WSOL PCL (BKK:WSOL) Beneish M-Score: -5.14 (As of Jul. 21, 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.

What is WSOL PCL Beneish M-Score?

WSOL PCL BKK:WSOL Beneish M-Score is -5.14 as of Jul. 21, 2026. The stock has 5 warning signs investors should review. Among 2,909 Industrial Products companies, WSOL PCL ranks better than 98.45% 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 -5.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:WSOL' s Beneish M-Score Range Over the Past 10 Years
Min: -5.14   Med: -1.93   Max: 1.38
Current: -5.14

During the past 8 years, the highest Beneish M-Score of WSOL PCL was 1.38. The lowest was -5.14. And the median was -1.93.


WSOL PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for WSOL 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.

WSOL PCL Beneish M-Score Chart

WSOL PCL Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 1.38 -1.03 -1.93 -4.50 -5.14

WSOL PCL Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 -4.50 -4.39 -3.31 -1.50 -5.14

WSOL PCL Beneish M-Score Competitor Comparison

For the Business Equipment & Supplies subindustry, WSOL 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.


WSOL PCL Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, WSOL PCL's Beneish M-Score distribution charts can be found below:

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



WSOL 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 WSOL 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 * 1.5165+0.528 * 0.8242+0.404 * 0.8285+0.892 * 0.3751+0.115 * 0.6619
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.7087+4.679 * -0.384159-0.327 * 2.3964
=-5.14

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was ฿430 Mil.
Revenue was 456.029 + 491.206 + 488.699 + 456.725 = ฿1,893 Mil.
Gross Profit was 111.848 + 130.317 + 125.529 + 113.557 = ฿481 Mil.
Total Current Assets was ฿950 Mil.
Total Assets was ฿3,287 Mil.
Property, Plant and Equipment(Net PPE) was ฿465 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿379 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,463 Mil.
Total Current Liabilities was ฿1,881 Mil.
Long-Term Debt & Capital Lease Obligation was ฿4,165 Mil.
Net Income was -3073.966 + -112.844 + -272.36 + -1365.533 = ฿-4,825 Mil.
Non Operating Income was -2126.21 + -0.276 + -281.991 + -1109.26 = ฿-3,518 Mil.
Cash Flow from Operations was -35.751 + 38.745 + -14.543 + -32.841 = ฿-44 Mil.
Total Receivables was ฿756 Mil.
Revenue was 571.121 + 1199.092 + 1517.682 + 1757.74 = ฿5,046 Mil.
Gross Profit was 95.849 + 200.296 + 282.449 + 478.795 = ฿1,057 Mil.
Total Current Assets was ฿1,328 Mil.
Total Assets was ฿9,159 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,538 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿650 Mil.
Selling, General, & Admin. Expense(SGA) was ฿2,282 Mil.
Total Current Liabilities was ฿2,034 Mil.
Long-Term Debt & Capital Lease Obligation was ฿4,996 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)
=(429.941 / 1892.659) / (755.819 / 5045.635)
=0.227162 / 0.149797
=1.5165

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)
=(1057.389 / 5045.635) / (481.251 / 1892.659)
=0.209565 / 0.254272
=0.8242

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 - (950.316 + 465.208) / 3286.595) / (1 - (1327.621 + 1537.625) / 9158.939)
=0.569304 / 0.687164
=0.8285

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
=1892.659 / 5045.635
=0.3751

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))
=(650.233 / (650.233 + 1537.625)) / (379.103 / (379.103 + 465.208))
=0.297201 / 0.449009
=0.6619

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)
=(1462.602 / 1892.659) / (2281.925 / 5045.635)
=0.772776 / 0.452257
=1.7087

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)
=((4164.546 + 1880.622) / 3286.595) / ((4995.804 + 2033.993) / 9158.939)
=1.839341 / 0.767534
=2.3964

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
=(-4824.703 - -3517.737 - -44.39) / 3286.595
=-0.384159

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.

WSOL PCL has a M-score of -5.14 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 -5.14 mean?
WSOL PCL (BKK:WSOL) has a Beneish M-Score of -5.14 as of Jul. 21, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on WSOL PCL and its competitors. According to the industry distribution chart, WSOL PCL ranks #45 out of 2909 companies in the Industrial Products industry, placing it in the top 1.5%.
Is WSOL PCL's Beneish M-Score too high?
WSOL PCL's current Beneish M-Score is -5.14. Based on the distribution chart, WSOL PCL ranks #45 out of 2909 companies in the Industrial Products industry, which is in the top quartile — a strong position relative to peers.
How does WSOL PCL's Beneish M-Score compare to competitors?
According to the Industrial Products industry distribution chart, WSOL PCL ranks #45 out of 2909 companies for Beneish M-Score. This places WSOL 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 Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 WSOL PCL and its competitors. WSOL PCL's current Beneish M-Score is -5.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is WSOL PCL stock overvalued right now?
Based on GuruFocus' analysis, WSOL PCL (BKK:WSOL) is currently considered Possible Value Trap. The stock's GF Value™ is ฿0.19, compared to a current price of ฿0.03 — trading 84.2% below its estimated fair value. The current Beneish M-Score is -5.14. 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 WSOL PCL (BKK:WSOL), the current Beneish M-Score is -5.14 as of Jul. 21, 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.

WSOL PCL Business Description

Address 230 Bang Khun Tian-Chai Talay Road, Samae Dam Sub District, Bang Khun Tian District, Bangkok, THA, 10150
WSOL PCL provides financial solutions, consumer solutions and business solutions to its customers. The Company provides prepaid mobile top-up and electronic receipt services, while its subsidiaries offer vending-based food and beverages, food court management, financial and loan brokerage services, plastic card manufacturing, franchising for transportation and postal services, automated call forwarding system development, contact center services, locker rentals, sales and advertising space leasing, and parking system services. Geographically it operates in Thailand.