PT Mayora Indah Tbk (FRA:D7V) Beneish M-Score: -2.91 (As of Jun. 26, 2026)


FRA:D7V PT Mayora Indah Tbk FRA:D7V
90 GF Score
Price €0.08
GF Value €0.11
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is PT Mayora Indah Tbk Beneish M-Score?

PT Mayora Indah Tbk FRA:D7V +1.85% 90 Beneish M-Score is -2.91 as of Jun. 26, 2026. GuruFocus rates FRA:D7V with a GF Score™ of 90/100 and a GF Value™ of €0.11 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 1,849 Consumer Packaged Goods companies, PT Mayora Indah Tbk ranks better than 79.18% 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 -2.91 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for PT Mayora Indah Tbk's Beneish M-Score or its related term are showing as below:

FRA:D7V' s Beneish M-Score Range Over the Past 10 Years
Min: -3.36   Med: -2.34   Max: -1.29
Current: -2.91

During the past 13 years, the highest Beneish M-Score of PT Mayora Indah Tbk was -1.29. The lowest was -3.36. And the median was -2.34.


PT Mayora Indah Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Mayora Indah Tbk'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.

PT Mayora Indah Tbk Beneish M-Score Chart

PT Mayora Indah Tbk 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 -2.43 -2.33 -2.84 -1.93 -2.43

PT Mayora Indah Tbk 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 -1.80 -1.84 -2.34 -2.43 -2.91

FRA:D7V vs KHC, GIS: Beneish M-Score Comparison

For the Packaged Foods subindustry, PT Mayora Indah Tbk'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.


PT Mayora Indah Tbk Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Mayora Indah Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Mayora Indah Tbk's Beneish M-Score falls into.


FRA:D7V
90GF Score
PT Mayora Indah Tbk FRA:D7V
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Mayora Indah Tbk 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 PT Mayora Indah Tbk 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 * 0.9567+0.528 * 0.9362+0.404 * 1.0234+0.892 * 0.917+0.115 * 0.8274
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0111+4.679 * -0.086683-0.327 * 0.8167
=-2.99

* 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 €386 Mil.
Revenue was 479.895 + 589.063 + 483.113 + 421.931 = €1,974 Mil.
Gross Profit was 127.434 + 139.53 + 102.486 + 85.743 = €455 Mil.
Total Current Assets was €951 Mil.
Total Assets was €1,463 Mil.
Property, Plant and Equipment(Net PPE) was €509 Mil.
Depreciation, Depletion and Amortization(DDA) was €8 Mil.
Selling, General, & Admin. Expense(SGA) was €191 Mil.
Total Current Liabilities was €227 Mil.
Long-Term Debt & Capital Lease Obligation was €193 Mil.
Net Income was 48.314 + 51.914 + 35.246 + 25.369 = €161 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0 Mil.
Cash Flow from Operations was 143.742 + 123.202 + 7.094 + 13.649 = €288 Mil.
Total Receivables was €441 Mil.
Revenue was 553.799 + 621.356 + 552.883 + 424.643 = €2,153 Mil.
Gross Profit was 121.542 + 130.166 + 113.113 + 99.896 = €465 Mil.
Total Current Assets was €1,057 Mil.
Total Assets was €1,633 Mil.
Property, Plant and Equipment(Net PPE) was €572 Mil.
Depreciation, Depletion and Amortization(DDA) was €7 Mil.
Selling, General, & Admin. Expense(SGA) was €206 Mil.
Total Current Liabilities was €333 Mil.
Long-Term Debt & Capital Lease Obligation was €241 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)
=(386.457 / 1974.002) / (440.529 / 2152.681)
=0.195773 / 0.204642
=0.9567

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)
=(464.717 / 2152.681) / (455.193 / 1974.002)
=0.215878 / 0.230594
=0.9362

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 - (950.533 + 509.313) / 1463.304) / (1 - (1056.651 + 572.292) / 1632.713)
=0.002363 / 0.002309
=1.0234

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
=1974.002 / 2152.681
=0.917

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))
=(7.411 / (7.411 + 572.292)) / (7.993 / (7.993 + 509.313))
=0.012784 / 0.015451
=0.8274

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)
=(191.192 / 1974.002) / (206.203 / 2152.681)
=0.096855 / 0.095789
=1.0111

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)
=((192.934 + 227.321) / 1463.304) / ((241.205 + 332.977) / 1632.713)
=0.287196 / 0.351674
=0.8167

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
=(160.843 - 0 - 287.687) / 1463.304
=-0.086683

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.

PT Mayora Indah Tbk has a M-score of -2.99 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 -2.91 mean?
PT Mayora Indah Tbk (FRA:D7V) has a Beneish M-Score of -2.91 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Mayora Indah Tbk and its competitors. According to the industry distribution chart, PT Mayora Indah Tbk ranks #385 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 20.8%.
Is PT Mayora Indah Tbk's Beneish M-Score too high?
PT Mayora Indah Tbk's current Beneish M-Score is -2.91. Based on the distribution chart, PT Mayora Indah Tbk ranks #385 out of 1849 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, PT Mayora Indah Tbk has a GF Score™ of 90/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Mayora Indah Tbk's Beneish M-Score compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, PT Mayora Indah Tbk ranks #385 out of 1849 companies for Beneish M-Score. This places PT Mayora Indah Tbk in the top 21% 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 PT Mayora Indah Tbk and its competitors. PT Mayora Indah Tbk's current Beneish M-Score is -2.91. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Mayora Indah Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Mayora Indah Tbk (FRA:D7V) is currently considered Modestly Undervalued. The stock's GF Value™ is €0.11, compared to a current price of €0.08 — trading 25% below its estimated fair value. The current Beneish M-Score is -2.91. PT Mayora Indah Tbk's overall GF Score™ is 90/100 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 PT Mayora Indah Tbk (FRA:D7V), the current Beneish M-Score is -2.91 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 PT Mayora Indah Tbk (FRA:D7V) Overvalued in 2026?

Based on GuruFocus' analysis, PT Mayora Indah Tbk stock appears to be undervalued. The current stock price of €0.08 is trading 25% below its estimated GF Value™ of €0.11. GuruFocus considers PT Mayora Indah Tbk to be Modestly Undervalued.

Key valuation signals for FRA:D7V:

  • Beneish M-Score: -2.91
  • GF Value™: €0.11 vs. price of €0.08 (25% below fair value)
  • GF Score™: 90/100 with 4 warning signs

No single metric tells the full story. See the FRA:D7V stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


PT Mayora Indah Tbk Business Description

Other Exchanges MYOR:IndonesiaD7V:Germany
Address Jl. Tomang Raya 21-23, Gedung Mayora lantai 8, Jakarta Barat, Jakarta, IDN, 11440
PT Mayora Indah Tbk makes biscuits, candy, wafers, chocolate, coffee, instant food, cereal, and beverages. The brands of the company include Kopiko, Roma, Energen, Torabika, and Beng Beng. The Company has two operating segments, namely the packaged processed food segment and the packaged processed beverage segment. The Firm generates the majority of its revenue from packaged food processing. Geographical segments of the company include Indonesia, Asia, and others. Food processing, coffee powder processing, instant coffee production, and coffee bean processing are all located in Jabodetabek.
90GF Score

Get the complete analysis for FRA:D7V

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

€0.08
Price
€0.11
GF Value