Saha Pathanapibul PCL (BKK:SPC) Beneish M-Score: -2.45 (As of Jun. 27, 2026)


BKK:SPC Saha Pathanapibul PCL BKK:SPC
81 GF Score
Price ฿55.25
GF Value ฿60.52
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is Saha Pathanapibul PCL Beneish M-Score?

Saha Pathanapibul PCL BKK:SPC -0.45% 81 Beneish M-Score is -2.45 as of Jun. 27, 2026. GuruFocus rates BKK:SPC with a GF Score™ of 81/100 and a GF Value™ of ฿60.52 (Fairly Valued). The stock has 3 warning signs investors should review. Among 293 Retail - Defensive companies, Saha Pathanapibul PCL ranks worse than 62.8% 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 -2.45 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:SPC' s Beneish M-Score Range Over the Past 10 Years
Min: -2.79   Med: -2.45   Max: -2.07
Current: -2.45

During the past 13 years, the highest Beneish M-Score of Saha Pathanapibul PCL was -2.07. The lowest was -2.79. And the median was -2.45.


Saha Pathanapibul PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Saha Pathanapibul 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.

Saha Pathanapibul PCL Beneish M-Score Chart

Saha Pathanapibul 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 -2.47 -2.47 -2.52 -2.25 -2.36

Saha Pathanapibul 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 -2.33 -2.31 -2.47 -2.36 -2.45

BKK:SPC vs SYY, USFD, PFGC: Beneish M-Score Comparison

For the Food Distribution subindustry, Saha Pathanapibul 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.


Saha Pathanapibul PCL Beneish M-Score vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, Saha Pathanapibul PCL's Beneish M-Score distribution charts can be found below:

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


BKK:SPC
81GF Score
Saha Pathanapibul PCL BKK:SPC
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Saha Pathanapibul 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 Saha Pathanapibul 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 * 1.0489+0.528 * 1.0128+0.404 * 0.9565+0.892 * 0.9849+0.115 * 0.8629
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9293+4.679 * -0.005892-0.327 * 0.8904
=-2.45

* 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 ฿8,524 Mil.
Revenue was 9548.556 + 10990.168 + 9801.045 + 10321.763 = ฿40,662 Mil.
Gross Profit was 1711.257 + 1994.85 + 1660.078 + 1743.473 = ฿7,110 Mil.
Total Current Assets was ฿15,110 Mil.
Total Assets was ฿38,915 Mil.
Property, Plant and Equipment(Net PPE) was ฿3,351 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿230 Mil.
Selling, General, & Admin. Expense(SGA) was ฿4,404 Mil.
Total Current Liabilities was ฿7,251 Mil.
Long-Term Debt & Capital Lease Obligation was ฿0 Mil.
Net Income was 599.663 + 689.153 + -108.353 + 827.908 = ฿2,008 Mil.
Non Operating Income was 27.056 + 38.911 + 49.377 + 258.612 = ฿374 Mil.
Cash Flow from Operations was 669.057 + 240.626 + 458.225 + 495.803 = ฿1,864 Mil.
Total Receivables was ฿8,251 Mil.
Revenue was 10044.32 + 10630.004 + 10415.401 + 10195.219 = ฿41,285 Mil.
Gross Profit was 1733.831 + 1938.113 + 1863.106 + 1776.175 = ฿7,311 Mil.
Total Current Assets was ฿13,652 Mil.
Total Assets was ฿37,679 Mil.
Property, Plant and Equipment(Net PPE) was ฿3,321 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿195 Mil.
Selling, General, & Admin. Expense(SGA) was ฿4,811 Mil.
Total Current Liabilities was ฿7,884 Mil.
Long-Term Debt & Capital Lease Obligation was ฿0 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)
=(8523.92 / 40661.532) / (8250.972 / 41284.944)
=0.209631 / 0.199854
=1.0489

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)
=(7311.225 / 41284.944) / (7109.658 / 40661.532)
=0.177092 / 0.17485
=1.0128

