S Prime Growth Leasehold REIT (BKK:SPRIME) Beneish M-Score: -2.85 (As of Jul. 14, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BKK:SPRIME S Prime Growth Leasehold REIT BKK:SPRIME
72 GF Score
Price ฿4.16
GF Value ฿3.73
Valuation Modestly Overvalued
! 7 Warning Signs
View Full Analysis

What is S Prime Growth Leasehold REIT Beneish M-Score?

S Prime Growth Leasehold REIT BKK:SPRIME +0.48% 72 Beneish M-Score is -2.85 as of Jul. 14, 2026. GuruFocus rates BKK:SPRIME with a GF Score™ of 72/100 and a GF Value™ of ฿3.73 (Modestly Overvalued). The stock has 7 warning signs investors should review. Among 758 REITs companies, S Prime Growth Leasehold REIT ranks better than 83.38% 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 -2.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for S Prime Growth Leasehold REIT's Beneish M-Score or its related term are showing as below:

BKK:SPRIME' s Beneish M-Score Range Over the Past 10 Years
Min: -2.86   Med: -2.55   Max: -1.2
Current: -2.85

During the past 7 years, the highest Beneish M-Score of S Prime Growth Leasehold REIT was -1.20. The lowest was -2.86. And the median was -2.55.


S Prime Growth Leasehold REIT Beneish M-Score Historical Data

* Premium members only.

The historical data trend for S Prime Growth Leasehold REIT'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.

S Prime Growth Leasehold REIT Beneish M-Score Chart

S Prime Growth Leasehold REIT Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial -2.67 -2.17 -1.20 -2.86 -2.85

S Prime Growth Leasehold REIT 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 -2.65 -2.72 -2.74 -2.85 0.00

BKK:SPRIME vs VICI, WPC, BNL: Beneish M-Score Comparison

For the REIT - Diversified subindustry, S Prime Growth Leasehold REIT'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.


S Prime Growth Leasehold REIT Beneish M-Score vs REITs Industry

For the REITs industry and Real Estate sector, S Prime Growth Leasehold REIT's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where S Prime Growth Leasehold REIT's Beneish M-Score falls into.


BKK:SPRIME
72GF Score
S Prime Growth Leasehold REIT BKK:SPRIME
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

S Prime Growth Leasehold REIT 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 S Prime Growth Leasehold REIT 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 * 0.7315+0.528 * 0.9935+0.404 * 1.0012+0.892 * 0.9149+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.013256-0.327 * 0.96
=-2.85

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was ฿19.9 Mil.
Revenue was ฿455.3 Mil.
Gross Profit was ฿304.3 Mil.
Total Current Assets was ฿68.0 Mil.
Total Assets was ฿6,162.2 Mil.
Property, Plant and Equipment(Net PPE) was ฿0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿0.0 Mil.
Total Current Liabilities was ฿39.0 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,341.8 Mil.
Net Income was ฿254.2 Mil.
Gross Profit was ฿17.4 Mil.
Cash Flow from Operations was ฿318.6 Mil.
Total Receivables was ฿29.7 Mil.
Revenue was ฿497.6 Mil.
Gross Profit was ฿330.4 Mil.
Total Current Assets was ฿75.5 Mil.
Total Assets was ฿6,165.3 Mil.
Property, Plant and Equipment(Net PPE) was ฿0.0 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿0.0 Mil.
Selling, General, & Admin. Expense(SGA) was ฿0.0 Mil.
Total Current Liabilities was ฿39.6 Mil.
Long-Term Debt & Capital Lease Obligation was ฿1,399.4 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)
=(19.888 / 455.273) / (29.716 / 497.631)
=0.043684 / 0.059715
=0.7315

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)
=(330.435 / 497.631) / (304.29 / 455.273)
=0.664016 / 0.668368
=0.9935

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 - (68.011 + 0) / 6162.165) / (1 - (75.549 + 0) / 6165.322)
=0.988963 / 0.987746
=1.0012

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
=455.273 / 497.631
=0.9149

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))
=(0 / (0 + 0)) / (0 / (0 + 0))
= /
=1

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)
=(0 / 455.273) / (0 / 497.631)
=0 / 0
=1

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)
=((1341.767 + 38.984) / 6162.165) / ((1399.405 + 39.603) / 6165.322)
=0.224069 / 0.233404
=0.96

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
=(254.226 - 17.35 - 318.56) / 6162.165
=-0.013256

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.

