Prospect Logistics and Industrial Freehold and Leasehold REIT (BKK:PROSPECT) Beneish M-Score: -0.13 (As of Jun. 29, 2026)


BKK:PROSPECT Prospect Logistics and Industrial Freehold and Leasehold REIT BKK:PROSPECT
48 GF Score
Price ฿10.20
GF Value ฿8.45
Valuation Modestly Overvalued
! 11 Warning Signs
View Full Analysis

What is Prospect Logistics and Industrial Freehold and Leasehold REIT Beneish M-Score?

Prospect Logistics and Industrial Freehold and Leasehold REIT BKK:PROSPECT +0.99% 48 Beneish M-Score is -0.13 as of Jun. 29, 2026. GuruFocus rates BKK:PROSPECT with a GF Score™ of 48/100 and a GF Value™ of ฿8.45 (Modestly Overvalued). The stock has 11 warning signs investors should review. Among 764 REITs companies, Prospect Logistics and Industrial Freehold and Leasehold REIT ranks worse than 93.46% 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 -0.13 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BKK:PROSPECT' s Beneish M-Score Range Over the Past 10 Years
Min: -2.85   Med: -0.7   Max: 0.1
Current: -0.13

During the past 6 years, the highest Beneish M-Score of Prospect Logistics and Industrial Freehold and Leasehold REIT was 0.10. The lowest was -2.85. And the median was -0.70.


Prospect Logistics and Industrial Freehold and Leasehold REIT Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Prospect Logistics and Industrial 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.

Prospect Logistics and Industrial Freehold and Leasehold REIT Beneish M-Score Chart

Prospect Logistics and Industrial Freehold and Leasehold REIT Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -2.10 -0.70 -2.81 0.10

Prospect Logistics and Industrial Freehold and Leasehold REIT 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 -2.59 -0.44 -0.30 0.10 -0.13

BKK:PROSPECT vs PLD, PSA, EXR: Beneish M-Score Comparison

For the REIT - Industrial subindustry, Prospect Logistics and Industrial 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.


Prospect Logistics and Industrial Freehold and Leasehold REIT Beneish M-Score vs REITs Industry

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

* The bar in red indicates where Prospect Logistics and Industrial Freehold and Leasehold REIT's Beneish M-Score falls into.


BKK:PROSPECT
48GF Score
Prospect Logistics and Industrial Freehold and Leasehold REIT BKK:PROSPECT
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Prospect Logistics and Industrial 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 Prospect Logistics and Industrial 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 * 0.8974+0.528 * 0.985+0.404 * 1.0045+0.892 * 1.7227+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9323+4.679 * 0.399754-0.327 * 1.2481
=-0.13

* 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 ฿48.9 Mil.
Revenue was 284.392 + 277.786 + 257.337 + 169.461 = ฿989.0 Mil.
Gross Profit was 245.069 + 239.137 + 220.697 + 143.204 = ฿848.1 Mil.
Total Current Assets was ฿150.6 Mil.
Total Assets was ฿10,064.5 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 ฿116.3 Mil.
Total Current Liabilities was ฿451.8 Mil.
Long-Term Debt & Capital Lease Obligation was ฿4,046.8 Mil.
Net Income was 174.789 + 244.308 + 156.822 + 99.432 = ฿675.4 Mil.
Non Operating Income was 13.132 + 87.74 + 9.037 + 7.647 = ฿117.6 Mil.
Cash Flow from Operations was 201.311 + -816.122 + 79.889 + -2930.618 = ฿-3,465.5 Mil.
Total Receivables was ฿31.6 Mil.
Revenue was 137.703 + 145.952 + 145.621 + 144.803 = ฿574.1 Mil.
Gross Profit was 115.616 + 122.925 + 125.473 + 120.922 = ฿484.9 Mil.
Total Current Assets was ฿104.2 Mil.
Total Assets was ฿5,373.9 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 ฿72.4 Mil.
Total Current Liabilities was ฿263.4 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,661.1 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)
=(48.864 / 988.976) / (31.608 / 574.079)
=0.049409 / 0.055059
=0.8974

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)
=(484.936 / 574.079) / (848.107 / 988.976)
=0.84472 / 0.857561
=0.985

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 - (150.601 + 0) / 10064.528) / (1 - (104.22 + 0) / 5373.891)
=0.985036 / 0.980606
=1.0045

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
=988.976 / 574.079
=1.7227

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)
=(116.278 / 988.976) / (72.396 / 574.079)
=0.117574 / 0.126108
=0.9323

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)
=((4046.827 + 451.765) / 10064.528) / ((1661.1 + 263.358) / 5373.891)
=0.446975 / 0.358113
=1.2481

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
=(675.351 - 117.556 - -3465.54) / 10064.528
=0.399754

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.

