Thac Mo Hydro Power JSC (STC:TMP) Beneish M-Score: -3.00 (As of Jun. 27, 2026)


STC:TMP Thac Mo Hydro Power JSC STC:TMP
83 GF Score
Price ₫46,300.00
GF Value ₫60,374.52
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is Thac Mo Hydro Power JSC Beneish M-Score?

Thac Mo Hydro Power JSC STC:TMP +0.65% 83 Beneish M-Score is -3.00 as of Jun. 27, 2026. GuruFocus rates STC:TMP with a GF Score™ of 83/100 and a GF Value™ of ₫60,374.52 (Modestly Undervalued). The stock has 1 warning sign investors should review. Among 390 Utilities - Independent Power Producers companies, Thac Mo Hydro Power JSC ranks better than 80.26% 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 -3 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Thac Mo Hydro Power JSC's Beneish M-Score or its related term are showing as below:

STC:TMP' s Beneish M-Score Range Over the Past 10 Years
Min: -3.91   Med: -2.37   Max: 161.95
Current: -3

During the past 13 years, the highest Beneish M-Score of Thac Mo Hydro Power JSC was 161.95. The lowest was -3.91. And the median was -2.37.


Thac Mo Hydro Power JSC Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Thac Mo Hydro Power 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.

Thac Mo Hydro Power JSC Beneish M-Score Chart

Thac Mo Hydro Power 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 -2.03 -2.03 -0.31 -3.63 -3.24

Thac Mo Hydro Power 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 -2.58 -3.12 -3.91 -3.24 -3.00

STC:TMP vs CEG, VST, NRG: Beneish M-Score Comparison

For the Utilities - Independent Power Producers subindustry, Thac Mo Hydro Power 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.


Thac Mo Hydro Power JSC Beneish M-Score vs Utilities - Independent Power Producers Industry

For the Utilities - Independent Power Producers industry and Utilities sector, Thac Mo Hydro Power JSC's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Thac Mo Hydro Power JSC's Beneish M-Score falls into.


STC:TMP
83GF Score
Thac Mo Hydro Power JSC STC:TMP
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Thac Mo Hydro Power 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 Thac Mo Hydro Power 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 * 0.6452+0.528 * 1.1509+0.404 * 0.9285+0.892 * 0.9899+0.115 * 0.9468
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1463+4.679 * -0.052271-0.327 * 0.8761
=-3.00

* 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 ₫259,713 Mil.
Revenue was 159608.101 + 193177.972 + 239562.902 + 185952.226 = ₫778,301 Mil.
Gross Profit was 77553.264 + 86097.27 + 143519.843 + 91234.861 = ₫398,405 Mil.
Total Current Assets was ₫1,077,081 Mil.
Total Assets was ₫2,107,902 Mil.
Property, Plant and Equipment(Net PPE) was ₫697,822 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫101,786 Mil.
Selling, General, & Admin. Expense(SGA) was ₫62,955 Mil.
Total Current Liabilities was ₫127,556 Mil.
Long-Term Debt & Capital Lease Obligation was ₫207,916 Mil.
Net Income was 64457.153 + 74067.244 + 106633.533 + 84275.047 = ₫329,433 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ₫0 Mil.
Cash Flow from Operations was -136483.242 + 143161.381 + 212129.584 + 220807.837 = ₫439,616 Mil.
Total Receivables was ₫406,631 Mil.
Revenue was 134656.928 + 232913.337 + 255994.746 + 162657.261 = ₫786,222 Mil.
Gross Profit was 80912.992 + 123899.337 + 169249.182 + 89114.943 = ₫463,176 Mil.
Total Current Assets was ₫914,114 Mil.
Total Assets was ₫1,969,715 Mil.
Property, Plant and Equipment(Net PPE) was ₫720,461 Mil.
Depreciation, Depletion and Amortization(DDA) was ₫98,729 Mil.
Selling, General, & Admin. Expense(SGA) was ₫55,480 Mil.
Total Current Liabilities was ₫97,835 Mil.
Long-Term Debt & Capital Lease Obligation was ₫259,970 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)
=(259712.962 / 778301.201) / (406630.598 / 786222.272)
=0.333692 / 0.517195
=0.6452

