GDEX Bhd (XKLS:0078) Beneish M-Score: -3.06 (As of Jun. 26, 2026)


XKLS:0078 GDEX Bhd XKLS:0078
62 GF Score
Price RM0.14
GF Value RM0.19
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is GDEX Bhd Beneish M-Score?

GDEX Bhd XKLS:0078 62 Beneish M-Score is -3.06 as of Jun. 26, 2026. GuruFocus rates XKLS:0078 with a GF Score™ of 62/100 and a GF Value™ of RM0.19 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 966 Transportation companies, GDEX Bhd ranks better than 86.44% 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 -3.06 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

XKLS:0078' s Beneish M-Score Range Over the Past 10 Years
Min: -4.03   Med: -2.54   Max: 1.77
Current: -3.06

During the past 13 years, the highest Beneish M-Score of GDEX Bhd was 1.77. The lowest was -4.03. And the median was -2.54.


GDEX Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for GDEX Bhd'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.

GDEX Bhd Beneish M-Score Chart

GDEX Bhd Annual Data
Trend Jun15 Jun16 Jun17 Jun18 Jun19 Jun20 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.54 1.77 -4.03 -3.37 -3.06

GDEX Bhd Quarterly Data
Dec20 Mar21 Sep21 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 0.00 0.00 0.00 -3.06 0.00

XKLS:0078 vs FDX, UPS, JBHT: Beneish M-Score Comparison

For the Integrated Freight & Logistics subindustry, GDEX Bhd'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.


GDEX Bhd Beneish M-Score vs Transportation Industry

For the Transportation industry and Industrials sector, GDEX Bhd's Beneish M-Score distribution charts can be found below:

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


XKLS:0078
62GF Score
GDEX Bhd XKLS:0078
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

GDEX Bhd 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 GDEX Bhd 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 * 0.9949+0.528 * 0.7908+0.404 * 1.049+0.892 * 0.9925+0.115 * 0.94
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.100694-0.327 * 1.012
=-3.06

* 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 RM78.7 Mil.
Revenue was RM416.0 Mil.
Gross Profit was RM38.2 Mil.
Total Current Assets was RM332.1 Mil.
Total Assets was RM577.6 Mil.
Property, Plant and Equipment(Net PPE) was RM174.9 Mil.
Depreciation, Depletion and Amortization(DDA) was RM47.8 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM93.1 Mil.
Long-Term Debt & Capital Lease Obligation was RM69.1 Mil.
Net Income was RM-1.6 Mil.
Gross Profit was RM0.0 Mil.
Cash Flow from Operations was RM56.6 Mil.
Total Receivables was RM79.7 Mil.
Revenue was RM419.2 Mil.
Gross Profit was RM30.5 Mil.
Total Current Assets was RM319.3 Mil.
Total Assets was RM601.8 Mil.
Property, Plant and Equipment(Net PPE) was RM212.3 Mil.
Depreciation, Depletion and Amortization(DDA) was RM53.7 Mil.
Selling, General, & Admin. Expense(SGA) was RM0.0 Mil.
Total Current Liabilities was RM93.4 Mil.
Long-Term Debt & Capital Lease Obligation was RM73.5 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)
=(78.741 / 416.007) / (79.746 / 419.171)
=0.189278 / 0.190247
=0.9949

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)
=(30.45 / 419.171) / (38.216 / 416.007)
=0.072643 / 0.091864
=0.7908

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 - (332.09 + 174.889) / 577.634) / (1 - (319.271 + 212.339) / 601.782)
=0.122318 / 0.116607
=1.049

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
=416.007 / 419.171
=0.9925

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))
=(53.723 / (53.723 + 212.339)) / (47.847 / (47.847 + 174.889))
=0.201919 / 0.214815
=0.94

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)
=(0 / 416.007) / (0 / 419.171)
=0 / 0
=1

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)
=((69.063 + 93.065) / 577.634) / ((73.534 + 93.37) / 601.782)
=0.280676 / 0.27735
=1.012

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
=(-1.585 - 0 - 56.579) / 577.634
=-0.100694

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.

GDEX Bhd has a M-score of -3.06 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 -3.06 mean?
GDEX Bhd (XKLS:0078) has a Beneish M-Score of -3.06 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on GDEX Bhd and its competitors. According to the industry distribution chart, GDEX Bhd ranks #131 out of 966 companies in the Transportation industry, placing it in the top 13.6%.
Is GDEX Bhd's Beneish M-Score too high?
GDEX Bhd's current Beneish M-Score is -3.06. Based on the distribution chart, GDEX Bhd ranks #131 out of 966 companies in the Transportation industry, which is in the top quartile — a strong position relative to peers. Overall, GDEX Bhd has a GF Score™ of 62/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does GDEX Bhd's Beneish M-Score compare to FDX and UPS?
According to the Transportation industry distribution chart, GDEX Bhd ranks #131 out of 966 companies for Beneish M-Score. This places GDEX Bhd in the top 14% 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 Transportation company?
A good Beneish M-Score depends on the Transportation 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 GDEX Bhd and its competitors. GDEX Bhd's current Beneish M-Score is -3.06. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is GDEX Bhd stock overvalued right now?
Based on GuruFocus' analysis, GDEX Bhd (XKLS:0078) is currently considered Modestly Undervalued. The stock's GF Value™ is RM0.19, compared to a current price of RM0.14 — trading 26.3% below its estimated fair value. The current Beneish M-Score is -3.06. GDEX Bhd's overall GF Score™ is 62/100 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 GDEX Bhd (XKLS:0078), the current Beneish M-Score is -3.06 as of Jun. 26, 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 GDEX Bhd (XKLS:0078) Overvalued in 2026?

Based on GuruFocus' analysis, GDEX Bhd stock appears to be undervalued. The current stock price of RM0.14 is trading 26.3% below its estimated GF Value™ of RM0.19. GuruFocus considers GDEX Bhd to be Modestly Undervalued.

Key valuation signals for XKLS:0078:

  • Beneish M-Score: -3.06
  • GF Value™: RM0.19 vs. price of RM0.14 (26.3% below fair value)
  • GF Score™: 62/100 with 3 warning signs

No single metric tells the full story. See the XKLS:0078 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


GDEX Bhd Business Description

Address No. 19, Jalan Tandang, Petaling Jaya, SGR, MYS, 46050
GDEX Bhd mainly engages in the provision of express delivery, logistics, information technology services, and property management. It provides a domestic express carrier, international express carrier, customized logistics solutions, logistics services, enhanced liability coverage, GDEX prepaid, and among others. The group has five business segments Express delivery, Logistics, Property management, Information technology, and Property investment. The majority of the revenue comes from the Express delivery segment. The company's geographical segments include Malaysia, which is the key revenue driver; Singapore; Indonesia and Vietnam.
62GF Score

Get the complete analysis for XKLS:0078

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

RM0.14
Price
RM0.19
GF Value