The PAN Group JSC (STC:PAN) Beneish M-Score: -5.92 (As of Jun. 24, 2026)


STC:PAN The PAN Group JSC STC:PAN
95 GF Score
Price ₫22,700.00
GF Value ₫24,050.92
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is The PAN Group JSC Beneish M-Score?

The PAN Group JSC STC:PAN 95 Beneish M-Score is -5.92 as of Jun. 24, 2026. GuruFocus rates STC:PAN with a GF Score™ of 95/100 and a GF Value™ of ₫24,050.92 (Fairly Valued). The stock has 3 warning signs investors should review. Among 1,849 Consumer Packaged Goods companies, The PAN Group JSC ranks better than 98% 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 -5.92 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

STC:PAN' s Beneish M-Score Range Over the Past 10 Years
Min: -5.92   Med: -2.12   Max: -1.42
Current: -5.92

During the past 13 years, the highest Beneish M-Score of The PAN Group JSC was -1.42. The lowest was -5.92. And the median was -2.12.


The PAN Group JSC Beneish M-Score Historical Data

* Premium members only.

The historical data trend for The PAN Group JSC'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.

The PAN Group JSC Beneish M-Score Chart

The PAN Group JSC 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 -2.00 -2.36 -1.55 -2.44 -4.36

The PAN Group JSC 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 -1.80 -3.38 -4.20 -4.36 -5.92

STC:PAN vs ADM, BG, TSN: Beneish M-Score Comparison

For the Farm Products subindustry, The PAN Group JSC'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.


The PAN Group JSC Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, The PAN Group JSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where The PAN Group JSC's Beneish M-Score falls into.


STC:PAN
95GF Score
The PAN Group JSC STC:PAN
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

The PAN Group JSC 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 The PAN Group JSC 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 * 0.9137+0.528 * 1.0373+0.404 * 1.2817+0.892 * 1.0252+0.115 * 0.7957
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8741+4.679 * -0.783831-0.327 * 0.548
=-5.92

* 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 ₫1,693,992 Mil.
Revenue was 3767231.509 + 4303330.764 + 5138101.339 + 4064494.453 = ₫17,273,158 Mil.
Gross Profit was 719986.429 + 884083.751 + 1015146.581 + 777834.145 = ₫3,397,051 Mil.
Total Current Assets was ₫11,248,414 Mil.
Total Assets was ₫15,214,215 Mil.
Property, Plant and Equipment(Net PPE) was ₫1,791,621 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫479,580 Mil.
Selling, General, & Admin. Expense(SGA) was ₫2,045,385 Mil.
Total Current Liabilities was ₫4,966,876 Mil.
Long-Term Debt & Capital Lease Obligation was ₫344,097 Mil.
Net Income was 585211.361 + 269338.304 + 156192.901 + 139991.382 = ₫1,150,734 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₫0 Mil.
Cash Flow from Operations was 1135790.672 + 3478084.046 + 3220671.164 + 5241567.926 = ₫13,076,114 Mil.
Total Receivables was ₫1,808,287 Mil.
Revenue was 4119497.808 + 4266659.028 + 5083890.82 + 3378074.688 = ₫16,848,122 Mil.
Gross Profit was 693978.931 + 1076371.531 + 976210.093 + 690380.172 = ₫3,436,941 Mil.
Total Current Assets was ₫20,408,633 Mil.
Total Assets was ₫25,871,260 Mil.
Property, Plant and Equipment(Net PPE) was ₫2,578,111 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫520,658 Mil.
Selling, General, & Admin. Expense(SGA) was ₫2,282,524 Mil.
Total Current Liabilities was ₫16,372,511 Mil.
Long-Term Debt & Capital Lease Obligation was ₫108,022 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)
=(1693991.913 / 17273158.065) / (1808287.233 / 16848122.344)
=0.098071 / 0.107329
=0.9137

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)
=(3436940.727 / 16848122.344) / (3397050.906 / 17273158.065)
=0.203995 / 0.196666
=1.0373

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 - (11248414.244 + 1791620.91) / 15214214.977) / (1 - (20408633.232 + 2578111.269) / 25871260.383)
=0.142905 / 0.111495
=1.2817

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
=17273158.065 / 16848122.344
=1.0252

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))
=(520657.5 / (520657.5 + 2578111.269)) / (479580.438 / (479580.438 + 1791620.91))
=0.168021 / 0.211157
=0.7957

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)
=(2045384.897 / 17273158.065) / (2282523.76 / 16848122.344)
=0.118414 / 0.135476
=0.8741

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)
=((344096.597 + 4966876.066) / 15214214.977) / ((108021.86 + 16372511.358) / 25871260.383)
=0.34908 / 0.637021
=0.548

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
=(1150733.948 - 0 - 13076113.808) / 15214214.977
=-0.783831

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.

The PAN Group JSC has a M-score of -5.92 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 -5.92 mean?
The PAN Group JSC (STC:PAN) has a Beneish M-Score of -5.92 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on The PAN Group JSC and its competitors. According to the industry distribution chart, The PAN Group JSC ranks #37 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 2%.
Is The PAN Group JSC's Beneish M-Score too high?
The PAN Group JSC's current Beneish M-Score is -5.92. Based on the distribution chart, The PAN Group JSC ranks #37 out of 1849 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, The PAN Group JSC has a GF Score™ of 95/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does The PAN Group JSC's Beneish M-Score compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, The PAN Group JSC ranks #37 out of 1849 companies for Beneish M-Score. This places The PAN Group JSC 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 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 The PAN Group JSC and its competitors. The PAN Group JSC's current Beneish M-Score is -5.92. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is The PAN Group JSC stock overvalued right now?
Based on GuruFocus' analysis, The PAN Group JSC (STC:PAN) is currently considered Fairly Valued. The stock's GF Value™ is ₫24,050.92, compared to a current price of ₫22,700.00 — trading 5.6% below its estimated fair value. The current Beneish M-Score is -5.92. The PAN Group JSC's overall GF Score™ is 95/100 with 3 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 The PAN Group JSC (STC:PAN), the current Beneish M-Score is -5.92 as of Jun. 24, 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 The PAN Group JSC (STC:PAN) Overvalued in 2026?

Based on GuruFocus' analysis, The PAN Group JSC stock appears to be undervalued. The current stock price of ₫22,700.00 is trading 5.6% below its estimated GF Value™ of ₫24,050.92. GuruFocus considers The PAN Group JSC to be Fairly Valued.

Key valuation signals for STC:PAN:

  • Beneish M-Score: -5.92
  • GF Value™: ₫24,050.92 vs. price of ₫22,700.00 (5.6% below fair value)
  • GF Score™: 95/100 with 3 warning signs

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


The PAN Group JSC Business Description

Address Long Hiep Commune, Lot A1-9, Road VL3, Vinh Loc 2 Industrial Park, Ben Luc District, Long An Province, Hanoi, VNM
The PAN Group JSC is engaged in agricultural, food processing and related activities, financial investments, and other related services. It operates in three segments namely Packaged Foods, Agriculture, and Aquaculture.
95GF Score

Get the complete analysis for STC:PAN

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

₫22,700.00
Price
₫24,050.92
GF Value