Axtra Future City Freehold and Leasehold REIT (BKK:AXTRART) Beneish M-Score: -2.07 (As of Jun. 26, 2026)


BKK:AXTRART Axtra Future City Freehold and Leasehold REIT BKK:AXTRART
85 GF Score
Price ฿12.80
GF Value ฿13.10
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Axtra Future City Freehold and Leasehold REIT Beneish M-Score?

Axtra Future City Freehold and Leasehold REIT BKK:AXTRART +0.79% 85 Beneish M-Score is -2.07 as of Jun. 26, 2026. GuruFocus rates BKK:AXTRART with a GF Score™ of 85/100 and a GF Value™ of ฿13.10 (Fairly Valued). The stock has 3 warning signs investors should review. Among 764 REITs companies, Axtra Future City Freehold and Leasehold REIT ranks worse than 78.4% 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 -2.07 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Axtra Future City Freehold and Leasehold REIT's Beneish M-Score or its related term are showing as below:

BKK:AXTRART' s Beneish M-Score Range Over the Past 10 Years
Min: -2.94   Med: -2.42   Max: -1.59
Current: -2.07

During the past 13 years, the highest Beneish M-Score of Axtra Future City Freehold and Leasehold REIT was -1.59. The lowest was -2.94. And the median was -2.42.


Axtra Future City Freehold and Leasehold REIT Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Axtra Future City Freehold and Leasehold REIT'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.

Axtra Future City Freehold and Leasehold REIT Beneish M-Score Chart

Axtra Future City Freehold and Leasehold REIT Annual Data
Trend Feb16 Feb17 Feb18 Feb19 Feb20 Feb21 Feb22 Feb23 Feb24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.61 -2.94 -2.05 -2.01 -2.09

Axtra Future City Freehold and Leasehold REIT Quarterly Data
May21 Aug21 Nov21 Feb22 May22 Aug22 Nov22 Feb23 May23 Aug23 Nov23 Feb24 May24 Aug24 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 -2.13 -1.94 -1.86 -2.09 -2.07

BKK:AXTRART vs SPG, O, KIM: Beneish M-Score Comparison

For the REIT - Retail subindustry, Axtra Future City Freehold and Leasehold REIT'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.


Axtra Future City Freehold and Leasehold REIT Beneish M-Score vs REITs Industry

For the REITs industry and Real Estate sector, Axtra Future City Freehold and Leasehold REIT's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Axtra Future City Freehold and Leasehold REIT's Beneish M-Score falls into.


BKK:AXTRART
85GF Score
Axtra Future City Freehold and Leasehold REIT BKK:AXTRART
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Axtra Future City Freehold and Leasehold REIT 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 Axtra Future City Freehold and Leasehold REIT 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 * 1.0008+0.528 * 1.0049+0.404 * 1.0473+0.892 * 1.1516+0.115 * 0.8204
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.4085+4.679 * 0.035729-0.327 * 0.9972
=-2.07

* 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 ฿454 Mil.
Revenue was 675.443 + 694.197 + 684.31 + 689.756 = ฿2,744 Mil.
Gross Profit was 600.01 + 612.742 + 603.554 + 610.263 = ฿2,427 Mil.
Total Current Assets was ฿659 Mil.
Total Assets was ฿32,996 Mil.
Property, Plant and Equipment(Net PPE) was ฿226 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿15 Mil.
Selling, General, & Admin. Expense(SGA) was ฿6 Mil.
Total Current Liabilities was ฿637 Mil.
Long-Term Debt & Capital Lease Obligation was ฿2,917 Mil.
Net Income was 529.53 + 1001.801 + 552.023 + 548.058 = ฿2,631 Mil.
Non Operating Income was 31.598 + 545.082 + 30.724 + 26.357 = ฿634 Mil.
Cash Flow from Operations was 521.751 + 552.999 + 516.967 + -772.967 = ฿819 Mil.
Total Receivables was ฿394 Mil.
Revenue was 687.342 + 280.536 + 699.72 + 714.946 = ฿2,383 Mil.
Gross Profit was 608.779 + 250.753 + 621.943 + 635.955 = ฿2,117 Mil.
Total Current Assets was ฿2,066 Mil.
Total Assets was ฿32,533 Mil.
Property, Plant and Equipment(Net PPE) was ฿236 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿12 Mil.
Selling, General, & Admin. Expense(SGA) was ฿12 Mil.
Total Current Liabilities was ฿599 Mil.
Long-Term Debt & Capital Lease Obligation was ฿2,915 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)
=(454.147 / 2743.706) / (394.067 / 2382.544)
=0.165523 / 0.165398
=1.0008

