Saha-Union PCL (BKK:SUC) Beneish M-Score: -2.79 (As of Jul. 29, 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:SUC Saha-Union PCL BKK:SUC
71 GF Score
Price ฿27.25
GF Value ฿25.67
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is Saha-Union PCL Beneish M-Score?

Saha-Union PCL BKK:SUC 71 Beneish M-Score is -2.79 as of Jul. 29, 2026. GuruFocus rates BKK:SUC with a GF Score™ of 71/100 and a GF Value™ of ฿25.67 (Fairly Valued). The stock has 4 warning signs investors should review. Among 539 Conglomerates companies, Saha-Union PCL ranks better than 78.11% 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 -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

BKK:SUC' s Beneish M-Score Range Over the Past 10 Years
Min: -3.04   Med: -2.65   Max: -2.37
Current: -2.79

During the past 13 years, the highest Beneish M-Score of Saha-Union PCL was -2.37. The lowest was -3.04. And the median was -2.65.


Saha-Union PCL Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Saha-Union 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-Union PCL Beneish M-Score Chart

Saha-Union 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 -2.50 -2.85 -2.59 -2.74 -2.76

Saha-Union 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 -2.61 -2.89 -2.55 -2.76 -2.79

BKK:SUC vs MMM, HON: Beneish M-Score Comparison

For the Conglomerates subindustry, Saha-Union 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-Union PCL Beneish M-Score vs Conglomerates Industry

For the Conglomerates industry and Industrials sector, Saha-Union PCL's Beneish M-Score distribution charts can be found below:

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


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

Saha-Union 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-Union 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 * 0.9583+0.528 * 0.9755+0.404 * 0.995+0.892 * 0.8635+0.115 * 1.0319
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1695+4.679 * -0.030661-0.327 * 0.8999
=-2.79

* 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 ฿1,085 Mil.
Revenue was 1601.704 + 1992.873 + 2049.605 + 1934.226 = ฿7,578 Mil.
Gross Profit was 288.698 + 285.113 + 250.92 + 193.831 = ฿1,019 Mil.
Total Current Assets was ฿11,544 Mil.
Total Assets was ฿29,281 Mil.
Property, Plant and Equipment(Net PPE) was ฿5,458 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿652 Mil.
Selling, General, & Admin. Expense(SGA) was ฿915 Mil.
Total Current Liabilities was ฿1,274 Mil.
Long-Term Debt & Capital Lease Obligation was ฿455 Mil.
Net Income was 240.704 + 417.979 + 139.454 + 935.5 = ฿1,734 Mil.
Non Operating Income was 182.672 + 310.639 + 99.172 + 933.639 = ฿1,526 Mil.
Cash Flow from Operations was 63.213 + 575.664 + 247.201 + 219.229 = ฿1,105 Mil.
Total Receivables was ฿1,311 Mil.
Revenue was 1795.675 + 2112.147 + 1833.028 + 3035.368 = ฿8,776 Mil.
Gross Profit was 300.892 + 296.252 + 244.782 + 308.701 = ฿1,151 Mil.
Total Current Assets was ฿10,657 Mil.
Total Assets was ฿27,818 Mil.
Property, Plant and Equipment(Net PPE) was ฿5,437 Mil.
Depreciation, Depletion and Amortization(DDA) was ฿673 Mil.
Selling, General, & Admin. Expense(SGA) was ฿906 Mil.
Total Current Liabilities was ฿1,471 Mil.
Long-Term Debt & Capital Lease Obligation was ฿355 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)
=(1084.982 / 7578.408) / (1311.173 / 8776.218)
=0.143168 / 0.149401
=0.9583

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)
=(1150.627 / 8776.218) / (1018.562 / 7578.408)
=0.131107 / 0.134403
=0.9755

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 - (11543.913 + 5457.878) / 29281.344) / (1 - (10657.01 + 5436.721) / 27817.506)
=0.419364 / 0.421453
=0.995

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
=7578.408 / 8776.218
=0.8635

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))
=(672.797 / (672.797 + 5436.721)) / (652.06 / (652.06 + 5457.878))
=0.110123 / 0.106721
=1.0319

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)
=(914.833 / 7578.408) / (905.88 / 8776.218)
=0.120716 / 0.10322
=1.1695

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)
=((455.332 + 1274.47) / 29281.344) / ((354.826 + 1471.369) / 27817.506)
=0.059075 / 0.065649
=0.8999

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
=(1733.637 - 1526.122 - 1105.307) / 29281.344
=-0.030661

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-Union PCL has a M-score of -2.79 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 -2.79 mean?
Saha-Union PCL (BKK:SUC) has a Beneish M-Score of -2.79 as of Jul. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Saha-Union PCL and its competitors. According to the industry distribution chart, Saha-Union PCL ranks #118 out of 539 companies in the Conglomerates industry, placing it in the top 21.9%.
Is Saha-Union PCL's Beneish M-Score too high?
Saha-Union PCL's current Beneish M-Score is -2.79. Based on the distribution chart, Saha-Union PCL ranks #118 out of 539 companies in the Conglomerates industry, which is in the top quartile — a strong position relative to peers. Overall, Saha-Union PCL has a GF Score™ of 71/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Saha-Union PCL's Beneish M-Score compare to MMM and HON?
According to the Conglomerates industry distribution chart, Saha-Union PCL ranks #118 out of 539 companies for Beneish M-Score. This places Saha-Union PCL in the top 22% 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 Conglomerates company?
A good Beneish M-Score depends on the Conglomerates 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-Union PCL and its competitors. Saha-Union PCL's current Beneish M-Score is -2.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Saha-Union PCL stock overvalued right now?
Based on GuruFocus' analysis, Saha-Union PCL (BKK:SUC) is currently considered Fairly Valued. The stock's GF Value™ is ฿25.67, compared to a current price of ฿27.25 — trading 6.2% above its estimated fair value. The current Beneish M-Score is -2.79. Saha-Union 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 Saha-Union PCL (BKK:SUC), the current Beneish M-Score is -2.79 as of Jul. 29, 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-Union PCL (BKK:SUC) Overvalued in 2026?

Based on GuruFocus' analysis, Saha-Union PCL stock appears to be overvalued. The current stock price of ฿27.25 is trading 6.2% above its estimated GF Value™ of ฿25.67. GuruFocus considers Saha-Union PCL to be Fairly Valued.

Key valuation signals for BKK:SUC:

  • Beneish M-Score: -2.79
  • GF Value™: ฿25.67 vs. price of ฿27.25 (6.2% above fair value)
  • GF Score™: 71/100 with 4 warning signs

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


Saha-Union PCL Business Description

Address 1828 Sukhumvit Road, Phrakanong Tai, Phrakanong, Bangkok, THA, 10260
Saha-Union PCL is engaged in investment, distribution of raw materials and products manufactured by group companies. Its segments include Plastic, rubber and metal segment, which is the manufacture and distribution of rubber, elastic products, finished elastic products, plastic products, vacuum bottles and stainless steel kitchenware; Trading segment, which is the operation of a computer and equipment dealership; Energy segment, which is power generation; Hotel segment, which is the operation of hotel; and Investment and others segment, which is principally the operation of an investment business. The majority of the revenue is derived from Plastic, rubber and metal segment. Geographically its operations are spread across Thailand, Aisa, America, and Others.
71GF Score

Get the complete analysis for BKK:SUC

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

฿27.25
Price
฿25.67
GF Value