Prospect Logistics and Industrial Freehold and Leasehold REIT has a M-score of -0.13 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 -0.13 mean?
Prospect Logistics and Industrial Freehold and Leasehold REIT (BKK:PROSPECT) has a Beneish M-Score of -0.13 as of Jun. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Prospect Logistics and Industrial Freehold and Leasehold REIT and its competitors. According to the industry distribution chart, Prospect Logistics and Industrial Freehold and Leasehold REIT ranks #714 out of 764 companies in the REITs industry, placing it in the top 93.5%.
Is Prospect Logistics and Industrial Freehold and Leasehold REIT's Beneish M-Score too high?
Prospect Logistics and Industrial Freehold and Leasehold REIT's current Beneish M-Score is -0.13. Based on the distribution chart, Prospect Logistics and Industrial Freehold and Leasehold REIT ranks #714 out of 764 companies in the REITs industry, which is in the bottom quartile relative to peers. Overall, Prospect Logistics and Industrial Freehold and Leasehold REIT has a GF Score™ of 48/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Prospect Logistics and Industrial Freehold and Leasehold REIT's Beneish M-Score compare to PLD and PSA?
According to the REITs industry distribution chart, Prospect Logistics and Industrial Freehold and Leasehold REIT ranks #714 out of 764 companies for Beneish M-Score. This places Prospect Logistics and Industrial 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 Prospect Logistics and Industrial Freehold and Leasehold REIT and its competitors. Prospect Logistics and Industrial Freehold and Leasehold REIT's current Beneish M-Score is -0.13. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Prospect Logistics and Industrial Freehold and Leasehold REIT stock overvalued right now?
Based on GuruFocus' analysis, Prospect Logistics and Industrial Freehold and Leasehold REIT (BKK:PROSPECT) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿8.45, compared to a current price of ฿10.20 — trading 20.7% above its estimated fair value. The current Beneish M-Score is -0.13. Prospect Logistics and Industrial Freehold and Leasehold REIT's overall GF Score™ is 48/100 with 11 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 Prospect Logistics and Industrial Freehold and Leasehold REIT (BKK:PROSPECT), the current Beneish M-Score is -0.13 as of Jun. 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 Prospect Logistics and Industrial Freehold and Leasehold REIT (BKK:PROSPECT) Overvalued in 2026?

Based on GuruFocus' analysis, Prospect Logistics and Industrial Freehold and Leasehold REIT stock appears to be overvalued. The current stock price of ฿10.20 is trading 20.7% above its estimated GF Value™ of ฿8.45. GuruFocus considers Prospect Logistics and Industrial Freehold and Leasehold REIT to be Modestly Overvalued.

Key valuation signals for BKK:PROSPECT:

  • Beneish M-Score: -0.13
  • GF Value™: ฿8.45 vs. price of ฿10.20 (20.7% above fair value)
  • GF Score™: 48/100 with 11 warning signs

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


Prospect Logistics and Industrial Freehold and Leasehold REIT Business Description

Industry Real EstateREITs
Address Surawong Road, No. 345, Building 345, Surawong Building, 5th Floor, Suriyawong Subdistrict, Bangrak District, Bangkok, THA, 10500
Prospect Logistics and Industrial Freehold and Leasehold REIT is a real estate investment trust operating as a closed-end trust, and mainly invests in factory and warehouse space for rent. The company's investment portfolio consists of the following projects: Sub-leasehold rights of parts of land and buildings in the Bangkok Free Trade Zone 1 (BFTZ 1); the ownership over the land and built-to-suit factory and office building in the X44 Bangna Km.18; Leasehold right of parts of the land and ownership over parts of the buildings in Bangkok Free Trade Zone 2 (BFTZ 2); and Ownership over parts of the land and buildings in Bangkok Free Trade Zone 3 (BFTZ 3). Prospect generates primary revenue from the leasing of warehouse and factory buildings.
48GF Score

Get the complete analysis for BKK:PROSPECT

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

฿10.20
Price
฿8.45
GF Value