Saha Pathana Inter-Holding PCL (BKK:SPI) Beneish M-Score: -2.61 (As of Jul. 10, 2026)


BKK:SPI Saha Pathana Inter-Holding PCL BKK:SPI
67 GF Score
Price ฿33.25
GF Value ฿26.39
Valuation Modestly Overvalued
! 12 Warning Signs
View Full Analysis

What is Saha Pathana Inter-Holding PCL Beneish M-Score?

Saha Pathana Inter-Holding PCL BKK:SPI -0.75% 67 Beneish M-Score is -2.61 as of Jul. 10, 2026. GuruFocus rates BKK:SPI with a GF Score™ of 67/100 and a GF Value™ of ฿26.39 (Modestly Overvalued). The stock has 12 warning signs investors should review. Among 1,683 Real Estate companies, Saha Pathana Inter-Holding PCL ranks better than 66.13% 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 -2.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:SPI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.39   Med: -2.7   Max: 4.07
Current: -2.61

During the past 13 years, the highest Beneish M-Score of Saha Pathana Inter-Holding PCL was 4.07. The lowest was -3.39. And the median was -2.70.


Saha Pathana Inter-Holding PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Saha Pathana Inter-Holding 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 Pathana Inter-Holding PCL Beneish M-Score Chart

Saha Pathana Inter-Holding 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 -0.21 -0.23 -3.05 -3.15 -2.60

Saha Pathana Inter-Holding 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 -3.05 -3.04 -2.96 -2.60 -2.61

BKK:SPI vs CBRE, BEKE, JLL: Beneish M-Score Comparison

For the Real Estate Services subindustry, Saha Pathana Inter-Holding 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 Pathana Inter-Holding PCL Beneish M-Score vs Real Estate Industry

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

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


BKK:SPI
67GF Score
Saha Pathana Inter-Holding PCL BKK:SPI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Saha Pathana Inter-Holding 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 Pathana Inter-Holding 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 * 0.8668+0.528 * 1.4493+0.404 * 0.9807+0.892 * 0.8618+0.115 * 1.1279
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4866+4.679 * -0.002525-0.327 * 1.0859
=-2.61

* 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 ฿336 Mil.
Revenue was 918.635 + 1132.131 + 839.577 + 912.863 = ฿3,803 Mil.
Gross Profit was 276.646 + 430.178 + 147.393 + 147.531 = ฿1,002 Mil.
Total Current Assets was ฿3,810 Mil.
Total Assets was ฿74,217 Mil.
Property, Plant and Equipment(Net PPE) was ฿2,472 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿349 Mil.
Selling, General, & Admin. Expense(SGA) was ฿1,202 Mil.
Total Current Liabilities was ฿8,191 Mil.
Long-Term Debt & Capital Lease Obligation was ฿13,949 Mil.
Net Income was 554.608 + 216.621 + 342.197 + 386.803 = ฿1,500 Mil.
Non Operating Income was 621.626 + 196.619 + 641.981 + 715.089 = ฿2,175 Mil.
Cash Flow from Operations was -140.66 + -41.877 + -186.667 + -118.52 = ฿-488 Mil.
Total Receivables was ฿450 Mil.
Revenue was 1396.551 + 832.169 + 783.764 + 1400.835 = ฿4,413 Mil.
Gross Profit was 681.327 + 179.839 + 138.688 + 684.831 = ฿1,685 Mil.
Total Current Assets was ฿2,879 Mil.
Total Assets was ฿71,045 Mil.
Property, Plant and Equipment(Net PPE) was ฿1,855 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿300 Mil.
Selling, General, & Admin. Expense(SGA) was ฿938 Mil.
Total Current Liabilities was ฿8,739 Mil.
Long-Term Debt & Capital Lease Obligation was ฿10,777 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)
=(336.181 / 3803.206) / (450.051 / 4413.319)
=0.088394 / 0.101976
=0.8668

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)
=(1684.685 / 4413.319) / (1001.748 / 3803.206)
=0.381727 / 0.263396
=1.4493

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 - (3809.842 + 2472.295) / 74217.397) / (1 - (2879.068 + 1854.73) / 71044.986)
=0.915355 / 0.933369
=0.9807

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
=3803.206 / 4413.319
=0.8618

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))
=(300.484 / (300.484 + 1854.73)) / (348.702 / (348.702 + 2472.295))
=0.139422 / 0.123609
=1.1279

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)
=(1201.712 / 3803.206) / (938.034 / 4413.319)
=0.315973 / 0.212546
=1.4866

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)
=((13948.691 + 8190.98) / 74217.397) / ((10777.07 + 8739.106) / 71044.986)
=0.298308 / 0.274702
=1.0859

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
=(1500.229 - 2175.315 - -487.724) / 74217.397
=-0.002525

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 Pathana Inter-Holding PCL has a M-score of -2.61 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 -2.61 mean?
Saha Pathana Inter-Holding PCL (BKK:SPI) has a Beneish M-Score of -2.61 as of Jul. 10, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Saha Pathana Inter-Holding PCL and its competitors. According to the industry distribution chart, Saha Pathana Inter-Holding PCL ranks #570 out of 1683 companies in the Real Estate industry, placing it in the top 33.9%.
Is Saha Pathana Inter-Holding PCL's Beneish M-Score too high?
Saha Pathana Inter-Holding PCL's current Beneish M-Score is -2.61. Based on the distribution chart, Saha Pathana Inter-Holding PCL ranks #570 out of 1683 companies in the Real Estate industry, which is above the industry midpoint. Overall, Saha Pathana Inter-Holding PCL has a GF Score™ of 67/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Saha Pathana Inter-Holding PCL's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Saha Pathana Inter-Holding PCL ranks #570 out of 1683 companies for Beneish M-Score. This puts Saha Pathana Inter-Holding PCL in the upper 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 Saha Pathana Inter-Holding PCL and its competitors. Saha Pathana Inter-Holding PCL's current Beneish M-Score is -2.61. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Saha Pathana Inter-Holding PCL stock overvalued right now?
Based on GuruFocus' analysis, Saha Pathana Inter-Holding PCL (BKK:SPI) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿26.39, compared to a current price of ฿33.25 — trading 26% above its estimated fair value. The current Beneish M-Score is -2.61. Saha Pathana Inter-Holding PCL's overall GF Score™ is 67/100 with 12 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 Pathana Inter-Holding PCL (BKK:SPI), the current Beneish M-Score is -2.61 as of Jul. 10, 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 Pathana Inter-Holding PCL (BKK:SPI) Overvalued in 2026?

Based on GuruFocus' analysis, Saha Pathana Inter-Holding PCL stock appears to be overvalued. The current stock price of ฿33.25 is trading 26% above its estimated GF Value™ of ฿26.39. GuruFocus considers Saha Pathana Inter-Holding PCL to be Modestly Overvalued.

Key valuation signals for BKK:SPI:

  • Beneish M-Score: -2.61
  • GF Value™: ฿26.39 vs. price of ฿33.25 (26% above fair value)
  • GF Score™: 67/100 with 12 warning signs

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


Saha Pathana Inter-Holding PCL Business Description

Address Rama 3 Road, 989 Kingbridge Tower, Bangpongpang, Yannawa, Bangkok, THA, 10120
Saha Pathana Inter-Holding PCL is engaged in the real estate business. The company's core businesses are divided into three segments: Investment in consumer goods business, which derives maximum revenue; Investment in food and beverage business; and Industrial park development and investment in other businesses. The company operates in Thailand only.
67GF Score

Get the complete analysis for BKK:SPI

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

฿33.25
Price
฿26.39
GF Value