PT Polychem Indonesia Tbk (ISX:ADMG) Beneish M-Score: -2.74 (As of Jun. 26, 2026)


ISX:ADMG PT Polychem Indonesia Tbk ISX:ADMG
53 GF Score
Price Rp198.00
GF Value Rp186.91
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is PT Polychem Indonesia Tbk Beneish M-Score?

PT Polychem Indonesia Tbk ISX:ADMG 53 Beneish M-Score is -2.74 as of Jun. 26, 2026. GuruFocus rates ISX:ADMG with a GF Score™ of 53/100 and a GF Value™ of Rp186.91 (Fairly Valued). The stock has 3 warning signs investors should review. Among 1,530 Chemicals companies, PT Polychem Indonesia Tbk ranks better than 70.78% 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 -2.74 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:ADMG' s Beneish M-Score Range Over the Past 10 Years
Min: -8.89   Med: -2.67   Max: 38.18
Current: -2.74

During the past 13 years, the highest Beneish M-Score of PT Polychem Indonesia Tbk was 38.18. The lowest was -8.89. And the median was -2.67.


PT Polychem Indonesia Tbk Beneish M-Score Historical Data

* Premium members only.

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

PT Polychem Indonesia 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 38.18 -3.89 -1.52 -1.25 -2.53

PT Polychem Indonesia 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 -1.81 -0.53 0.29 -2.53 -2.74

ISX:ADMG vs DOW: Beneish M-Score Comparison

For the Chemicals subindustry, PT Polychem 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 Polychem Indonesia Tbk Beneish M-Score vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, PT Polychem Indonesia Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:ADMG
53GF Score
PT Polychem Indonesia Tbk ISX:ADMG
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Polychem 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 Polychem 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 * 0.896+0.528 * 0.221+0.404 * 1.0144+0.892 * 1.2575+0.115 * 0.9531
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8523+4.679 * 0.004274-0.327 * 1.0826
=-2.74

* 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 Rp252,704 Mil.
Revenue was 549035.873 + 641553.629 + 639015.452 + 539294.434 = Rp2,368,899 Mil.
Gross Profit was 18740.795 + 4861.774 + 2773.376 + 22963.273 = Rp49,339 Mil.
Total Current Assets was Rp1,024,175 Mil.
Total Assets was Rp2,651,171 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,555,588 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp199 Mil.
Selling, General, & Admin. Expense(SGA) was Rp13,855 Mil.
Total Current Liabilities was Rp636,798 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 Mil.
Net Income was 32368.924 + -70203.342 + 17564.712 + 16537.471 = Rp-3,732 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 19079.382 + -46846.781 + 40461.569 + -27758.162 = Rp-15,064 Mil.
Total Receivables was Rp224,271 Mil.
Revenue was 568022.371 + 505817.795 + 391743.75 + 418182.174 = Rp1,883,766 Mil.
Gross Profit was -3837.21 + 12315.508 + -15068.838 + 15263.911 = Rp8,673 Mil.
Total Current Assets was Rp885,325 Mil.
Total Assets was Rp2,524,934 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,572,564 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp193 Mil.
Selling, General, & Admin. Expense(SGA) was Rp12,927 Mil.
Total Current Liabilities was Rp559,261 Mil.
Long-Term Debt & Capital Lease Obligation was Rp939 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)
=(252704.464 / 2368899.388) / (224270.93 / 1883766.09)
=0.106676 / 0.119055
=0.896

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)
=(8673.371 / 1883766.09) / (49339.218 / 2368899.388)
=0.004604 / 0.020828
=0.221

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 - (1024175.117 + 1555587.533) / 2651170.665) / (1 - (885325.059 + 1572564.442) / 2524933.631)
=0.026935 / 0.026553
=1.0144

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
=2368899.388 / 1883766.09
=1.2575

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))
=(192.523 / (192.523 + 1572564.442)) / (199.361 / (199.361 + 1555587.533))
=0.000122 / 0.000128
=0.9531

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)
=(13855.301 / 2368899.388) / (12927.405 / 1883766.09)
=0.005849 / 0.006863
=0.8523

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)
=((0 + 636797.643) / 2651170.665) / ((938.717 + 559261.016) / 2524933.631)
=0.240195 / 0.221867
=1.0826

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
=(-3732.235 - 0 - -15063.992) / 2651170.665
=0.004274

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 Polychem Indonesia Tbk has a M-score of -2.74 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 -2.74 mean?
PT Polychem Indonesia Tbk (ISX:ADMG) has a Beneish M-Score of -2.74 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Polychem Indonesia Tbk and its competitors. According to the industry distribution chart, PT Polychem Indonesia Tbk ranks #447 out of 1530 companies in the Chemicals industry, placing it in the top 29.2%.
Is PT Polychem Indonesia Tbk's Beneish M-Score too high?
PT Polychem Indonesia Tbk's current Beneish M-Score is -2.74. Based on the distribution chart, PT Polychem Indonesia Tbk ranks #447 out of 1530 companies in the Chemicals industry, which is above the industry midpoint. Overall, PT Polychem Indonesia Tbk has a GF Score™ of 53/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Polychem Indonesia Tbk's Beneish M-Score compare to DOW?
According to the Chemicals industry distribution chart, PT Polychem Indonesia Tbk ranks #447 out of 1530 companies for Beneish M-Score. This puts PT Polychem Indonesia Tbk 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 Chemicals company?
A good Beneish M-Score depends on the Chemicals 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 Polychem Indonesia Tbk and its competitors. PT Polychem Indonesia Tbk's current Beneish M-Score is -2.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Polychem Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Polychem Indonesia Tbk (ISX:ADMG) is currently considered Fairly Valued. The stock's GF Value™ is Rp186.91, compared to a current price of Rp198.00 — trading 5.9% above its estimated fair value. The current Beneish M-Score is -2.74. PT Polychem Indonesia Tbk's overall GF Score™ is 53/100 with 3 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 Polychem Indonesia Tbk (ISX:ADMG), the current Beneish M-Score is -2.74 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 Polychem Indonesia Tbk (ISX:ADMG) Overvalued in 2026?

Based on GuruFocus' analysis, PT Polychem Indonesia Tbk stock appears to be overvalued. The current stock price of Rp198.00 is trading 5.9% above its estimated GF Value™ of Rp186.91. GuruFocus considers PT Polychem Indonesia Tbk to be Fairly Valued.

Key valuation signals for ISX:ADMG:

  • Beneish M-Score: -2.74
  • GF Value™: Rp186.91 vs. price of Rp198.00 (5.9% above fair value)
  • GF Score™: 53/100 with 3 warning signs

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


PT Polychem Indonesia Tbk Business Description

Address Jalan Jend. Sudirman Kavling 1 RT.010 RW.009, Gedung Wisma 46-Kota BNI 20th Floor, Karet Tengsin Tanah Abang Kota Adm., Jakarta Pusat DKI, Jakarta, IDN, 10220
PT Polychem Indonesia Tbk is an Indonesia-based company that manufactures polyester chips, polyester filaments, engineering plastic, engineering resin, ethylene glycol, polyester staple fiber, and petrochemical. The company is also engaged in knitting, weaving, spinning, and textile manufacturing. The company's sales were made to Indonesia, Asia, and European countries. It has two segments: the Ethylene glycol and petrochemical segment, which derives key revenue, and the Polyester Segment.
53GF Score

Get the complete analysis for ISX:ADMG

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

Rp198.00
Price
Rp186.91
GF Value