Rich Sport PCL (BKK:RSP) Beneish M-Score: -3.11 (As of Jun. 25, 2026)


BKK:RSP Rich Sport PCL BKK:RSP
71 GF Score
Price ฿0.96
GF Value ฿1.71
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is Rich Sport PCL Beneish M-Score?

Rich Sport PCL BKK:RSP +1.05% 71 Beneish M-Score is -3.11 as of Jun. 25, 2026. GuruFocus rates BKK:RSP with a GF Score™ of 71/100 and a GF Value™ of ฿1.71 (Significantly Undervalued). The stock has 4 warning signs investors should review. Among 1,003 Manufacturing - Apparel & Accessories companies, Rich Sport PCL ranks better than 85.64% 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 -3.11 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:RSP' s Beneish M-Score Range Over the Past 10 Years
Min: -3.98   Med: -2.71   Max: -1.53
Current: -3.11

During the past 12 years, the highest Beneish M-Score of Rich Sport PCL was -1.53. The lowest was -3.98. And the median was -2.71.


Rich Sport PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Rich Sport 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.

Rich Sport PCL Beneish M-Score Chart

Rich Sport 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 -2.82 -2.18 -2.31 -3.09 -3.33

Rich Sport 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 -3.13 -3.19 -3.43 -3.33 -3.11

BKK:RSP vs NKE, DECK, ONON: Beneish M-Score Comparison

For the Footwear & Accessories subindustry, Rich Sport 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.


Rich Sport PCL Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Rich Sport PCL's Beneish M-Score distribution charts can be found below:

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


BKK:RSP
71GF Score
Rich Sport PCL BKK:RSP
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Rich Sport 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 Rich Sport 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 * 1.0524+0.528 * 0.9619+0.404 * 1.055+0.892 * 0.9206+0.115 * 0.9678
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0565+4.679 * -0.122275-0.327 * 1.0853
=-3.11

* 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 ฿98 Mil.
Revenue was 329.349 + 341.366 + 295.357 + 311.875 = ฿1,278 Mil.
Gross Profit was 203.14 + 192.7 + 169.662 + 181.74 = ฿747 Mil.
Total Current Assets was ฿1,380 Mil.
Total Assets was ฿2,265 Mil.
Property, Plant and Equipment(Net PPE) was ฿684 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿151 Mil.
Selling, General, & Admin. Expense(SGA) was ฿735 Mil.
Total Current Liabilities was ฿189 Mil.
Long-Term Debt & Capital Lease Obligation was ฿432 Mil.
Net Income was 31.238 + -15.331 + 14.018 + -15.725 = ฿14 Mil.
Non Operating Income was 28.076 + -12.169 + 22.662 + -21.218 = ฿17 Mil.
Cash Flow from Operations was 94.376 + 68.428 + 32.611 + 78.348 = ฿274 Mil.
Total Receivables was ฿101 Mil.
Revenue was 327.581 + 377.125 + 336.696 + 346.692 = ฿1,388 Mil.
Gross Profit was 193.421 + 191.779 + 199.292 + 196.24 = ฿781 Mil.
Total Current Assets was ฿1,527 Mil.
Total Assets was ฿2,377 Mil.
Property, Plant and Equipment(Net PPE) was ฿650 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿138 Mil.
Selling, General, & Admin. Expense(SGA) was ฿756 Mil.
Total Current Liabilities was ฿202 Mil.
Long-Term Debt & Capital Lease Obligation was ฿398 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)
=(97.651 / 1277.947) / (100.79 / 1388.094)
=0.076412 / 0.07261
=1.0524

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)
=(780.732 / 1388.094) / (747.242 / 1277.947)
=0.562449 / 0.584721
=0.9619

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 - (1380.043 + 684.468) / 2264.68) / (1 - (1527.16 + 650.437) / 2376.719)
=0.088387 / 0.08378
=1.055

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
=1277.947 / 1388.094
=0.9206

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))
=(138.216 / (138.216 + 650.437)) / (151.354 / (151.354 + 684.468))
=0.175256 / 0.181084
=0.9678

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)
=(735.26 / 1277.947) / (755.91 / 1388.094)
=0.575345 / 0.544567
=1.0565

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)
=((431.516 + 189.117) / 2264.68) / ((397.675 + 202.458) / 2376.719)
=0.274049 / 0.252505
=1.0853

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
=(14.2 - 17.351 - 273.763) / 2264.68
=-0.122275

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.

Rich Sport PCL has a M-score of -3.11 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 -3.11 mean?
Rich Sport PCL (BKK:RSP) has a Beneish M-Score of -3.11 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Rich Sport PCL and its competitors. According to the industry distribution chart, Rich Sport PCL ranks #144 out of 1003 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 14.4%.
Is Rich Sport PCL's Beneish M-Score too high?
Rich Sport PCL's current Beneish M-Score is -3.11. Based on the distribution chart, Rich Sport PCL ranks #144 out of 1003 companies in the Manufacturing - Apparel & Accessories industry, which is in the top quartile — a strong position relative to peers. Overall, Rich Sport PCL has a GF Score™ of 71/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Rich Sport PCL's Beneish M-Score compare to NKE and DECK?
According to the Manufacturing - Apparel & Accessories industry distribution chart, Rich Sport PCL ranks #144 out of 1003 companies for Beneish M-Score. This places Rich Sport PCL in the top 14% of its industry — outperforming the majority of peers. 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 Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories 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 Rich Sport PCL and its competitors. Rich Sport PCL's current Beneish M-Score is -3.11. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Rich Sport PCL stock overvalued right now?
Based on GuruFocus' analysis, Rich Sport PCL (BKK:RSP) is currently considered Significantly Undervalued. The stock's GF Value™ is ฿1.71, compared to a current price of ฿0.96 — trading 43.9% below its estimated fair value. The current Beneish M-Score is -3.11. Rich Sport PCL's overall GF Score™ is 71/100 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 Rich Sport PCL (BKK:RSP), the current Beneish M-Score is -3.11 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 Rich Sport PCL (BKK:RSP) Overvalued in 2026?

Based on GuruFocus' analysis, Rich Sport PCL stock appears to be undervalued. The current stock price of ฿0.96 is trading 43.9% below its estimated GF Value™ of ฿1.71. GuruFocus considers Rich Sport PCL to be Significantly Undervalued.

Key valuation signals for BKK:RSP:

  • Beneish M-Score: -3.11
  • GF Value™: ฿1.71 vs. price of ฿0.96 (43.9% below fair value)
  • GF Score™: 71/100 with 4 warning signs

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


Rich Sport PCL Business Description

Address Room No.1801 - 1805 and 1808, Rama 4 Road, 1152, Punn Tower, 18th Floor, Klong Toei, Bangkok, THA, 10110
Rich Sport PCL is a Thailand-based company engaged in the business of manufacturing and selling shoes, clothes, caps and bags. The company is involved in the production and distribution of its various products including apparels, caps, bags, shirts, pants, jackets, socks, and other accessories. It markets its products under the brands Converse and Pony. The Group is principally engaged in a single reportable segment which is selling shoes, clothes, caps and bags. Geographically, it is present domestically (in the country) and in abroad, out of which the majority is from the Domestic market.
71GF Score

Get the complete analysis for BKK:RSP

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

฿0.96
Price
฿1.71
GF Value