + 330.367 + 447.006 + 428.634 = ฿1,523 Mil.
Gross Profit was 142.657 + 158.128 + 222.334 + 214.484 = ฿738 Mil.
Total Current Assets was ฿1,394 Mil.
Total Assets was ฿1,845 Mil.
Property, Plant and Equipment(Net PPE) was ฿279 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿78 Mil.
Selling, General, & Admin. Expense(SGA) was ฿628 Mil.
Total Current Liabilities was ฿351 Mil.
Long-Term Debt & Capital Lease Obligation was ฿114 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)
=(370.728 / 1854.127) / (406.478 / 1522.929)
=0.199947 / 0.266905
=0.7491

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)
=(737.603 / 1522.929) / (900.231 / 1854.127)
=0.484332 / 0.485528
=0.9975

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 - (1343.891 + 240.756) / 1810.868) / (1 - (1393.732 + 279.141) / 1845.325)
=0.124924 / 0.093453
=1.3368

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
=1854.127 / 1522.929
=1.2175

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))
=(78.341 / (78.341 + 279.141)) / (91.28 / (91.28 + 240.756))
=0.219147 / 0.27491
=0.7972

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)
=(925.501 / 1854.127) / (627.75 / 1522.929)
=0.499157 / 0.412199
=1.211

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)
=((99.338 + 382.942) / 1810.868) / ((113.575 + 351.19) / 1845.325)
=0.266325 / 0.251861
=1.0574

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
=(-25.166 - -3.559 - 22.367) / 1810.868
=-0.024283

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.

Warrix Sport PCL has a M-score of -2.57 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 -2.57 mean?
Warrix Sport PCL (BKK:WARRIX) has a Beneish M-Score of -2.57 as of Sep. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Warrix Sport PCL and its competitors. According to the industry distribution chart, Warrix Sport PCL ranks #444 out of 820 companies in the Travel & Leisure industry, placing it in the top 54.1%.
Is Warrix Sport PCL's Beneish M-Score too high?
Warrix Sport PCL's current Beneish M-Score is -2.57. Based on the distribution chart, Warrix Sport PCL ranks #444 out of 820 companies in the Travel & Leisure industry, which is below the industry midpoint. Overall, Warrix Sport PCL has a GF Score™ of 46/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Warrix Sport PCL's Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, Warrix Sport PCL ranks #444 out of 820 companies for Beneish M-Score. This places Warrix Sport 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Warrix Sport PCL and its competitors. Warrix Sport PCL's current Beneish M-Score is -2.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Warrix Sport PCL stock overvalued right now?
Based on GuruFocus' analysis, Warrix Sport PCL (BKK:WARRIX) is currently considered Significantly Undervalued. The stock's GF Value™ is ฿4.39, compared to a current price of ฿1.25 — trading 71.5% below its estimated fair value. The current Beneish M-Score is -2.57. Warrix Sport PCL's overall GF Score™ is 46/100 with 1 warning sign 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 Warrix Sport PCL (BKK:WARRIX), the current Beneish M-Score is -2.57 as of Sep. 05, 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 Warrix Sport PCL (BKK:WARRIX) Overvalued in 2026?

Based on GuruFocus' analysis, Warrix Sport PCL stock appears to be undervalued. The current stock price of ฿1.25 is trading 71.5% below its estimated GF Value™ of ฿4.39. GuruFocus considers Warrix Sport PCL to be Significantly Undervalued.

Key valuation signals for BKK:WARRIX:

  • Beneish M-Score: -2.57
  • GF Value™: ฿4.39 vs. price of ฿1.25 (71.5% below fair value)
  • GF Score™: 46/100 with 1 warning sign

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


Warrix Sport PCL Business Description

Address 849/6-8 Stadium One, Rama 6 Road, Wangmai, Pathumwan, Bangkok, THA, 10330
Warrix Sport PCL operates its main business as the seller of uniforms, clothing, and sports equipment locally and overseas and operates a physical therapy clinic. The group operates in three segments, Credit selling, online selling and other segments. It derives maximum revenue from Credit Selling segment. The company mainly operates in the geographical area of operations in Thailand and generates majority revenue from domestic sales and services.
46GF Score

Get the complete analysis for BKK:WARRIX

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

฿1.25
Price
฿4.39
GF Value