Baan Rock Garden PCL (BKK:BROCK) Beneish M-Score: -2.14 (As of Jul. 29, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BKK:BROCK Baan Rock Garden PCL BKK:BROCK
59 GF Score
Price ฿1.21
GF Value ฿1.74
Valuation Possible Value Trap
! 1 Warning Sign
View Full Analysis

What is Baan Rock Garden PCL Beneish M-Score?

Baan Rock Garden PCL BKK:BROCK 59 Beneish M-Score is -2.14 as of Jul. 29, 2026. GuruFocus rates BKK:BROCK with a GF Score™ of 59/100 and a GF Value™ of ฿1.74 (Possible Value Trap). The stock has 1 warning sign investors should review. Among 1,680 Real Estate companies, Baan Rock Garden PCL ranks worse than 63.27% 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 -2.14 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:BROCK' s Beneish M-Score Range Over the Past 10 Years
Min: -42.84   Med: -2.64   Max: 1.54
Current: -2.14

During the past 13 years, the highest Beneish M-Score of Baan Rock Garden PCL was 1.54. The lowest was -42.84. And the median was -2.64.


Baan Rock Garden PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Baan Rock Garden 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.

Baan Rock Garden PCL Beneish M-Score Chart

Baan Rock Garden 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 -0.72 -2.57 1.54 -2.64 -1.73

Baan Rock Garden 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 -3.41 -2.54 -1.76 -1.73 -2.14

Baan Rock Garden PCL Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, Baan Rock Garden 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.


Baan Rock Garden PCL Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, Baan Rock Garden PCL's Beneish M-Score distribution charts can be found below:

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


BKK:BROCK
59GF Score
Baan Rock Garden PCL BKK:BROCK
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Baan Rock Garden 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 Baan Rock Garden 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 * 0.6722+0.528 * 1.0168+0.404 * 1.0097+0.892 * 1.7606+0.115 * 0.8295
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5813+4.679 * -0.028503-0.327 * 0.8932
=-2.14

* 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 ฿0.28 Mil.
Revenue was 18.797 + 20.47 + 21.027 + 27.317 = ฿87.61 Mil.
Gross Profit was 9.322 + 7.397 + 7.584 + 13.403 = ฿37.71 Mil.
Total Current Assets was ฿355.73 Mil.
Total Assets was ฿1,299.85 Mil.
Property, Plant and Equipment(Net PPE) was ฿20.51 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿5.45 Mil.
Selling, General, & Admin. Expense(SGA) was ฿44.76 Mil.
Total Current Liabilities was ฿54.68 Mil.
Long-Term Debt & Capital Lease Obligation was ฿3.64 Mil.
Net Income was -0.994 + -0.637 + -4.135 + -1.317 = ฿-7.08 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ฿0.00 Mil.
Cash Flow from Operations was 7.211 + 9.353 + 1.453 + 11.95 = ฿29.97 Mil.
Total Receivables was ฿0.24 Mil.
Revenue was 16.641 + 10.132 + 16.216 + 6.772 = ฿49.76 Mil.
Gross Profit was 6.456 + 4.209 + 8.102 + 3.008 = ฿21.78 Mil.
Total Current Assets was ฿363.54 Mil.
Total Assets was ฿1,314.43 Mil.
Property, Plant and Equipment(Net PPE) was ฿25.91 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿5.46 Mil.
Selling, General, & Admin. Expense(SGA) was ฿43.73 Mil.
Total Current Liabilities was ฿59.35 Mil.
Long-Term Debt & Capital Lease Obligation was ฿6.67 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)
=(0.284 / 87.611) / (0.24 / 49.761)
=0.003242 / 0.004823
=0.6722

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)
=(21.775 / 49.761) / (37.706 / 87.611)
=0.437592 / 0.43038
=1.0168

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 - (355.734 + 20.505) / 1299.851) / (1 - (363.538 + 25.911) / 1314.433)
=0.710552 / 0.703713
=1.0097

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
=87.611 / 49.761
=1.7606

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))
=(5.462 / (5.462 + 25.911)) / (5.447 / (5.447 + 20.505))
=0.174099 / 0.209887
=0.8295

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)
=(44.759 / 87.611) / (43.734 / 49.761)
=0.510883 / 0.878881
=0.5813

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)
=((3.638 + 54.678) / 1299.851) / ((6.669 + 59.351) / 1314.433)
=0.044864 / 0.050227
=0.8932

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
=(-7.083 - 0 - 29.967) / 1299.851
=-0.028503

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.

Baan Rock Garden PCL has a M-score of -2.14 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 -2.14 mean?
Baan Rock Garden PCL (BKK:BROCK) has a Beneish M-Score of -2.14 as of Jul. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Baan Rock Garden PCL and its competitors. According to the industry distribution chart, Baan Rock Garden PCL ranks #1063 out of 1680 companies in the Real Estate industry, placing it in the top 63.3%.
Is Baan Rock Garden PCL's Beneish M-Score too high?
Baan Rock Garden PCL's current Beneish M-Score is -2.14. Based on the distribution chart, Baan Rock Garden PCL ranks #1063 out of 1680 companies in the Real Estate industry, which is below the industry midpoint. Overall, Baan Rock Garden PCL has a GF Score™ of 59/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Baan Rock Garden PCL's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Baan Rock Garden PCL ranks #1063 out of 1680 companies for Beneish M-Score. This places Baan Rock Garden PCL 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Baan Rock Garden PCL and its competitors. Baan Rock Garden PCL's current Beneish M-Score is -2.14. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Baan Rock Garden PCL stock overvalued right now?
Based on GuruFocus' analysis, Baan Rock Garden PCL (BKK:BROCK) is currently considered Possible Value Trap. The stock's GF Value™ is ฿1.74, compared to a current price of ฿1.21 — trading 30.5% below its estimated fair value. The current Beneish M-Score is -2.14. Baan Rock Garden PCL's overall GF Score™ is 59/100 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 Baan Rock Garden PCL (BKK:BROCK), the current Beneish M-Score is -2.14 as of Jul. 29, 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 Baan Rock Garden PCL (BKK:BROCK) Overvalued in 2026?

Based on GuruFocus' analysis, Baan Rock Garden PCL stock appears to be undervalued. The current stock price of ฿1.21 is trading 30.5% below its estimated GF Value™ of ฿1.74. GuruFocus considers Baan Rock Garden PCL to be Possible Value Trap.

Key valuation signals for BKK:BROCK:

  • Beneish M-Score: -2.14
  • GF Value™: ฿1.74 vs. price of ฿1.21 (30.5% below fair value)
  • GF Score™: 59/100 with 1 warning sign

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


Baan Rock Garden PCL Business Description

Address Pracha-Uthit Road, 601 Ramkhamheang 39, Wang Thonglang, Bangkok, THA, 10310
Baan Rock Garden PCL is involved in the real estate business. It is engaged in the development of single-attached houses, townhouses, and commercial buildings. The company mainly develops its real estate under the project title Baan Rock Garden in Bangkok and other provinces. Its project portfolio comprises Rock Garden House 3, Rock Garden House, Rock Garden Airport Phase 1, Baan Rock Garden Chalong Krung, and others. The company has a single reportable segment, which is the business of real estate development in the type of allotted house for sale, and its operation is in one geographical area, which is Thailand.
59GF Score

Get the complete analysis for BKK:BROCK

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

฿1.21
Price
฿1.74
GF Value