PT Adaro Andalan Indonesia Tbk (ISX:AADI) Beneish M-Score: -1.91 (As of Jun. 29, 2026)


ISX:AADI PT Adaro Andalan Indonesia Tbk ISX:AADI
15 GF Score
Price Rp8,050.00
! 2 Warning Signs
View Full Analysis

What is PT Adaro Andalan Indonesia Tbk Beneish M-Score?

PT Adaro Andalan Indonesia Tbk ISX:AADI -0.31% 15 Beneish M-Score is -1.91 as of Jun. 29, 2026. GuruFocus rates ISX:AADI with a GF Score™ of 15/100. The stock has 2 warning signs investors should review. Among 119 Other Energy Sources companies, PT Adaro Andalan Indonesia Tbk ranks worse than 82.35% 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 -1.91 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:AADI' s Beneish M-Score Range Over the Past 10 Years
Min: -2.29   Med: -2.04   Max: -1.91
Current: -1.91

During the past 5 years, the highest Beneish M-Score of PT Adaro Andalan Indonesia Tbk was -1.91. The lowest was -2.29. And the median was -2.04.


PT Adaro Andalan Indonesia Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Adaro Andalan Indonesia 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 Adaro Andalan Indonesia Tbk Beneish M-Score Chart

PT Adaro Andalan Indonesia Tbk Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 0.00 0.00 -2.04

PT Adaro Andalan Indonesia Tbk Quarterly Data
Dec21 Dec22 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 0.00 -2.29 0.00 -2.04 -1.91

PT Adaro Andalan Indonesia Tbk Beneish M-Score Competitor Comparison

For the Thermal Coal subindustry, PT Adaro Andalan Indonesia 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 Adaro Andalan Indonesia Tbk Beneish M-Score vs Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, PT Adaro Andalan Indonesia Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Adaro Andalan Indonesia Tbk's Beneish M-Score falls into.


ISX:AADI
15GF Score
PT Adaro Andalan Indonesia Tbk ISX:AADI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Adaro Andalan Indonesia 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 Adaro Andalan Indonesia 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 * 1.2956+0.528 * 1.0935+0.404 * 0.9502+0.892 * 0.9602+0.115 * 1.9747
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8361+4.679 * 0.022202-0.327 * 0.8254
=-1.91

* 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 Rp8,133,793 Mil.
Revenue was 17677495.81 + 21738226.071 + 19967858.558 + 20143716.169 = Rp79,527,297 Mil.
Gross Profit was 4360205.861 + 5320116.883 + 4089705.494 + 5677457.339 = Rp19,447,486 Mil.
Total Current Assets was Rp30,618,345 Mil.
Total Assets was Rp97,860,807 Mil.
Property, Plant and Equipment(Net PPE) was Rp29,658,620 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp22,315 Mil.
Selling, General, & Admin. Expense(SGA) was Rp3,284,010 Mil.
Total Current Liabilities was Rp14,613,080 Mil.
Long-Term Debt & Capital Lease Obligation was Rp13,371,599 Mil.
Net Income was 2421540.91 + 2887926.93 + 2618875.462 + 3794925.573 = Rp11,723,269 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 766713.505 + 2912837.254 + 2355239.699 + 3515745.662 = Rp9,550,536 Mil.
Total Receivables was Rp6,538,178 Mil.
Revenue was 19176778.456 + 20359458.887 + 21382512.169 + 21907090.944 = Rp82,825,840 Mil.
Gross Profit was 5721362.555 + 5551022.764 + 5257443.883 + 5618474.066 = Rp22,148,303 Mil.
Total Current Assets was Rp32,892,351 Mil.
Total Assets was Rp95,975,854 Mil.
Property, Plant and Equipment(Net PPE) was Rp24,291,104 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp36,117 Mil.
Selling, General, & Admin. Expense(SGA) was Rp4,090,472 Mil.
Total Current Liabilities was Rp14,595,611 Mil.
Long-Term Debt & Capital Lease Obligation was Rp18,656,334 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)
=(8133792.683 / 79527296.608) / (6538177.77 / 82825840.456)
=0.102277 / 0.078939
=1.2956