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)
=(463176.454 / 786222.272) / (398405.238 / 778301.201)
=0.589116 / 0.511891
=1.1509

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 - (1077081.146 + 697822.14) / 2107901.647) / (1 - (914114.025 + 720461.284) / 1969714.836)
=0.157976 / 0.170146
=0.9285

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
=778301.201 / 786222.272
=0.9899

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))
=(98728.843 / (98728.843 + 720461.284)) / (101785.952 / (101785.952 + 697822.14))
=0.12052 / 0.127295
=0.9468

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)
=(62955.495 / 778301.201) / (55480.433 / 786222.272)
=0.080888 / 0.070566
=1.1463

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)
=((207915.826 + 127555.871) / 2107901.647) / ((259969.783 + 97834.986) / 1969714.836)
=0.15915 / 0.181653
=0.8761

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
=(329432.977 - 0 - 439615.56) / 2107901.647
=-0.052271

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.

Thac Mo Hydro Power JSC has a M-score of -3.00 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 -3.00 mean?
Thac Mo Hydro Power JSC (STC:TMP) has a Beneish M-Score of -3.00 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Thac Mo Hydro Power JSC and its competitors. According to the industry distribution chart, Thac Mo Hydro Power JSC ranks #77 out of 390 companies in the Utilities - Independent Power Producers industry, placing it in the top 19.7%.
Is Thac Mo Hydro Power JSC's Beneish M-Score too high?
Thac Mo Hydro Power JSC's current Beneish M-Score is -3.00. Based on the distribution chart, Thac Mo Hydro Power JSC ranks #77 out of 390 companies in the Utilities - Independent Power Producers industry, which is in the top quartile — a strong position relative to peers. Overall, Thac Mo Hydro Power JSC has a GF Score™ of 83/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Thac Mo Hydro Power JSC's Beneish M-Score compare to CEG and VST?
According to the Utilities - Independent Power Producers industry distribution chart, Thac Mo Hydro Power JSC ranks #77 out of 390 companies for Beneish M-Score. This places Thac Mo Hydro Power JSC in the top 20% 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 Utilities - Independent Power Producers company?
A good Beneish M-Score depends on the Utilities - Independent Power Producers 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 Thac Mo Hydro Power JSC and its competitors. Thac Mo Hydro Power JSC's current Beneish M-Score is -3.00. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Thac Mo Hydro Power JSC stock overvalued right now?
Based on GuruFocus' analysis, Thac Mo Hydro Power JSC (STC:TMP) is currently considered Modestly Undervalued. The stock's GF Value™ is ₫60,374.52, compared to a current price of ₫46,300.00 — trading 23.3% below its estimated fair value. The current Beneish M-Score is -3.00. Thac Mo Hydro Power JSC's overall GF Score™ is 83/100 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 Thac Mo Hydro Power JSC (STC:TMP), the current Beneish M-Score is -3.00 as of Jun. 27, 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 Thac Mo Hydro Power JSC (STC:TMP) Overvalued in 2026?

Based on GuruFocus' analysis, Thac Mo Hydro Power JSC stock appears to be undervalued. The current stock price of ₫46,300.00 is trading 23.3% below its estimated GF Value™ of ₫60,374.52. GuruFocus considers Thac Mo Hydro Power JSC to be Modestly Undervalued.

Key valuation signals for STC:TMP:

  • Beneish M-Score: -3.00
  • GF Value™: ₫60,374.52 vs. price of ₫46,300.00 (23.3% below fair value)
  • GF Score™: 83/100 with 1 warning sign

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


Thac Mo Hydro Power JSC Business Description

Address Area 5, Phuoc Long Town, Binh Phuoc Province, Ho Chi Minh City, VNM
Thac Mo Hydro Power JSC is a Vietnam based company engaged in the business activity of generating and trading electricity. It also trades hydroelectrical equipment and maintains and operates a power plant. The other activities in which the organization is involved are investing in power source projects and Consulting on the establishment, management and supervision of construction projects.
83GF Score

Get the complete analysis for STC:TMP

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

₫46,300.00
Price
₫60,374.52
GF Value