Laguna Resorts & Hotels PCL (BKK:LRH-R) Beneish M-Score: -2.06 (As of Sep. 08, 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:LRH-R Laguna Resorts & Hotels PCL BKK:LRH-R
66 GF Score
Price ฿30.58
GF Value ฿61.60
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is Laguna Resorts & Hotels PCL Beneish M-Score?

Laguna Resorts & Hotels PCL BKK:LRH-R 66 Beneish M-Score is -2.06 as of Sep. 08, 2026. GuruFocus rates BKK:LRH-R with a GF Score™ of 66/100 and a GF Value™ of ฿61.60 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 814 Travel & Leisure companies, Laguna Resorts & Hotels PCL ranks worse than 79.61% 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 -2.06 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Laguna Resorts & Hotels PCL's Beneish M-Score or its related term are showing as below:

BKK:LRH-R' s Beneish M-Score Range Over the Past 10 Years
Min: -2.96   Med: -2.38   Max: -1.15
Current: -2.06

During the past 13 years, the highest Beneish M-Score of Laguna Resorts & Hotels PCL was -1.15. The lowest was -2.96. And the median was -2.38.


Laguna Resorts & Hotels PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Laguna Resorts & Hotels 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.

Laguna Resorts & Hotels PCL Beneish M-Score Chart

Laguna Resorts & Hotels 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 -1.87 -1.62 -2.44 -2.40 -2.19

Laguna Resorts & Hotels PCL Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -2.50 -2.72 -2.19 -2.27 -2.06

BKK:LRH-R vs MAR, HLT, H: Beneish M-Score Comparison

For the Lodging subindustry, Laguna Resorts & Hotels 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.


Laguna Resorts & Hotels PCL Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Laguna Resorts & Hotels PCL's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Laguna Resorts & Hotels PCL's Beneish M-Score falls into.


BKK:LRH-R
66GF Score
Laguna Resorts & Hotels PCL BKK:LRH-R
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Laguna Resorts & Hotels 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 Laguna Resorts & Hotels 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 * 0.8879+0.528 * 0.9077+0.404 * 0.987+0.892 * 1.3421+0.115 * 0.9039
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8201+4.679 * 0.052514-0.327 * 0.9707
=-2.06

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was ฿2,269 Mil.
Revenue was 1907.436 + 2469.358 + 4601.529 + 678.391 = ฿9,657 Mil.
Gross Profit was 863.575 + 1294.222 + 2561.084 + 216.132 = ฿4,935 Mil.
Total Current Assets was ฿10,908 Mil.
Total Assets was ฿36,306 Mil.
Property, Plant and Equipment(Net PPE) was ฿19,478 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿541 Mil.
Selling, General, & Admin. Expense(SGA) was ฿2,522 Mil.
Total Current Liabilities was ฿8,060 Mil.
Long-Term Debt & Capital Lease Obligation was ฿4,612 Mil.
Net Income was 137.924 + 493.504 + 1798.523 + -326.151 = ฿2,104 Mil.
Non Operating Income was 36.493 + -39.352 + 228.381 + 21.861 = ฿247 Mil.
Cash Flow from Operations was -268.524 + 680.466 + 329.893 + -791.986 = ฿-50 Mil.
Total Receivables was ฿1,904 Mil.
Revenue was 1002.553 + 2652.12 + 2398.47 + 1142.19 = ฿7,195 Mil.
Gross Profit was 404.396 + 1367.594 + 1224.385 + 341.294 = ฿3,338 Mil.
Total Current Assets was ฿8,897 Mil.
Total Assets was ฿33,544 Mil.
Property, Plant and Equipment(Net PPE) was ฿19,106 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿478 Mil.
Selling, General, & Admin. Expense(SGA) was ฿2,291 Mil.
Total Current Liabilities was ฿7,607 Mil.
Long-Term Debt & Capital Lease Obligation was ฿4,455 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)
=(2268.605 / 9656.714) / (1903.83 / 7195.333)
=0.234925 / 0.264592
=0.8879

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)
=(3337.669 / 7195.333) / (4935.013 / 9656.714)
=0.463866 / 0.511045
=0.9077

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 - (10908.419 + 19477.719) / 36305.998) / (1 - (8896.516 + 19105.877) / 33544.168)
=0.163055 / 0.165208
=0.987

