PT Adhi Commuter Properti Tbk (ISX:ADCP) Beneish M-Score: -5.09 (As of Jun. 25, 2026)


ISX:ADCP PT Adhi Commuter Properti Tbk ISX:ADCP
47 GF Score
Price Rp50.00
GF Value Rp19.77
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is PT Adhi Commuter Properti Tbk Beneish M-Score?

PT Adhi Commuter Properti Tbk ISX:ADCP 47 Beneish M-Score is -5.09 as of Jun. 25, 2026. GuruFocus rates ISX:ADCP with a GF Score™ of 47/100 and a GF Value™ of Rp19.77 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 1,682 Real Estate companies, PT Adhi Commuter Properti Tbk ranks better than 97.86% 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 -5.09 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:ADCP' s Beneish M-Score Range Over the Past 10 Years
Min: -5.09   Med: -2.89   Max: -1.04
Current: -5.09

During the past 8 years, the highest Beneish M-Score of PT Adhi Commuter Properti Tbk was -1.04. The lowest was -5.09. And the median was -2.89.


PT Adhi Commuter Properti Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Adhi Commuter Properti 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 Adhi Commuter Properti Tbk Beneish M-Score Chart

PT Adhi Commuter Properti Tbk Annual Data
Trend Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -2.62 -3.15 -1.04 -5.09

PT Adhi Commuter Properti Tbk Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 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 -1.04 -1.43 -1.36 -1.27 -5.09

PT Adhi Commuter Properti Tbk Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, PT Adhi Commuter Properti 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 Adhi Commuter Properti Tbk Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Adhi Commuter Properti Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Adhi Commuter Properti Tbk's Beneish M-Score falls into.


ISX:ADCP
47GF Score
PT Adhi Commuter Properti Tbk ISX:ADCP
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Adhi Commuter Properti 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 Adhi Commuter Properti 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 * 0.577+0.528 * 1.2481+0.404 * 1.1202+0.892 * 0.6571+0.115 * 0.9788
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1408+4.679 * -0.41486-0.327 * 1.3792
=-5.09

* 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 Rp26,348 Mil.
Revenue was 31799.765 + 45025.434 + 50050.997 + 70467.81 = Rp197,344 Mil.
Gross Profit was 7620.386 + 14042.553 + 11690.289 + 15297.791 = Rp48,651 Mil.
Total Current Assets was Rp2,479,199 Mil.
Total Assets was Rp5,051,719 Mil.
Property, Plant and Equipment(Net PPE) was Rp171 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp1,167 Mil.
Selling, General, & Admin. Expense(SGA) was Rp8,104 Mil.
Total Current Liabilities was Rp2,685,878 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,103,614 Mil.
Net Income was -2102352.418 + -4885.615 + 16.434 + 16.266 = Rp-2,107,205 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 19926.072 + 9411.993 + -123.756 + -40665.068 = Rp-11,451 Mil.
Total Receivables was Rp69,494 Mil.
Revenue was 20089.151 + 96065.664 + 102240.678 + 81921.246 = Rp300,317 Mil.
Gross Profit was 6656.406 + 34721.213 + 29105.512 + 21923.97 = Rp92,407 Mil.
Total Current Assets was Rp3,808,694 Mil.
Total Assets was Rp6,983,421 Mil.
Property, Plant and Equipment(Net PPE) was Rp342 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp1,998 Mil.
Selling, General, & Admin. Expense(SGA) was Rp10,811 Mil.
Total Current Liabilities was Rp2,833,472 Mil.
Long-Term Debt & Capital Lease Obligation was Rp964,819 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)
=(26347.557 / 197344.006) / (69493.947 / 300316.739)
=0.133511 / 0.231402
=0.577

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)
=(92407.101 / 300316.739) / (48651.019 / 197344.006)
=0.307699 / 0.246529
=1.2481

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 - (2479199.418 + 170.796) / 5051719.392) / (1 - (3808694.191 + 341.995) / 6983420.705)
=0.509203 / 0.45456
=1.1202

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
=197344.006 / 300316.739
=0.6571

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))
=(1997.785 / (1997.785 + 341.995)) / (1167.227 / (1167.227 + 170.796))
=0.853835 / 0.872352
=0.9788

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)
=(8104.41 / 197344.006) / (10810.744 / 300316.739)
=0.041067 / 0.035998
=1.1408

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)
=((1103614.277 + 2685877.662) / 5051719.392) / ((964818.792 + 2833472.211) / 6983420.705)
=0.750139 / 0.543901
=1.3792

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
=(-2107205.333 - 0 - -11450.759) / 5051719.392
=-0.41486

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 Adhi Commuter Properti Tbk has a M-score of -5.09 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 -5.09 mean?
PT Adhi Commuter Properti Tbk (ISX:ADCP) has a Beneish M-Score of -5.09 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Adhi Commuter Properti Tbk and its competitors. According to the industry distribution chart, PT Adhi Commuter Properti Tbk ranks #36 out of 1682 companies in the Real Estate industry, placing it in the top 2.1%.
Is PT Adhi Commuter Properti Tbk's Beneish M-Score too high?
PT Adhi Commuter Properti Tbk's current Beneish M-Score is -5.09. Based on the distribution chart, PT Adhi Commuter Properti Tbk ranks #36 out of 1682 companies in the Real Estate industry, which is in the top quartile — a strong position relative to peers. Overall, PT Adhi Commuter Properti Tbk has a GF Score™ of 47/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Adhi Commuter Properti Tbk's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, PT Adhi Commuter Properti Tbk ranks #36 out of 1682 companies for Beneish M-Score. This places PT Adhi Commuter Properti Tbk in the top 2% 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Adhi Commuter Properti Tbk and its competitors. PT Adhi Commuter Properti Tbk's current Beneish M-Score is -5.09. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Adhi Commuter Properti Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Adhi Commuter Properti Tbk (ISX:ADCP) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp19.77, compared to a current price of Rp50.00 — trading 152.9% above its estimated fair value. The current Beneish M-Score is -5.09. PT Adhi Commuter Properti Tbk's overall GF Score™ is 47/100 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 PT Adhi Commuter Properti Tbk (ISX:ADCP), the current Beneish M-Score is -5.09 as of Jun. 25, 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 Adhi Commuter Properti Tbk (ISX:ADCP) Overvalued in 2026?

Based on GuruFocus' analysis, PT Adhi Commuter Properti Tbk stock appears to be overvalued. The current stock price of Rp50.00 is trading 152.9% above its estimated GF Value™ of Rp19.77. GuruFocus considers PT Adhi Commuter Properti Tbk to be Significantly Overvalued.

Key valuation signals for ISX:ADCP:

  • Beneish M-Score: -5.09
  • GF Value™: Rp19.77 vs. price of Rp50.00 (152.9% above fair value)
  • GF Score™: 47/100 with 7 warning signs

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


PT Adhi Commuter Properti Tbk Business Description

Address Jl. Raya Pasar Minggu KM 18, South Building PT Adhi Karya (Persero) Tbk, Jakarta, IDN, 13740
PT Adhi Commuter Properti Tbk is engaged in the development business in the Property, Real Estate, and Hotel Management sectors. The company conducts business activities including development, trading, services, and hotels. Its segments include Real Estate Property, Hotel, and Rent.
47GF Score

Get the complete analysis for ISX:ADCP

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

Rp50.00
Price
Rp19.77
GF Value