RSXYZ PCL (BKK:XYZ) Beneish M-Score: -3.91 (As of Jul. 03, 2026)


BKK:XYZ RSXYZ PCL BKK:XYZ
65 GF Score
Price ฿0.29
GF Value ฿1.35
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is RSXYZ PCL Beneish M-Score?

RSXYZ PCL BKK:XYZ 65 Beneish M-Score is -3.91 as of Jul. 03, 2026. GuruFocus rates BKK:XYZ with a GF Score™ of 65/100 and a GF Value™ of ฿1.35 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 1,527 Chemicals companies, RSXYZ PCL ranks better than 96.59% 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 -3.91 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:XYZ' s Beneish M-Score Range Over the Past 10 Years
Min: -8.57   Med: -2.72   Max: 15.2
Current: -3.91

During the past 13 years, the highest Beneish M-Score of RSXYZ PCL was 15.20. The lowest was -8.57. And the median was -2.72.


RSXYZ PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for RSXYZ 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.

RSXYZ PCL Beneish M-Score Chart

RSXYZ 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 4.44 -3.63 -0.53 -2.53 -5.11

RSXYZ 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 -4.46 -5.09 -4.82 -5.11 -3.91

BKK:XYZ vs LIN, SHW, ECL: Beneish M-Score Comparison

For the Specialty Chemicals subindustry, RSXYZ 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.


RSXYZ PCL Beneish M-Score vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, RSXYZ PCL's Beneish M-Score distribution charts can be found below:

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


BKK:XYZ
65GF Score
RSXYZ PCL BKK:XYZ
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

RSXYZ 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 RSXYZ 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 * 0.491+0.528 * 0.9048+0.404 * 1.6462+0.892 * 0.6703+0.115 * 0.4565
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4259+4.679 * -0.151044-0.327 * 1.1157
=-3.91

* 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 ฿13 Mil.
Revenue was 373.346 + 371.745 + 365.485 + 489.192 = ฿1,600 Mil.
Gross Profit was 168.051 + 138.799 + 172.106 + 250.51 = ฿729 Mil.
Total Current Assets was ฿551 Mil.
Total Assets was ฿1,256 Mil.
Property, Plant and Equipment(Net PPE) was ฿115 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿49 Mil.
Selling, General, & Admin. Expense(SGA) was ฿687 Mil.
Total Current Liabilities was ฿168 Mil.
Long-Term Debt & Capital Lease Obligation was ฿375 Mil.
Net Income was -68.083 + -136.681 + -99.608 + -35.399 = ฿-340 Mil.
Non Operating Income was -45.111 + -67.782 + -39.433 + 9.458 = ฿-143 Mil.
Cash Flow from Operations was -142.559 + 36.646 + 28.25 + 70.505 = ฿-7 Mil.
Total Receivables was ฿41 Mil.
Revenue was 481.468 + 592.002 + 635.408 + 677.701 = ฿2,387 Mil.
Gross Profit was 226.517 + 272.44 + 245.906 + 239.766 = ฿985 Mil.
Total Current Assets was ฿1,182 Mil.
Total Assets was ฿2,045 Mil.
Property, Plant and Equipment(Net PPE) was ฿279 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿44 Mil.
Selling, General, & Admin. Expense(SGA) was ฿718 Mil.
Total Current Liabilities was ฿249 Mil.
Long-Term Debt & Capital Lease Obligation was ฿543 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)
=(13.426 / 1599.768) / (40.788 / 2386.579)
=0.008392 / 0.017091
=0.491

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)
=(984.629 / 2386.579) / (729.466 / 1599.768)
=0.412569 / 0.455982
=0.9048

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 - (551.381 + 114.781) / 1256.222) / (1 - (1182.299 + 279.425) / 2045.296)
=0.46971 / 0.285324
=1.6462

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
=1599.768 / 2386.579
=0.6703

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))
=(43.855 / (43.855 + 279.425)) / (48.535 / (48.535 + 114.781))
=0.135656 / 0.297185
=0.4565

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)
=(686.563 / 1599.768) / (718.316 / 2386.579)
=0.429164 / 0.300981
=1.4259

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)
=((374.713 + 167.84) / 1256.222) / ((543.013 + 248.749) / 2045.296)
=0.431893 / 0.387114
=1.1157

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
=(-339.771 - -142.868 - -7.158) / 1256.222
=-0.151044

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.

RSXYZ PCL has a M-score of -3.91 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 -3.91 mean?
RSXYZ PCL (BKK:XYZ) has a Beneish M-Score of -3.91 as of Jul. 03, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on RSXYZ PCL and its competitors. According to the industry distribution chart, RSXYZ PCL ranks #52 out of 1527 companies in the Chemicals industry, placing it in the top 3.4%.
Is RSXYZ PCL's Beneish M-Score too high?
RSXYZ PCL's current Beneish M-Score is -3.91. Based on the distribution chart, RSXYZ PCL ranks #52 out of 1527 companies in the Chemicals industry, which is in the top quartile — a strong position relative to peers. Overall, RSXYZ PCL has a GF Score™ of 65/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does RSXYZ PCL's Beneish M-Score compare to LIN and SHW?
According to the Chemicals industry distribution chart, RSXYZ PCL ranks #52 out of 1527 companies for Beneish M-Score. This places RSXYZ PCL in the top 3% 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 Chemicals company?
A good Beneish M-Score depends on the Chemicals 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 RSXYZ PCL and its competitors. RSXYZ PCL's current Beneish M-Score is -3.91. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is RSXYZ PCL stock overvalued right now?
Based on GuruFocus' analysis, RSXYZ PCL (BKK:XYZ) is currently considered Possible Value Trap. The stock's GF Value™ is ฿1.35, compared to a current price of ฿0.29 — trading 78.5% below its estimated fair value. The current Beneish M-Score is -3.91. RSXYZ PCL's overall GF Score™ is 65/100 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 RSXYZ PCL (BKK:XYZ), the current Beneish M-Score is -3.91 as of Jul. 03, 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 RSXYZ PCL (BKK:XYZ) Overvalued in 2026?

Based on GuruFocus' analysis, RSXYZ PCL stock appears to be undervalued. The current stock price of ฿0.29 is trading 78.5% below its estimated GF Value™ of ฿1.35. GuruFocus considers RSXYZ PCL to be Possible Value Trap.

Key valuation signals for BKK:XYZ:

  • Beneish M-Score: -3.91
  • GF Value™: ฿1.35 vs. price of ฿0.29 (78.5% below fair value)
  • GF Score™: 65/100 with 5 warning signs

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


RSXYZ PCL Business Description

Address Prasert-Manukitch Road, 27 RS Group Building, Tower A, Floor 9, Chatuchak District, Bangkok, THA, 10170
RSXYZ PCL formerly Gift Infinite PCL operates through diversified segments in SIM card/electronic media distribution, food & beverage (including restaurants), pet products, and technology/lifestyle retail. It derives maximum revenue from Sim card Electronic media distribution division. Geographically, the company operates in Thailand region.
65GF Score

Get the complete analysis for BKK:XYZ

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

฿0.29
Price
฿1.35
GF Value