Knight Club Capital Holding PCL (BKK:KCC) Beneish M-Score: -1.32 (As of Jul. 11, 2026)


BKK:KCC Knight Club Capital Holding PCL BKK:KCC
85 GF Score
Price ฿3.06
GF Value ฿7.61
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is Knight Club Capital Holding PCL Beneish M-Score?

Knight Club Capital Holding PCL BKK:KCC 85 Beneish M-Score is -1.32 as of Jul. 11, 2026. GuruFocus rates BKK:KCC with a GF Score™ of 85/100 and a GF Value™ of ฿7.61 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 953 Asset Management companies, Knight Club Capital Holding PCL ranks worse than 74.61% 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.

Warning Sign:

Beneish M-Score -1.32 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for Knight Club Capital Holding PCL's Beneish M-Score or its related term are showing as below:

BKK:KCC' s Beneish M-Score Range Over the Past 10 Years
Min: -2.37   Med: -1.69   Max: 79.06
Current: -1.32

During the past 6 years, the highest Beneish M-Score of Knight Club Capital Holding PCL was 79.06. The lowest was -2.37. And the median was -1.69.


Knight Club Capital Holding PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Knight Club Capital Holding 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.

Knight Club Capital Holding PCL Beneish M-Score Chart

Knight Club Capital Holding PCL Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -1.01 -2.16 -1.64

Knight Club Capital Holding 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 -2.07 -2.24 -2.37 -1.64 -1.32

BKK:KCC vs BLK, BX, KKR: Beneish M-Score Comparison

For the Asset Management subindustry, Knight Club Capital Holding 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.


Knight Club Capital Holding PCL Beneish M-Score vs Asset Management Industry

For the Asset Management industry and Financial Services sector, Knight Club Capital Holding PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Knight Club Capital Holding PCL's Beneish M-Score falls into.


BKK:KCC
85GF Score
Knight Club Capital Holding PCL BKK:KCC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Knight Club Capital Holding 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 Knight Club Capital Holding 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 * 0.3282+0.528 * 0.9337+0.404 * 0.8871+0.892 * 3.0225+0.115 * 0.9456
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.2747+4.679 * 0.201791-0.327 * 4.0932
=-1.32

* 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 ฿1,848.0 Mil.
Revenue was 393.048 + 189.029 + 57.162 + 169.756 = ฿809.0 Mil.
Gross Profit was 384.611 + 176.008 + 49.937 + 162.797 = ฿773.4 Mil.
Total Current Assets was ฿2,726.6 Mil.
Total Assets was ฿3,056.7 Mil.
Property, Plant and Equipment(Net PPE) was ฿7.1 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿3.4 Mil.
Selling, General, & Admin. Expense(SGA) was ฿3.8 Mil.
Total Current Liabilities was ฿38.3 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,227.9 Mil.
Net Income was 266.3 + 114.382 + 17.963 + 98.268 = ฿496.9 Mil.
Non Operating Income was 2.023 + -0.226 + 2.964 + 0.694 = ฿5.5 Mil.
Cash Flow from Operations was 5.164 + -58.219 + 82.032 + -154.341 = ฿-125.4 Mil.
Total Receivables was ฿1,862.6 Mil.
Revenue was 60.123 + 80.008 + 64.331 + 63.193 = ฿267.7 Mil.
Gross Profit was 52.94 + 71.412 + 57.802 + 56.736 = ฿238.9 Mil.
Total Current Assets was ฿2,006.9 Mil.
Total Assets was ฿2,285.9 Mil.
Property, Plant and Equipment(Net PPE) was ฿6.8 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿3.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿4.6 Mil.
Total Current Liabilities was ฿56.5 Mil.
Long-Term Debt & Capital Lease Obligation was ฿174.8 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)
=(1847.985 / 808.995) / (1862.643 / 267.655)
=2.284297 / 6.959119
=0.3282

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)
=(238.89 / 267.655) / (773.353 / 808.995)
=0.89253 / 0.955943
=0.9337

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 - (2726.603 + 7.121) / 3056.731) / (1 - (2006.85 + 6.78) / 2285.942)
=0.105671 / 0.119125
=0.8871

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
=808.995 / 267.655
=3.0225

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))
=(2.974 / (2.974 + 6.78)) / (3.389 / (3.389 + 7.121))
=0.304901 / 0.322455
=0.9456

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)
=(3.798 / 808.995) / (4.574 / 267.655)
=0.004695 / 0.017089
=0.2747

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)
=((1227.929 + 38.278) / 3056.731) / ((174.81 + 56.527) / 2285.942)
=0.414236 / 0.1012
=4.0932

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
=(496.913 - 5.455 - -125.364) / 3056.731
=0.201791

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.

Knight Club Capital Holding PCL has a M-score of -1.32 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.32 mean?
Knight Club Capital Holding PCL (BKK:KCC) has a Beneish M-Score of -1.32 as of Jul. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Knight Club Capital Holding PCL and its competitors. According to the industry distribution chart, Knight Club Capital Holding PCL ranks #711 out of 953 companies in the Asset Management industry, placing it in the top 74.6%.
Is Knight Club Capital Holding PCL's Beneish M-Score too high?
Knight Club Capital Holding PCL's current Beneish M-Score is -1.32. Based on the distribution chart, Knight Club Capital Holding PCL ranks #711 out of 953 companies in the Asset Management industry, which is below the industry midpoint. Overall, Knight Club Capital Holding PCL has a GF Score™ of 85/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Knight Club Capital Holding PCL's Beneish M-Score compare to BLK and BX?
According to the Asset Management industry distribution chart, Knight Club Capital Holding PCL ranks #711 out of 953 companies for Beneish M-Score. This places Knight Club Capital Holding 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 an Asset Management company?
A good Beneish M-Score depends on the Asset Management 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 Knight Club Capital Holding PCL and its competitors. Knight Club Capital Holding PCL's current Beneish M-Score is -1.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Knight Club Capital Holding PCL stock overvalued right now?
Based on GuruFocus' analysis, Knight Club Capital Holding PCL (BKK:KCC) is currently considered Possible Value Trap. The stock's GF Value™ is ฿7.61, compared to a current price of ฿3.06 — trading 59.8% below its estimated fair value. The current Beneish M-Score is -1.32. Knight Club Capital Holding PCL's overall GF Score™ is 85/100 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 Knight Club Capital Holding PCL (BKK:KCC), the current Beneish M-Score is -1.32 as of Jul. 11, 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 Knight Club Capital Holding PCL (BKK:KCC) Overvalued in 2026?

Based on GuruFocus' analysis, Knight Club Capital Holding PCL stock appears to be undervalued. The current stock price of ฿3.06 is trading 59.8% below its estimated GF Value™ of ฿7.61. GuruFocus considers Knight Club Capital Holding PCL to be Possible Value Trap.

Key valuation signals for BKK:KCC:

  • Beneish M-Score: -1.32
  • GF Value™: ฿7.61 vs. price of ฿3.06 (59.8% below fair value)
  • GF Score™: 85/100 with 4 warning signs

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


Knight Club Capital Holding PCL Business Description

Address 285/1 Pradit Manutham Road, Wang Thonglang District, Wang Thong Lang District, Bangkok, THA, 10310
Knight Club Capital Holding PCL principally operates the business of investing in other companies, and also strives to invest in asset management companies and related businesses, and/or mainly supports the asset management business. Its operations are carried out only in Thailand.
85GF Score

Get the complete analysis for BKK:KCC

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

฿3.06
Price
฿7.61
GF Value