Sime Darby Bhd (XKLS:4197) Beneish M-Score: -2.79 (As of Jul. 20, 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.

XKLS:4197 Sime Darby Bhd XKLS:4197
87 GF Score
Price RM2.10
GF Value RM2.48
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Sime Darby Bhd Beneish M-Score?

Sime Darby Bhd XKLS:4197 -0.94% 87 Beneish M-Score is -2.79 as of Jul. 20, 2026. GuruFocus rates XKLS:4197 with a GF Score™ of 87/100 and a GF Value™ of RM2.48 (Modestly Undervalued). The stock has 7 warning signs investors should review. Among 1,274 Vehicles & Parts companies, Sime Darby Bhd ranks better than 73.16% 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 Sime Darby Bhd's Beneish M-Score or its related term are showing as below:

XKLS:4197' s Beneish M-Score Range Over the Past 10 Years
Min: -3.4   Med: -2.57   Max: -1.6
Current: -2.79

During the past 13 years, the highest Beneish M-Score of Sime Darby Bhd was -1.60. The lowest was -3.40. And the median was -2.57.


Sime Darby Bhd Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Sime Darby Bhd'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.

Sime Darby Bhd Beneish M-Score Chart

Sime Darby Bhd Annual Data
Trend Jun16 Jun17 Jun18 Jun19 Jun20 Jun21 Jun22 Jun23 Jun24 Jun25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.59 -2.54 -2.20 -1.72 -2.79

Sime Darby Bhd 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 0.00 -2.79 0.00 0.00 0.00

XKLS:4197 vs TSLA, GM, F: Beneish M-Score Comparison

For the Auto Manufacturers subindustry, Sime Darby Bhd'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.


Sime Darby Bhd Beneish M-Score vs Vehicles & Parts Industry

For the Vehicles & Parts industry and Consumer Cyclical sector, Sime Darby Bhd's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Sime Darby Bhd's Beneish M-Score falls into.


XKLS:4197
87GF Score
Sime Darby Bhd XKLS:4197
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sime Darby Bhd 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 Sime Darby Bhd 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 * 0.877+0.528 * 1.0771+0.404 * 1.0111+0.892 * 1.0436+0.115 * 0.9098
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8628+4.679 * -0.06833-0.327 * 0.9167
=-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 (Jun25) TTM:Last Year (Jun24) TTM:
Total Receivables was RM7,272 Mil.
Revenue was RM70,061 Mil.
Gross Profit was RM10,635 Mil.
Total Current Assets was RM24,415 Mil.
Total Assets was RM47,388 Mil.
Property, Plant and Equipment(Net PPE) was RM15,062 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2,126 Mil.
Selling, General, & Admin. Expense(SGA) was RM651 Mil.
Total Current Liabilities was RM15,527 Mil.
Long-Term Debt & Capital Lease Obligation was RM6,898 Mil.
Net Income was RM2,061 Mil.
Gross Profit was RM0 Mil.
Cash Flow from Operations was RM5,299 Mil.
Total Receivables was RM7,945 Mil.
Revenue was RM67,132 Mil.
Gross Profit was RM10,976 Mil.
Total Current Assets was RM27,352 Mil.
Total Assets was RM51,822 Mil.
Property, Plant and Equipment(Net PPE) was RM15,914 Mil.
Depreciation, Depletion and Amortization(DDA) was RM2,018 Mil.
Selling, General, & Admin. Expense(SGA) was RM723 Mil.
Total Current Liabilities was RM19,820 Mil.
Long-Term Debt & Capital Lease Obligation was RM6,933 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)
=(7272 / 70061) / (7945 / 67132)
=0.103795 / 0.118349
=0.877

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)
=(10976 / 67132) / (10635 / 70061)
=0.163499 / 0.151796
=1.0771

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 - (24415 + 15062) / 47388) / (1 - (27352 + 15914) / 51822)
=0.166941 / 0.165104
=1.0111

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
=70061 / 67132
=1.0436

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))
=(2018 / (2018 + 15914)) / (2126 / (2126 + 15062))
=0.112536 / 0.123691
=0.9098

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)
=(651 / 70061) / (723 / 67132)
=0.009292 / 0.01077
=0.8628

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)
=((6898 + 15527) / 47388) / ((6933 + 19820) / 51822)
=0.473221 / 0.516248
=0.9167

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
=(2061 - 0 - 5299) / 47388
=-0.06833

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.

Sime Darby Bhd 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?
Sime Darby Bhd (XKLS:4197) has a Beneish M-Score of -2.79 as of Jul. 20, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Sime Darby Bhd and its competitors. According to the industry distribution chart, Sime Darby Bhd ranks #342 out of 1274 companies in the Vehicles & Parts industry, placing it in the top 26.8%.
Is Sime Darby Bhd's Beneish M-Score too high?
Sime Darby Bhd's current Beneish M-Score is -2.79. Based on the distribution chart, Sime Darby Bhd ranks #342 out of 1274 companies in the Vehicles & Parts industry, which is above the industry midpoint. Overall, Sime Darby Bhd has a GF Score™ of 87/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Sime Darby Bhd's Beneish M-Score compare to TSLA and GM?
According to the Vehicles & Parts industry distribution chart, Sime Darby Bhd ranks #342 out of 1274 companies for Beneish M-Score. This puts Sime Darby Bhd 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 Vehicles & Parts company?
A good Beneish M-Score depends on the Vehicles & Parts 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 Sime Darby Bhd and its competitors. Sime Darby Bhd'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 Sime Darby Bhd stock overvalued right now?
Based on GuruFocus' analysis, Sime Darby Bhd (XKLS:4197) is currently considered Modestly Undervalued. The stock's GF Value™ is RM2.48, compared to a current price of RM2.10 — trading 15.3% below its estimated fair value. The current Beneish M-Score is -2.79. Sime Darby Bhd's overall GF Score™ is 87/100 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 Sime Darby Bhd (XKLS:4197), the current Beneish M-Score is -2.79 as of Jul. 20, 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 Sime Darby Bhd (XKLS:4197) Overvalued in 2026?

Based on GuruFocus' analysis, Sime Darby Bhd stock appears to be undervalued. The current stock price of RM2.10 is trading 15.3% below its estimated GF Value™ of RM2.48. GuruFocus considers Sime Darby Bhd to be Modestly Undervalued.

Key valuation signals for XKLS:4197:

  • Beneish M-Score: -2.79
  • GF Value™: RM2.48 vs. price of RM2.10 (15.3% below fair value)
  • GF Score™: 87/100 with 7 warning signs

No single metric tells the full story. See the XKLS:4197 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sime Darby Bhd Business Description

Address Jalan PJU 1A/2, Level 9, Menara Sime, Oasis Corporate Park, Ara Damansara, Darul Ehsan, Petaling Jaya, SGR, MYS, 47301
Sime Darby Bhd is a Malaysia-based investment holding company. It organizes itself into four segments, based on business type: motors, industrial, UMW, Corporate, and others. Its industrial segment, the majority revenue-generating segment, offers sales, rentals, and servicing of equipment, while the motors segment focuses on vehicle assembly, distribution, and related after-sales services. The company operates principally in the Asia-Pacific region, particularly Malaysia, with additional presence in markets in several countries through its subsidiaries and regional operations. Its business model emphasizes expanding its footprint in key sectors and leveraging established brands to capture growth across multiple geographic markets.
87GF Score

Get the complete analysis for XKLS:4197

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

RM2.10
Price
RM2.48
GF Value