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
=9656.714 / 7195.333
=1.3421

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))
=(478.273 / (478.273 + 19105.877)) / (540.826 / (540.826 + 19477.719))
=0.024421 / 0.027016
=0.9039

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)
=(2521.634 / 9656.714) / (2291.047 / 7195.333)
=0.261128 / 0.318407
=0.8201

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)
=((4612.39 + 8059.637) / 36305.998) / ((4454.613 + 7606.613) / 33544.168)
=0.349034 / 0.359563
=0.9707

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
=(2103.8 - 247.383 - -50.151) / 36305.998
=0.052514

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.

Laguna Resorts & Hotels PCL has a M-score of -2.06 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 -2.06 mean?
Laguna Resorts & Hotels PCL (BKK:LRH-R) has a Beneish M-Score of -2.06 as of Sep. 08, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Laguna Resorts & Hotels PCL and its competitors. According to the industry distribution chart, Laguna Resorts & Hotels PCL ranks #648 out of 814 companies in the Travel & Leisure industry, placing it in the top 79.6%.
Is Laguna Resorts & Hotels PCL's Beneish M-Score too high?
Laguna Resorts & Hotels PCL's current Beneish M-Score is -2.06. Based on the distribution chart, Laguna Resorts & Hotels PCL ranks #648 out of 814 companies in the Travel & Leisure industry, which is in the bottom quartile relative to peers. Overall, Laguna Resorts & Hotels PCL has a GF Score™ of 66/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Laguna Resorts & Hotels PCL's Beneish M-Score compare to MAR and HLT?
According to the Travel & Leisure industry distribution chart, Laguna Resorts & Hotels PCL ranks #648 out of 814 companies for Beneish M-Score. This places Laguna Resorts & Hotels 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Laguna Resorts & Hotels PCL and its competitors. Laguna Resorts & Hotels PCL's current Beneish M-Score is -2.06. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Laguna Resorts & Hotels PCL stock overvalued right now?
Based on GuruFocus' analysis, Laguna Resorts & Hotels PCL (BKK:LRH-R) is currently considered Possible Value Trap. The stock's GF Value™ is ฿61.60, compared to a current price of ฿30.58 — trading 50.4% below its estimated fair value. The current Beneish M-Score is -2.06. Laguna Resorts & Hotels PCL's overall GF Score™ is 66/100 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 Laguna Resorts & Hotels PCL (BKK:LRH-R), the current Beneish M-Score is -2.06 as of Sep. 08, 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 Laguna Resorts & Hotels PCL (BKK:LRH-R) Overvalued in 2026?

Based on GuruFocus' analysis, Laguna Resorts & Hotels PCL stock appears to be undervalued. The current stock price of ฿30.58 is trading 50.4% below its estimated GF Value™ of ฿61.60. GuruFocus considers Laguna Resorts & Hotels PCL to be Possible Value Trap.

Key valuation signals for BKK:LRH-R:

  • Beneish M-Score: -2.06
  • GF Value™: ฿61.60 vs. price of ฿30.58 (50.4% below fair value)
  • GF Score™: 66/100 with 4 warning signs

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


Laguna Resorts & Hotels PCL Business Description

Other Exchanges LRH:Thailand
Address South Sathorn Road, No. 21/9, 21/31, and 21/33, Thai Wah Tower 1, 5th and 12th Floor, Tungmahamek, Sathorn, Bangkok, THA, 10120
Laguna Resorts & Hotels PCL is principally engaged in the hotel business and property development. The group operates four hotels in Phuket, namely Angsana Laguna Phuket, Banyan Tree Phuket, Cassia Phuket and Homm Suites Laguna, and also operates Banyan Tree Bangkok in Bangkok. It also operates golf clubs, merchandise sales, office and shop rentals, and holiday club memberships. The group operates through four reportable segments: Hotel Business, which includes hotel and restaurant operations and related businesses such as golf clubs and merchandise sales; Property Development, which generates maximum revenue and includes property sales and holiday club membership sales; Office Rental, which relates to rental and services from land and buildings managed for lease; and Head Office.
66GF Score

Get the complete analysis for BKK:LRH-R

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

฿30.58
Price
฿61.60
GF Value