Raimon Land PCL (BKK:RML-R) Beneish M-Score: -1.29 (As of Jun. 25, 2026)


BKK:RML-R Raimon Land PCL BKK:RML-R
11 GF Score
Price ฿0.10
GF Value ฿0.45
! 5 Warning Signs
View Full Analysis

What is Raimon Land PCL Beneish M-Score?

Raimon Land PCL BKK:RML-R 11 Beneish M-Score is -1.29 as of Jun. 25, 2026. GuruFocus rates BKK:RML-R with a GF Score™ of 11/100 and a GF Value™ of ฿0.45. The stock has 5 warning signs investors should review. Among 1,682 Real Estate companies, Raimon Land PCL ranks worse than 82.05% 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 -1.29 higher than -1.78, which implies that the company might have manipulated its financial results.

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

BKK:RML-R' s Beneish M-Score Range Over the Past 10 Years
Min: -3.84   Med: -2.03   Max: 168.76
Current: -1.29

During the past 13 years, the highest Beneish M-Score of Raimon Land PCL was 168.76. The lowest was -3.84. And the median was -2.03.


Raimon Land PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Raimon Land 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.

Raimon Land PCL Beneish M-Score Chart

Raimon Land 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 2.67 36.87 -3.46 -1.37 -2.21

Raimon Land 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 -0.25 -0.18 -0.96 -2.21 -1.29

Raimon Land PCL Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, Raimon Land 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.


Raimon Land PCL Beneish M-Score vs Real Estate Industry

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

* The bar in red indicates where Raimon Land PCL's Beneish M-Score falls into.


BKK:RML-R
11GF Score
Raimon Land PCL BKK:RML-R
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Raimon Land 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 Raimon Land 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 * 2.7609+0.528 * 2.1186+0.404 * 0.9051+0.892 * 0.4836+0.115 * 0.8691
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.495+4.679 * -0.079132-0.327 * 1.1606
=-1.29

* 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 ฿522.4 Mil.
Revenue was 71.947 + 19.725 + 10.542 + 8.202 = ฿110.4 Mil.
Gross Profit was 9.713 + 0.373 + -27.543 + 35.703 = ฿18.2 Mil.
Total Current Assets was ฿3,242.7 Mil.
Total Assets was ฿6,247.2 Mil.
Property, Plant and Equipment(Net PPE) was ฿571.9 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿58.3 Mil.
Selling, General, & Admin. Expense(SGA) was ฿368.3 Mil.
Total Current Liabilities was ฿3,918.7 Mil.
Long-Term Debt & Capital Lease Obligation was ฿363.2 Mil.
Net Income was -147.68 + -261.364 + -251.169 + -258.11 = ฿-918.3 Mil.
Non Operating Income was -41.275 + -88.487 + -109.777 + -57.359 = ฿-296.9 Mil.
Cash Flow from Operations was -26 + -5.823 + -4.607 + -90.643 = ฿-127.1 Mil.
Total Receivables was ฿391.2 Mil.
Revenue was 91.134 + 106.862 + 24.488 + 5.828 = ฿228.3 Mil.
Gross Profit was 29.093 + 32.069 + 12.942 + 5.828 = ฿79.9 Mil.
Total Current Assets was ฿3,313.6 Mil.
Total Assets was ฿6,978.3 Mil.
Property, Plant and Equipment(Net PPE) was ฿662.4 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿57.9 Mil.
Selling, General, & Admin. Expense(SGA) was ฿509.5 Mil.
Total Current Liabilities was ฿3,195.9 Mil.
Long-Term Debt & Capital Lease Obligation was ฿925.3 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)
=(522.385 / 110.416) / (391.236 / 228.312)
=4.731063 / 1.713602
=2.7609

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)
=(79.932 / 228.312) / (18.246 / 110.416)
=0.3501 / 0.165248
=2.1186

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 - (3242.732 + 571.866) / 6247.191) / (1 - (3313.612 + 662.409) / 6978.252)
=0.38939 / 0.430227
=0.9051

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
=110.416 / 228.312
=0.4836

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))
=(57.91 / (57.91 + 662.409)) / (58.291 / (58.291 + 571.866))
=0.080395 / 0.092502
=0.8691

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)
=(368.347 / 110.416) / (509.451 / 228.312)
=3.335993 / 2.231381
=1.495

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)
=((363.234 + 3918.679) / 6247.191) / ((925.262 + 3195.938) / 6978.252)
=0.685414 / 0.590578
=1.1606

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
=(-918.323 - -296.898 - -127.073) / 6247.191
=-0.079132

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.

Raimon Land PCL has a M-score of -1.29 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 -1.29 mean?
Raimon Land PCL (BKK:RML-R) has a Beneish M-Score of -1.29 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Raimon Land PCL and its competitors. According to the industry distribution chart, Raimon Land PCL ranks #1380 out of 1682 companies in the Real Estate industry, placing it in the top 82%.
Is Raimon Land PCL's Beneish M-Score too high?
Raimon Land PCL's current Beneish M-Score is -1.29. Based on the distribution chart, Raimon Land PCL ranks #1380 out of 1682 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, Raimon Land PCL has a GF Score™ of 11/100, reflecting its overall financial health beyond just this single metric.
How does Raimon Land PCL's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, Raimon Land PCL ranks #1380 out of 1682 companies for Beneish M-Score. This places Raimon Land 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 Raimon Land PCL and its competitors. Raimon Land PCL's current Beneish M-Score is -1.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Raimon Land PCL stock overvalued right now?
Raimon Land PCL (BKK:RML-R) has a current Beneish M-Score of -1.29. The stock's GF Value™ is ฿0.45, compared to a current price of ฿0.10 — trading 77.3% below its estimated fair value. The current Beneish M-Score is -1.29. Raimon Land PCL's overall GF Score™ is 11/100 with 5 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 Raimon Land PCL (BKK:RML-R), the current Beneish M-Score is -1.29 as of Jun. 25, 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 Raimon Land PCL (BKK:RML-R) Overvalued in 2026?

Based on GuruFocus' analysis, Raimon Land PCL stock appears to be undervalued. The current stock price of ฿0.10 is trading 77.3% below its estimated GF Value™ of ฿0.45.

Key valuation signals for BKK:RML-R:

  • Beneish M-Score: -1.29
  • GF Value™: ฿0.45 vs. price of ฿0.10 (77.3% below fair value)
  • GF Score™: 11/100 with 5 warning signs

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


Raimon Land PCL Business Description

Other Exchanges RML:Thailand
Address Ploenchit Road, 548 One City Centre Building, 54th Floor, Lumphini, Pathum Wan, Bangkok, THA, 10330
Raimon Land PCL is a Thailand-based developer of luxury and ultra-luxury real estate. The company's principal activities include property development business, property leasing and other businesses such as food and beverages, being an agent for property resale and leasing and hotel. It also provides construction management services. Its projects include The Lofts Sathorn, The Lakes Condominium, The Legend Saladaeng, Northshore Condominium, Kata Gardens and others. The company's segments include Sales of real estate, Rentals and services and Others. The majority of revenue is derived from the Sales of real estate segment.
11GF Score

Get the complete analysis for BKK:RML-R

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

฿0.10
Price
฿0.45
GF Value