S Prime Growth Leasehold REIT has a M-score of -2.85 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 -2.85 mean?
S Prime Growth Leasehold REIT (BKK:SPRIME) has a Beneish M-Score of -2.85 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on S Prime Growth Leasehold REIT and its competitors. According to the industry distribution chart, S Prime Growth Leasehold REIT ranks #126 out of 758 companies in the REITs industry, placing it in the top 16.6%.
Is S Prime Growth Leasehold REIT's Beneish M-Score too high?
S Prime Growth Leasehold REIT's current Beneish M-Score is -2.85. Based on the distribution chart, S Prime Growth Leasehold REIT ranks #126 out of 758 companies in the REITs industry, which is in the top quartile — a strong position relative to peers. Overall, S Prime Growth Leasehold REIT has a GF Score™ of 72/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does S Prime Growth Leasehold REIT's Beneish M-Score compare to VICI and WPC?
According to the REITs industry distribution chart, S Prime Growth Leasehold REIT ranks #126 out of 758 companies for Beneish M-Score. This places S Prime Growth Leasehold REIT in the top 17% 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 REITs company?
A good Beneish M-Score depends on the REITs 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 S Prime Growth Leasehold REIT and its competitors. S Prime Growth Leasehold REIT's current Beneish M-Score is -2.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is S Prime Growth Leasehold REIT stock overvalued right now?
Based on GuruFocus' analysis, S Prime Growth Leasehold REIT (BKK:SPRIME) is currently considered Modestly Overvalued. The stock's GF Value™ is ฿3.73, compared to a current price of ฿4.16 — trading 11.5% above its estimated fair value. The current Beneish M-Score is -2.85. S Prime Growth Leasehold REIT's overall GF Score™ is 72/100 with 7 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 S Prime Growth Leasehold REIT (BKK:SPRIME), the current Beneish M-Score is -2.85 as of Jul. 14, 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 S Prime Growth Leasehold REIT (BKK:SPRIME) Overvalued in 2026?

Based on GuruFocus' analysis, S Prime Growth Leasehold REIT stock appears to be overvalued. The current stock price of ฿4.16 is trading 11.5% above its estimated GF Value™ of ฿3.73. GuruFocus considers S Prime Growth Leasehold REIT to be Modestly Overvalued.

Key valuation signals for BKK:SPRIME:

  • Beneish M-Score: -2.85
  • GF Value™: ฿3.73 vs. price of ฿4.16 (11.5% above fair value)
  • GF Score™: 72/100 with 7 warning signs

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


S Prime Growth Leasehold REIT Business Description

Industry Real EstateREITs
Address Vibhavadi Rangsit Road, No. 123, Suntowers Building B, 37th Floor, Chom Phon Sub-District, Chatuchak District, Bangkok, THA, 10900
S Prime Growth Leasehold REIT is engaged in investing mostly in property or property leasehold rights and generating benefits from such properties for the benefit of the property, and creating revenue and return for the Trust and the unitholders. It mainly invests in the right to lease certain land plots and office spaces, conference spaces, common areas, parking areas, and building systems of Suntowers Complex for a specific term of years. The Trust operates in a single reportable operating segment, which is the investment in leasehold rights on properties, and the sole geographical area of its operations is Thailand.
72GF Score

Get the complete analysis for BKK:SPRIME

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

฿4.16
Price
฿3.73
GF Value