Shangri-La Development Bank (XNEP:SADBL) Beneish M-Score: -2.32 (As of Aug. 06, 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.

XNEP:SADBL Shangri-La Development Bank Ltd XNEP:SADBL
91 GF Score
Price NPR411.00
GF Value NPR432.62
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Shangri-La Development Bank Beneish M-Score?

Shangri-La Development Bank XNEP:SADBL -0.68% 91 Beneish M-Score is -2.32 as of Aug. 06, 2026. GuruFocus rates XNEP:SADBL with a GF Score™ of 91/100 and a GF Value™ of NPR432.62 (Fairly Valued). The stock has 2 warning signs investors should review. Among 1,393 Banks companies, Shangri-La Development Bank ranks worse than 65.18% on this metric.

Note: Financial institutions were excluded from the sample in Beneish paper when calculating Beneish M-Score. Thus, the prediction might not fit banks and insurance companies.

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 -2.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Shangri-La Development Bank's Beneish M-Score or its related term are showing as below:

XNEP:SADBL' s Beneish M-Score Range Over the Past 10 Years
Min: -45.44   Med: -2.38   Max: -1.85
Current: -2.32

During the past 13 years, the highest Beneish M-Score of Shangri-La Development Bank was -1.85. The lowest was -45.44. And the median was -2.38.

XNEP:SADBL
91GF Score
Shangri-La Development Bank Ltd XNEP:SADBL
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Shangri-La Development Bank 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 Shangri-La Development Bank 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 * 1+0.528 * 1+0.404 * 0.9993+0.892 * 1.1189+0.115 * 0.9937
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9634+4.679 * 0.011535-0.327 * 1.0145
=-2.32

* 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 (Jul25) TTM:Last Year (Jul24) TTM:
Total Receivables was NPR0 Mil.
Revenue was NPR2,455 Mil.
Gross Profit was NPR2,455 Mil.
Total Current Assets was NPR0 Mil.
Total Assets was NPR63,531 Mil.
Property, Plant and Equipment(Net PPE) was NPR733 Mil.
Depreciation, Depletion and Amortization(DDA) was NPR173 Mil.
Selling, General, & Admin. Expense(SGA) was NPR226 Mil.
Total Current Liabilities was NPR0 Mil.
Long-Term Debt & Capital Lease Obligation was NPR1,174 Mil.
Net Income was NPR607 Mil.
Gross Profit was NPR0 Mil.
Cash Flow from Operations was NPR-126 Mil.
 Total Receivables was NPR0 Mil.
Revenue was NPR2,194 Mil.
Gross Profit was NPR2,194 Mil.
Total Current Assets was NPR0 Mil.
Total Assets was NPR62,213 Mil.
Property, Plant and Equipment(Net PPE) was NPR676 Mil.
Depreciation, Depletion and Amortization(DDA) was NPR158 Mil.
Selling, General, & Admin. Expense(SGA) was NPR209 Mil.
Total Current Liabilities was NPR0 Mil.
Long-Term Debt & Capital Lease Obligation was NPR1,133 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)
=(0 / 2454.836) / (0 / 2193.896)
=0 / 0
=1

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)
=(2193.896 / 2193.896) / (2454.836 / 2454.836)
=1 / 1
=1

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 - (0 + 733.378) / 63531.414) / (1 - (0 + 676.287) / 62212.822)
=0.988456 / 0.989129
=0.9993

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
=2454.836 / 2193.896
=1.1189

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))
=(158.086 / (158.086 + 676.287)) / (172.769 / (172.769 + 733.378))
=0.189467 / 0.190663
=0.9937

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)
=(225.823 / 2454.836) / (209.489 / 2193.896)
=0.091991 / 0.095487
=0.9634

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)
=((1173.955 + 0) / 63531.414) / ((1133.172 + 0) / 62212.822)
=0.018478 / 0.018214
=1.0145

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
=(606.672 - 0 - -126.193) / 63531.414
=0.011535

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.

Shangri-La Development Bank has a M-score of -2.32 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 -2.32 mean?
Shangri-La Development Bank (XNEP:SADBL) has a Beneish M-Score of -2.32 as of Aug. 06, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Shangri-La Development Bank and its competitors. According to the industry distribution chart, Shangri-La Development Bank ranks #908 out of 1393 companies in the Banks industry, placing it in the top 65.2%.
Is Shangri-La Development Bank's Beneish M-Score too high?
Shangri-La Development Bank's current Beneish M-Score is -2.32. Based on the distribution chart, Shangri-La Development Bank ranks #908 out of 1393 companies in the Banks industry, which is below the industry midpoint. Overall, Shangri-La Development Bank has a GF Score™ of 91/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Shangri-La Development Bank's Beneish M-Score compare to competitors?
According to the Banks industry distribution chart, Shangri-La Development Bank ranks #908 out of 1393 companies for Beneish M-Score. This places Shangri-La Development Bank in the lower 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 Banks company?
A good Beneish M-Score depends on the Banks 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 Shangri-La Development Bank and its competitors. Shangri-La Development Bank's current Beneish M-Score is -2.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shangri-La Development Bank stock overvalued right now?
Based on GuruFocus' analysis, Shangri-La Development Bank (XNEP:SADBL) is currently considered Fairly Valued. The stock's GF Value™ is NPR432.62, compared to a current price of NPR411.00 — trading 5% below its estimated fair value. The current Beneish M-Score is -2.32. Shangri-La Development Bank's overall GF Score™ is 91/100 with 2 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 Shangri-La Development Bank (XNEP:SADBL), the current Beneish M-Score is -2.32 as of Aug. 06, 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 Shangri-La Development Bank (XNEP:SADBL) Overvalued in 2026?

Based on GuruFocus' analysis, Shangri-La Development Bank stock appears to be undervalued. The current stock price of NPR411.00 is trading 5% below its estimated GF Value™ of NPR432.62. GuruFocus considers Shangri-La Development Bank to be Fairly Valued.

Key valuation signals for XNEP:SADBL:

  • Beneish M-Score: -2.32
  • GF Value™: NPR432.62 vs. price of NPR411.00 (5% below fair value)
  • GF Score™: 91/100 with 2 warning signs

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

Shangri-La Development Bank Business Description

Address Baluwatar, Kathmandu, NPL, 44600
Shangri-La Development Bank Ltd provides banking products and services in Nepal. The bank is engaged in three operating segments which include core banking, treasury, digital banking. It generates a majority of its revenue from the core banking segment. The core banking segment generates the majority of revenue, providing deposit accounts and loans. The treasury segment manages liquidity and investments in government bonds and shares. The digital banking segment focuses on domestic and foreign remittance services for customers.
91GF Score

Get the complete analysis for XNEP:SADBL

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

NPR411.00
Price
NPR432.62
GF Value