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 - (15109.86 + 3350.716) / 38914.759) / (1 - (13652.315 + 3320.943) / 37679.15)
=0.525615 / 0.549532
=0.9565

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
=40661.532 / 41284.944
=0.9849

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))
=(194.567 / (194.567 + 3320.943)) / (229.641 / (229.641 + 3350.716))
=0.055345 / 0.064139
=0.8629

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)
=(4403.532 / 40661.532) / (4811.439 / 41284.944)
=0.108297 / 0.116542
=0.9293

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)
=((0 + 7250.503) / 38914.759) / ((0 + 7884.393) / 37679.15)
=0.186318 / 0.209251
=0.8904

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
=(2008.371 - 373.956 - 1863.711) / 38914.759
=-0.005892

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.

Saha Pathanapibul PCL has a M-score of -2.45 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 -2.45 mean?
Saha Pathanapibul PCL (BKK:SPC) has a Beneish M-Score of -2.45 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Saha Pathanapibul PCL and its competitors. According to the industry distribution chart, Saha Pathanapibul PCL ranks #184 out of 293 companies in the Retail - Defensive industry, placing it in the top 62.8%.
Is Saha Pathanapibul PCL's Beneish M-Score too high?
Saha Pathanapibul PCL's current Beneish M-Score is -2.45. Based on the distribution chart, Saha Pathanapibul PCL ranks #184 out of 293 companies in the Retail - Defensive industry, which is below the industry midpoint. Overall, Saha Pathanapibul PCL has a GF Score™ of 81/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Saha Pathanapibul PCL's Beneish M-Score compare to SYY and USFD?
According to the Retail - Defensive industry distribution chart, Saha Pathanapibul PCL ranks #184 out of 293 companies for Beneish M-Score. This places Saha Pathanapibul 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 Retail - Defensive company?
A good Beneish M-Score depends on the Retail - Defensive 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 Saha Pathanapibul PCL and its competitors. Saha Pathanapibul PCL's current Beneish M-Score is -2.45. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Saha Pathanapibul PCL stock overvalued right now?
Based on GuruFocus' analysis, Saha Pathanapibul PCL (BKK:SPC) is currently considered Fairly Valued. The stock's GF Value™ is ฿60.52, compared to a current price of ฿55.25 — trading 8.7% below its estimated fair value. The current Beneish M-Score is -2.45. Saha Pathanapibul PCL's overall GF Score™ is 81/100 with 3 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 Saha Pathanapibul PCL (BKK:SPC), the current Beneish M-Score is -2.45 as of Jun. 27, 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 Saha Pathanapibul PCL (BKK:SPC) Overvalued in 2026?

Based on GuruFocus' analysis, Saha Pathanapibul PCL stock appears to be undervalued. The current stock price of ฿55.25 is trading 8.7% below its estimated GF Value™ of ฿60.52. GuruFocus considers Saha Pathanapibul PCL to be Fairly Valued.

Key valuation signals for BKK:SPC:

  • Beneish M-Score: -2.45
  • GF Value™: ฿60.52 vs. price of ฿55.25 (8.7% below fair value)
  • GF Score™: 81/100 with 3 warning signs

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


Saha Pathanapibul PCL Business Description

Address 2156 New Petchburi Road, Bangkapi, Huaykwang, Bangkok, THA, 10310
Saha Pathanapibul PCL is a Thailand-based company, engaged in the business of consumer goods distribution and property development. In addition, the company along with its subsidiaries is also involved in the business of investing in real estate and services, and office building for rent. The company operates in two reportable segments as follows: Sales of consumer products; and Office building for rent. It generates the majority of the revenue from the sales of consumer products segment. It distributes products range which includes food, beverages, household, and personal care products. The group operates its business activities in Thailand and internationally.
81GF Score

Get the complete analysis for BKK:SPC

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

฿55.25
Price
฿60.52
GF Value