SCRPF (Sembcorp Industries) Beneish M-Score: -2.61 (As of Jun. 26, 2026)


SCRPF Sembcorp Industries Ltd SCRPF
82 GF Score
Price $5.20
GF Value $3.95
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is Sembcorp Industries Beneish M-Score?

Sembcorp Industries SCRPF 82 Beneish M-Score is -2.61 as of Jun. 26, 2026. GuruFocus rates SCRPF with a GF Score™ of 82/100 and a GF Value™ of $3.95 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 486 Utilities - Regulated companies, Sembcorp Industries ranks better than 53.29% 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 Sembcorp Industries's Beneish M-Score or its related term are showing as below:

SCRPF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.6   Med: -2.56   Max: -1.76
Current: -2.61

During the past 13 years, the highest Beneish M-Score of Sembcorp Industries was -1.76. The lowest was -3.60. And the median was -2.56.


Sembcorp Industries Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Sembcorp Industries'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.

Sembcorp Industries Beneish M-Score Chart

Sembcorp Industries 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 -2.52 -2.84 -2.43 -2.71 -2.61

Sembcorp Industries Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 -2.43 0.00 -2.71 0.00 -2.61

SCRPF vs SRE, AES: Beneish M-Score Comparison

For the Utilities - Diversified subindustry, Sembcorp Industries'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.


Sembcorp Industries Beneish M-Score vs Utilities - Regulated Industry

For the Utilities - Regulated industry and Utilities sector, Sembcorp Industries's Beneish M-Score distribution charts can be found below:

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


SCRPF
82GF Score
Sembcorp Industries Ltd SCRPF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sembcorp Industries 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 Sembcorp Industries 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 * 0.9831+0.528 * 1.0506+0.404 * 0.9937+0.892 * 0.9455+0.115 * 0.9841
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0299+4.679 * -0.010093-0.327 * 0.9858
=-2.57

* 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 $1,098 Mil.
Revenue was $4,493 Mil.
Gross Profit was $1,006 Mil.
Total Current Assets was $2,393 Mil.
Total Assets was $14,278 Mil.
Property, Plant and Equipment(Net PPE) was $6,751 Mil.
Depreciation, Depletion and Amortization(DDA) was $369 Mil.
Selling, General, & Admin. Expense(SGA) was $343 Mil.
Total Current Liabilities was $2,289 Mil.
Long-Term Debt & Capital Lease Obligation was $6,653 Mil.
Net Income was $762 Mil.
Gross Profit was $0 Mil.
Cash Flow from Operations was $906 Mil.
Total Receivables was $1,181 Mil.
Revenue was $4,752 Mil.
Gross Profit was $1,117 Mil.
Total Current Assets was $2,490 Mil.
Total Assets was $13,537 Mil.
Property, Plant and Equipment(Net PPE) was $6,149 Mil.
Depreciation, Depletion and Amortization(DDA) was $330 Mil.
Selling, General, & Admin. Expense(SGA) was $352 Mil.
Total Current Liabilities was $2,156 Mil.
Long-Term Debt & Capital Lease Obligation was $6,444 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)
=(1097.854 / 4492.911) / (1181.132 / 4751.925)
=0.244352 / 0.248559
=0.9831

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)
=(1117.447 / 4751.925) / (1005.656 / 4492.911)
=0.235157 / 0.223832
=1.0506

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 - (2393.275 + 6751.375) / 14278.299) / (1 - (2489.633 + 6149.289) / 13536.73)
=0.359542 / 0.361816
=0.9937

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
=4492.911 / 4751.925
=0.9455

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))
=(330.273 / (330.273 + 6149.289)) / (368.792 / (368.792 + 6751.375))
=0.050972 / 0.051795
=0.9841

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)
=(343.225 / 4492.911) / (352.488 / 4751.925)
=0.076393 / 0.074178
=1.0299

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)
=((6652.979 + 2288.681) / 14278.299) / ((6444.017 + 2155.658) / 13536.73)
=0.626241 / 0.635285
=0.9858

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
=(762.377 - 0 - 906.485) / 14278.299
=-0.010093

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.

Sembcorp Industries has a M-score of -2.57 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?
Sembcorp Industries (SCRPF) has a Beneish M-Score of -2.61 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Sembcorp Industries and its competitors. According to the industry distribution chart, Sembcorp Industries ranks #227 out of 486 companies in the Utilities - Regulated industry, placing it in the top 46.7%.
Is Sembcorp Industries' Beneish M-Score too high?
Sembcorp Industries' current Beneish M-Score is -2.61. Based on the distribution chart, Sembcorp Industries ranks #227 out of 486 companies in the Utilities - Regulated industry, which is above the industry midpoint. Overall, Sembcorp Industries has a GF Score™ of 82/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Sembcorp Industries' Beneish M-Score compare to SRE and AES?
According to the Utilities - Regulated industry distribution chart, Sembcorp Industries ranks #227 out of 486 companies for Beneish M-Score. This puts Sembcorp Industries 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 an Utilities - Regulated company?
A good Beneish M-Score depends on the Utilities - Regulated 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 Sembcorp Industries and its competitors. Sembcorp Industries'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 Sembcorp Industries stock overvalued right now?
Based on GuruFocus' analysis, Sembcorp Industries (SCRPF) is currently considered Significantly Overvalued. The stock's GF Value™ is $3.95, compared to a current price of $5.20 — trading 31.6% above its estimated fair value. The current Beneish M-Score is -2.61. Sembcorp Industries' overall GF Score™ is 82/100 with 6 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 Sembcorp Industries (SCRPF), the current Beneish M-Score is -2.61 as of Jun. 26, 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 Sembcorp Industries (SCRPF) Overvalued in 2026?

Based on GuruFocus' analysis, Sembcorp Industries stock appears to be overvalued. The current stock price of $5.20 is trading 31.6% above its estimated GF Value™ of $3.95. GuruFocus considers Sembcorp Industries to be Significantly Overvalued.

Key valuation signals for SCRPF:

  • Beneish M-Score: -2.61
  • GF Value™: $3.95 vs. price of $5.20 (31.6% above fair value)
  • GF Score™: 82/100 with 6 warning signs

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


Sembcorp Industries Business Description

Other Exchanges U96:SingaporeSBOA:Germany
Address 30 Hill Street, Number 05-04, Singapore, SGP, 179360
Sembcorp Industries Ltd is an investment holding company engaged in the production and supply of utility services, and handling and storage of petroleum products and chemicals. Its business is divided into five segments: Gas and Related Services, Renewables, Integrated Urban Solutions, Decarbonisation Solutions, Other Businesses and Corporate. The company's service portfolio includes power generation, process steam production, wastewater treatment, integrated solutions for offshore and marine industries such as specialized shipbuilding, and repairs & upgrades, and among others. A vast majority of the company's income is generated by the energy segments, and the majority of the company's revenue is earned in Singapore.
82GF Score

Get the complete analysis for SCRPF

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

$5.20
Price
$3.95
GF Value