Grande Royal Orchid Hospitality REIT (BKK:GROREIT) Beneish M-Score: -2.20 (As of Jul. 04, 2026)


BKK:GROREIT Grande Royal Orchid Hospitality REIT BKK:GROREIT
55 GF Score
Price ฿9.25
GF Value ฿8.86
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Grande Royal Orchid Hospitality REIT Beneish M-Score?

Grande Royal Orchid Hospitality REIT BKK:GROREIT 55 Beneish M-Score is -2.20 as of Jul. 04, 2026. GuruFocus rates BKK:GROREIT with a GF Score™ of 55/100 and a GF Value™ of ฿8.86 (Fairly Valued). The stock has 4 warning signs investors should review. Among 763 REITs companies, Grande Royal Orchid Hospitality REIT ranks worse than 72.61% 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 -2.2 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Grande Royal Orchid Hospitality REIT's Beneish M-Score or its related term are showing as below:

BKK:GROREIT' s Beneish M-Score Range Over the Past 10 Years
Min: -2.2   Med: -2.15   Max: -2.02
Current: -2.2

During the past 5 years, the highest Beneish M-Score of Grande Royal Orchid Hospitality REIT was -2.02. The lowest was -2.20. And the median was -2.15.


Grande Royal Orchid Hospitality REIT Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Grande Royal Orchid Hospitality 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.

Grande Royal Orchid Hospitality REIT Beneish M-Score Chart

Grande Royal Orchid Hospitality REIT Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 -2.02 -2.15 -2.20

Grande Royal Orchid Hospitality REIT Quarterly Data
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 0.00 0.00 0.00 -2.20 0.00

BKK:GROREIT vs HST, RHP, APLE: Beneish M-Score Comparison

For the REIT - Hotel & Motel subindustry, Grande Royal Orchid Hospitality 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.


Grande Royal Orchid Hospitality REIT Beneish M-Score vs REITs Industry

For the REITs industry and Real Estate sector, Grande Royal Orchid Hospitality REIT's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Grande Royal Orchid Hospitality REIT's Beneish M-Score falls into.


BKK:GROREIT
55GF Score
Grande Royal Orchid Hospitality REIT BKK:GROREIT
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Grande Royal Orchid Hospitality 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 Grande Royal Orchid Hospitality 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 * 1.2668+0.528 * 1+0.404 * 0.9835+0.892 * 1.0139+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.005223-0.327 * 0.9841
=-2.20

* 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 ฿375.2 Mil.
Revenue was ฿355.9 Mil.
Gross Profit was ฿337.3 Mil.
Total Current Assets was ฿513.2 Mil.
Total Assets was ฿5,069.2 Mil.
Property, Plant and Equipment(Net PPE) was ฿0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿0.0 Mil.
Total Current Liabilities was ฿1.6 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,350.0 Mil.
Net Income was ฿259.8 Mil.
Gross Profit was ฿-9.9 Mil.
Cash Flow from Operations was ฿243.1 Mil.
Total Receivables was ฿292.2 Mil.
Revenue was ฿351.1 Mil.
Gross Profit was ฿332.7 Mil.
Total Current Assets was ฿430.0 Mil.
Total Assets was ฿4,988.6 Mil.
Property, Plant and Equipment(Net PPE) was ฿0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿0.0 Mil.
Total Current Liabilities was ฿1.6 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,350.0 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)
=(375.228 / 355.937) / (292.159 / 351.071)
=1.054198 / 0.832193
=1.2668

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)
=(332.685 / 351.071) / (337.293 / 355.937)
=0.947629 / 0.94762
=1

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 - (513.157 + 0) / 5069.245) / (1 - (429.976 + 0) / 4988.609)
=0.898771 / 0.913808
=0.9835

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
=355.937 / 351.071
=1.0139

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))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=1

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 / 355.937) / (0 / 351.071)
=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)
=((1350 + 1.647) / 5069.245) / ((1350 + 1.619) / 4988.609)
=0.266637 / 0.270941
=0.9841

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
=(259.763 - -9.855 - 243.14) / 5069.245
=0.005223

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.

Grande Royal Orchid Hospitality REIT has a M-score of -2.20 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 -2.20 mean?
Grande Royal Orchid Hospitality REIT (BKK:GROREIT) has a Beneish M-Score of -2.20 as of Jul. 04, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Grande Royal Orchid Hospitality REIT and its competitors. According to the industry distribution chart, Grande Royal Orchid Hospitality REIT ranks #554 out of 763 companies in the REITs industry, placing it in the top 72.6%.
Is Grande Royal Orchid Hospitality REIT's Beneish M-Score too high?
Grande Royal Orchid Hospitality REIT's current Beneish M-Score is -2.20. Based on the distribution chart, Grande Royal Orchid Hospitality REIT ranks #554 out of 763 companies in the REITs industry, which is below the industry midpoint. Overall, Grande Royal Orchid Hospitality REIT has a GF Score™ of 55/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Grande Royal Orchid Hospitality REIT's Beneish M-Score compare to HST and RHP?
According to the REITs industry distribution chart, Grande Royal Orchid Hospitality REIT ranks #554 out of 763 companies for Beneish M-Score. This places Grande Royal Orchid Hospitality 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 Grande Royal Orchid Hospitality REIT and its competitors. Grande Royal Orchid Hospitality REIT's current Beneish M-Score is -2.20. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Grande Royal Orchid Hospitality REIT stock overvalued right now?
Based on GuruFocus' analysis, Grande Royal Orchid Hospitality REIT (BKK:GROREIT) is currently considered Fairly Valued. The stock's GF Value™ is ฿8.86, compared to a current price of ฿9.25 — trading 4.4% above its estimated fair value. The current Beneish M-Score is -2.20. Grande Royal Orchid Hospitality REIT's overall GF Score™ is 55/100 with 4 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 Grande Royal Orchid Hospitality REIT (BKK:GROREIT), the current Beneish M-Score is -2.20 as of Jul. 04, 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 Grande Royal Orchid Hospitality REIT (BKK:GROREIT) Overvalued in 2026?

Based on GuruFocus' analysis, Grande Royal Orchid Hospitality REIT stock appears to be overvalued. The current stock price of ฿9.25 is trading 4.4% above its estimated GF Value™ of ฿8.86. GuruFocus considers Grande Royal Orchid Hospitality REIT to be Fairly Valued.

Key valuation signals for BKK:GROREIT:

  • Beneish M-Score: -2.20
  • GF Value™: ฿8.86 vs. price of ฿9.25 (4.4% above fair value)
  • GF Score™: 55/100 with 4 warning signs

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


Grande Royal Orchid Hospitality REIT Business Description

Industry Real EstateREITs
Address 989 Rama 1 Road, 9th and 24th Floor, Siam Piwat Tower Building, Pathumwan, Bangkok, THA, 10330
Grande Royal Orchid Hospitality REIT is a trust that invests in the freehold right of the Royal Orchid Sheraton Hotel and Towers Project. The only reportable operating segment of the Trust is the purchase and lease on property in which the Trust has invested and the single geographical area of its operations is Thailand.
55GF Score

Get the complete analysis for BKK:GROREIT

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

฿9.25
Price
฿8.86
GF Value