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)
=(22148303.268 / 82825840.456) / (19447485.577 / 79527296.608)
=0.267408 / 0.244538
=1.0935

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 - (30618344.648 + 29658619.58) / 97860806.853) / (1 - (32892350.612 + 24291104.26) / 95975853.573)
=0.384054 / 0.404189
=0.9502

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
=79527296.608 / 82825840.456
=0.9602

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))
=(36117.28 / (36117.28 + 24291104.26)) / (22315.008 / (22315.008 + 29658619.58))
=0.001485 / 0.000752
=1.9747

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)
=(3284010.016 / 79527296.608) / (4090471.896 / 82825840.456)
=0.041294 / 0.049386
=0.8361

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)
=((13371599.316 + 14613079.619) / 97860806.853) / ((18656334.196 + 14595610.759) / 95975853.573)
=0.285964 / 0.346462
=0.8254

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
=(11723268.875 - 0 - 9550536.12) / 97860806.853
=0.022202

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 Adaro Andalan Indonesia Tbk has a M-score of -1.91 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 -1.91 mean?
PT Adaro Andalan Indonesia Tbk (ISX:AADI) has a Beneish M-Score of -1.91 as of Jun. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Adaro Andalan Indonesia Tbk and its competitors. According to the industry distribution chart, PT Adaro Andalan Indonesia Tbk ranks #98 out of 119 companies in the Other Energy Sources industry, placing it in the top 82.4%.
Is PT Adaro Andalan Indonesia Tbk's Beneish M-Score too high?
PT Adaro Andalan Indonesia Tbk's current Beneish M-Score is -1.91. Based on the distribution chart, PT Adaro Andalan Indonesia Tbk ranks #98 out of 119 companies in the Other Energy Sources industry, which is in the bottom quartile relative to peers. Overall, PT Adaro Andalan Indonesia Tbk has a GF Score™ of 15/100, reflecting its overall financial health beyond just this single metric.
How does PT Adaro Andalan Indonesia Tbk's Beneish M-Score compare to competitors?
According to the Other Energy Sources industry distribution chart, PT Adaro Andalan Indonesia Tbk ranks #98 out of 119 companies for Beneish M-Score. This places PT Adaro Andalan Indonesia Tbk 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 an Other Energy Sources company?
A good Beneish M-Score depends on the Other Energy Sources 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 Adaro Andalan Indonesia Tbk and its competitors. PT Adaro Andalan Indonesia Tbk's current Beneish M-Score is -1.91. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Adaro Andalan Indonesia Tbk stock overvalued right now?
PT Adaro Andalan Indonesia Tbk (ISX:AADI) has a current Beneish M-Score of -1.91. The current Beneish M-Score is -1.91. PT Adaro Andalan Indonesia Tbk's overall GF Score™ is 15/100 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 PT Adaro Andalan Indonesia Tbk (ISX:AADI), the current Beneish M-Score is -1.91 as of Jun. 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.

PT Adaro Andalan Indonesia Tbk Business Description

Address Jalan H.R. Rasuna Said Blok X-5, No.13, 26th Floor, Cyber 2 Tower, Jakarta, IDN, 12950
PT Adaro Andalan Indonesia Tbk, along with its subsidiaries, is engaged in thermal coal mining, logistics, water, land, and other businesses. In addition, it engages in the management of overburden disposal areas; rehabilitation of disturbed land; development of infrastructure to support operational and non-operational activities; rental of offices, workshops, land, or buildings; and management of office buildings. The company's operating segments are Coal mining and trading, Electricity asset rental and its supporting activities, Logistics, and Others. The majority of its revenue is generated from the Coal mining and trading segment.
15GF Score

Get the complete analysis for ISX:AADI

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

Rp8,050.00
Price