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)
=(2117.43 / 2382.544) / (2426.569 / 2743.706)
=0.888727 / 0.884413
=1.0049

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 - (659.069 + 225.645) / 32996.054) / (1 - (2066.072 + 236.149) / 32533.495)
=0.973187 / 0.929235
=1.0473

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
=2743.706 / 2382.544
=1.1516

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))
=(12.49 / (12.49 + 236.149)) / (14.718 / (14.718 + 225.645))
=0.050233 / 0.061232
=0.8204

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)
=(5.634 / 2743.706) / (11.974 / 2382.544)
=0.002053 / 0.005026
=0.4085

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)
=((2916.94 + 636.877) / 32996.054) / ((2915.271 + 598.549) / 32533.495)
=0.107704 / 0.108006
=0.9972

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
=(2631.412 - 633.761 - 818.75) / 32996.054
=0.035729

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.

Axtra Future City Freehold and Leasehold REIT has a M-score of -2.07 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 -2.07 mean?
Axtra Future City Freehold and Leasehold REIT (BKK:AXTRART) has a Beneish M-Score of -2.07 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Axtra Future City Freehold and Leasehold REIT and its competitors. According to the industry distribution chart, Axtra Future City Freehold and Leasehold REIT ranks #599 out of 764 companies in the REITs industry, placing it in the top 78.4%.
Is Axtra Future City Freehold and Leasehold REIT's Beneish M-Score too high?
Axtra Future City Freehold and Leasehold REIT's current Beneish M-Score is -2.07. Based on the distribution chart, Axtra Future City Freehold and Leasehold REIT ranks #599 out of 764 companies in the REITs industry, which is in the bottom quartile relative to peers. Overall, Axtra Future City Freehold and Leasehold REIT has a GF Score™ of 85/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Axtra Future City Freehold and Leasehold REIT's Beneish M-Score compare to SPG and O?
According to the REITs industry distribution chart, Axtra Future City Freehold and Leasehold REIT ranks #599 out of 764 companies for Beneish M-Score. This places Axtra Future City Freehold and Leasehold REIT in the lower half of its industry. 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 REITs company?
A good Beneish M-Score depends on the REITs 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 Axtra Future City Freehold and Leasehold REIT and its competitors. Axtra Future City Freehold and Leasehold REIT's current Beneish M-Score is -2.07. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Axtra Future City Freehold and Leasehold REIT stock overvalued right now?
Based on GuruFocus' analysis, Axtra Future City Freehold and Leasehold REIT (BKK:AXTRART) is currently considered Fairly Valued. The stock's GF Value™ is ฿13.10, compared to a current price of ฿12.80 — trading 2.3% below its estimated fair value. The current Beneish M-Score is -2.07. Axtra Future City Freehold and Leasehold REIT's overall GF Score™ is 85/100 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 Axtra Future City Freehold and Leasehold REIT (BKK:AXTRART), the current Beneish M-Score is -2.07 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 Axtra Future City Freehold and Leasehold REIT (BKK:AXTRART) Overvalued in 2026?

Based on GuruFocus' analysis, Axtra Future City Freehold and Leasehold REIT stock appears to be undervalued. The current stock price of ฿12.80 is trading 2.3% below its estimated GF Value™ of ฿13.10. GuruFocus considers Axtra Future City Freehold and Leasehold REIT to be Fairly Valued.

Key valuation signals for BKK:AXTRART:

  • Beneish M-Score: -2.07
  • GF Value™: ฿13.10 vs. price of ฿12.80 (2.3% below fair value)
  • GF Score™: 85/100 with 3 warning signs

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


Axtra Future City Freehold and Leasehold REIT Business Description

Industry Real EstateREITs
Address Sukhumvit Raod, No. 111, 10th Floor, Unit 1001/1, True Digital Park West, Bang Chak, Phra Khanong, Bangkok, THA, 10260
Axtra Future City Freehold and Leasehold REIT is a closed-end retail growth freehold and leasehold property fund. The Fund's objective is to seek funds from investors, invest mostly in property or property leasehold rights and generate benefit from such property. It Invest in Freehold & Leasehold of properties which comprises of nearly 23 shopping malls (Lotus's). The company operates only in Thailand.
85GF Score

Get the complete analysis for BKK:AXTRART

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

฿12.80
Price
฿13.10
GF Value