Sammakorn PCL (BKK:SAMCO) Beneish M-Score: -2.34 (As of Jun. 28, 2026)


BKK:SAMCO Sammakorn PCL BKK:SAMCO
45 GF Score
Price ฿0.82
GF Value ฿0.63
Valuation Modestly Overvalued
! 5 Warning Signs
View Full Analysis

What is Sammakorn PCL Beneish M-Score?

Sammakorn PCL BKK:SAMCO 45 Beneish M-Score is -2.34 as of Jun. 28, 2026. GuruFocus rates BKK:SAMCO with a GF Score™ of 45/100 and a GF Value™ of ฿0.63 (Modestly Overvalued). The stock has 5 warning signs investors should review. Among 1,684 Real Estate companies, Sammakorn PCL ranks worse than 51.19% 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 -2.34 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:SAMCO' s Beneish M-Score Range Over the Past 10 Years
Min: -3.35   Med: -2.44   Max: 1.18
Current: -2.34

During the past 13 years, the highest Beneish M-Score of Sammakorn PCL was 1.18. The lowest was -3.35. And the median was -2.44.


Sammakorn PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Sammakorn 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.

Sammakorn PCL Beneish M-Score Chart

Sammakorn 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 -3.35 -2.57 -2.00 -2.79 -2.61

Sammakorn 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 -2.95 -2.50 -2.60 -2.61 -2.34

BKK:SAMCO vs CBRE, BEKE, CSGP: Beneish M-Score Comparison

For the Real Estate Services subindustry, Sammakorn 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.


Sammakorn PCL Beneish M-Score vs Real Estate Industry

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

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


BKK:SAMCO
45GF Score
Sammakorn PCL BKK:SAMCO
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sammakorn 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 Sammakorn 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 * 1.2385+0.528 * 1.1178+0.404 * 0.9628+0.892 * 0.9641+0.115 * 0.9214
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9724+4.679 * -0.030739-0.327 * 0.8452
=-2.34

* 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 ฿28 Mil.
Revenue was 184.899 + 356.852 + 337.489 + 428.269 = ฿1,308 Mil.
Gross Profit was 36.524 + 67.669 + 73.89 + 98.761 = ฿277 Mil.
Total Current Assets was ฿4,201 Mil.
Total Assets was ฿5,432 Mil.
Property, Plant and Equipment(Net PPE) was ฿73 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿57 Mil.
Selling, General, & Admin. Expense(SGA) was ฿352 Mil.
Total Current Liabilities was ฿1,245 Mil.
Long-Term Debt & Capital Lease Obligation was ฿656 Mil.
Net Income was 156.786 + 11.961 + -20.24 + -3.918 = ฿145 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = ฿0 Mil.
Cash Flow from Operations was 20.215 + 102.954 + -42.626 + 231.003 = ฿312 Mil.
Total Receivables was ฿23 Mil.
Revenue was 364.602 + 325.411 + 348.945 + 317.187 = ฿1,356 Mil.
Gross Profit was 88.647 + 74.381 + 81.59 + 76.339 = ฿321 Mil.
Total Current Assets was ฿4,461 Mil.
Total Assets was ฿5,835 Mil.
Property, Plant and Equipment(Net PPE) was ฿82 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿56 Mil.
Selling, General, & Admin. Expense(SGA) was ฿376 Mil.
Total Current Liabilities was ฿1,674 Mil.
Long-Term Debt & Capital Lease Obligation was ฿741 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)
=(27.934 / 1307.509) / (23.394 / 1356.145)
=0.021364 / 0.01725
=1.2385

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)
=(320.957 / 1356.145) / (276.844 / 1307.509)
=0.236669 / 0.211734
=1.1178

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 - (4201.277 + 72.785) / 5431.51) / (1 - (4461.345 + 82.071) / 5834.815)
=0.213099 / 0.221326
=0.9628

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
=1307.509 / 1356.145
=0.9641

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))
=(56.062 / (56.062 + 82.071)) / (57.297 / (57.297 + 72.785))
=0.405855 / 0.440468
=0.9214

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)
=(352.414 / 1307.509) / (375.915 / 1356.145)
=0.269531 / 0.277194
=0.9724

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)
=((655.666 + 1244.553) / 5431.51) / ((740.895 + 1674.264) / 5834.815)
=0.349851 / 0.413922
=0.8452

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
=(144.589 - 0 - 311.546) / 5431.51
=-0.030739

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.

Sammakorn PCL has a M-score of -2.34 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 -2.34 mean?
Sammakorn PCL (BKK:SAMCO) has a Beneish M-Score of -2.34 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Sammakorn PCL and its competitors. According to the industry distribution chart, Sammakorn PCL ranks #862 out of 1684 companies in the Real Estate industry, placing it in the top 51.2%.
Is Sammakorn PCL's Beneish M-Score too high?
Sammakorn PCL's current Beneish M-Score is -2.34. Based on the distribution chart, Sammakorn PCL ranks #862 out of 1684 companies in the Real Estate industry, which is below the industry midpoint. Overall, Sammakorn PCL has a GF Score™ of 45/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Sammakorn PCL's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Sammakorn PCL ranks #862 out of 1684 companies for Beneish M-Score. This places Sammakorn 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 Sammakorn PCL and its competitors. Sammakorn PCL's current Beneish M-Score is -2.34. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sammakorn PCL stock overvalued right now?
Based on GuruFocus' analysis, Sammakorn PCL (BKK:SAMCO) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿0.63, compared to a current price of ฿0.82 — trading 30.2% above its estimated fair value. The current Beneish M-Score is -2.34. Sammakorn PCL's overall GF Score™ is 45/100 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 Sammakorn PCL (BKK:SAMCO), the current Beneish M-Score is -2.34 as of Jun. 28, 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 Sammakorn PCL (BKK:SAMCO) Overvalued in 2026?

Based on GuruFocus' analysis, Sammakorn PCL stock appears to be overvalued. The current stock price of ฿0.82 is trading 30.2% above its estimated GF Value™ of ฿0.63. GuruFocus considers Sammakorn PCL to be Modestly Overvalued.

Key valuation signals for BKK:SAMCO:

  • Beneish M-Score: -2.34
  • GF Value™: ฿0.63 vs. price of ฿0.82 (30.2% above fair value)
  • GF Score™: 45/100 with 5 warning signs

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


Sammakorn PCL Business Description

Other Exchanges SAMCO-F:Thailand
Address 188 Phayathai Road, 21st Floor, Spring Tower Building, Thung Phayathai, Ratchathewi, Bangkok, THA, 10400
Sammakorn PCL is a real estate development company. The company engaged in the real estate development business focusing on developing residential projects in housing as well as after-sale maintenance services. The company is organized into the following operating segments - Real estate Development; Rental segment, Service segment, and Restaurant and bakery segment. Majority revenue is generated from Real Estate development segment. The company and its subsidiary operate in Thailand only.
45GF Score

Get the complete analysis for BKK:SAMCO

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

฿0.82
Price
฿0.63
GF Value