PT Wulandari Bangun Laksana Tbk (ISX:BSBK) Beneish M-Score: -1.99 (As of Aug. 12, 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.

ISX:BSBK PT Wulandari Bangun Laksana Tbk ISX:BSBK
88 GF Score
Price Rp54.00
GF Value Rp62.79
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is PT Wulandari Bangun Laksana Tbk Beneish M-Score?

PT Wulandari Bangun Laksana Tbk ISX:BSBK +1.89% 88 Beneish M-Score is -1.99 as of Aug. 12, 2026. GuruFocus rates ISX:BSBK with a GF Score™ of 88/100 and a GF Value™ of Rp62.79 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 1,677 Real Estate companies, PT Wulandari Bangun Laksana Tbk ranks worse than 68.75% 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 -1.99 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:BSBK' s Beneish M-Score Range Over the Past 10 Years
Min: -2.43   Med: -2.05   Max: -1.09
Current: -1.99

During the past 7 years, the highest Beneish M-Score of PT Wulandari Bangun Laksana Tbk was -1.09. The lowest was -2.43. And the median was -2.05.


PT Wulandari Bangun Laksana Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Wulandari Bangun Laksana 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 Wulandari Bangun Laksana Tbk Beneish M-Score Chart

PT Wulandari Bangun Laksana Tbk Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -2.41 -1.92 -2.21

PT Wulandari Bangun Laksana Tbk Quarterly Data
Mar21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -1.92 -1.73 -2.21 -1.99 0.00

PT Wulandari Bangun Laksana Tbk Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, PT Wulandari Bangun Laksana 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 Wulandari Bangun Laksana Tbk Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Wulandari Bangun Laksana Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Wulandari Bangun Laksana Tbk's Beneish M-Score falls into.


ISX:BSBK
88GF Score
PT Wulandari Bangun Laksana Tbk ISX:BSBK
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Wulandari Bangun Laksana 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 Wulandari Bangun Laksana 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 * 1.1869+0.528 * 0.9903+0.404 * 0.8221+0.892 * 1.0122+0.115 * 3.1533
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2006+4.679 * -0.004368-0.327 * 0.817
=-2.12

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was Rp68,162 Mil.
Revenue was 90488.972 + 92068.012 + 96573.787 + 96907.482 = Rp376,038 Mil.
Gross Profit was 64372.397 + 65587.639 + 67577.576 + 65972.035 = Rp263,510 Mil.
Total Current Assets was Rp216,900 Mil.
Total Assets was Rp2,920,986 Mil.
Property, Plant and Equipment(Net PPE) was Rp623,634 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp17,511 Mil.
Selling, General, & Admin. Expense(SGA) was Rp40,458 Mil.
Total Current Liabilities was Rp141,219 Mil.
Long-Term Debt & Capital Lease Obligation was Rp253,078 Mil.
Net Income was 20576.237 + 19261.821 + 15535.65 + 19734.68 = Rp75,108 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 20978.911 + 15521.269 + 41404.744 + 9963.608 = Rp87,869 Mil.
Total Receivables was Rp56,734 Mil.
Revenue was 90078.458 + 90644.095 + 98064.481 + 92706.5 = Rp371,494 Mil.
Gross Profit was 62903.235 + 62821.096 + 64503.075 + 67574.063 = Rp257,801 Mil.
Total Current Assets was Rp209,184 Mil.
Total Assets was Rp2,886,172 Mil.
Property, Plant and Equipment(Net PPE) was Rp176,608 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp16,644 Mil.
Selling, General, & Admin. Expense(SGA) was Rp33,289 Mil.
Total Current Liabilities was Rp166,566 Mil.
Long-Term Debt & Capital Lease Obligation was Rp310,285 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)
=(68161.681 / 376038.253) / (56734.061 / 371493.534)
=0.181263 / 0.152719
=1.1869

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)
=(257801.469 / 371493.534) / (263509.647 / 376038.253)
=0.69396 / 0.700752
=0.9903

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 - (216899.557 + 623634.039) / 2920986.226) / (1 - (209183.963 + 176607.54) / 2886171.525)
=0.712243 / 0.866331
=0.8221

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
=376038.253 / 371493.534
=1.0122

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))
=(16644.26 / (16644.26 + 176607.54)) / (17511.319 / (17511.319 + 623634.039))
=0.086127 / 0.027313
=3.1533

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)
=(40457.73 / 376038.253) / (33289.148 / 371493.534)
=0.107589 / 0.089609
=1.2006

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)
=((253078.194 + 141219.161) / 2920986.226) / ((310284.665 + 166565.811) / 2886171.525)
=0.134988 / 0.165219
=0.817

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
=(75108.388 - 0 - 87868.532) / 2920986.226
=-0.004368

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 Wulandari Bangun Laksana Tbk has a M-score of -2.12 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 -1.99 mean?
PT Wulandari Bangun Laksana Tbk (ISX:BSBK) has a Beneish M-Score of -1.99 as of Aug. 12, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Wulandari Bangun Laksana Tbk and its competitors. According to the industry distribution chart, PT Wulandari Bangun Laksana Tbk ranks #1153 out of 1677 companies in the Real Estate industry, placing it in the top 68.8%.
Is PT Wulandari Bangun Laksana Tbk's Beneish M-Score too high?
PT Wulandari Bangun Laksana Tbk's current Beneish M-Score is -1.99. Based on the distribution chart, PT Wulandari Bangun Laksana Tbk ranks #1153 out of 1677 companies in the Real Estate industry, which is below the industry midpoint. Overall, PT Wulandari Bangun Laksana Tbk has a GF Score™ of 88/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Wulandari Bangun Laksana Tbk's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, PT Wulandari Bangun Laksana Tbk ranks #1153 out of 1677 companies for Beneish M-Score. This places PT Wulandari Bangun Laksana 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 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 Wulandari Bangun Laksana Tbk and its competitors. PT Wulandari Bangun Laksana Tbk's current Beneish M-Score is -1.99. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Wulandari Bangun Laksana Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Wulandari Bangun Laksana Tbk (ISX:BSBK) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp62.79, compared to a current price of Rp54.00 — trading 14% below its estimated fair value. The current Beneish M-Score is -1.99. PT Wulandari Bangun Laksana Tbk's overall GF Score™ is 88/100 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 Wulandari Bangun Laksana Tbk (ISX:BSBK), the current Beneish M-Score is -1.99 as of Aug. 12, 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 Wulandari Bangun Laksana Tbk (ISX:BSBK) Overvalued in 2026?

Based on GuruFocus' analysis, PT Wulandari Bangun Laksana Tbk stock appears to be undervalued. The current stock price of Rp54.00 is trading 14% below its estimated GF Value™ of Rp62.79. GuruFocus considers PT Wulandari Bangun Laksana Tbk to be Modestly Undervalued.

Key valuation signals for ISX:BSBK:

  • Beneish M-Score: -1.99
  • GF Value™: Rp62.79 vs. price of Rp54.00 (14% below fair value)
  • GF Score™: 88/100 with 3 warning signs

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


PT Wulandari Bangun Laksana Tbk Business Description

Address Jalan Jendral Sudirman No. 47, Tower G, Komplek Balikpapan Superblock Stall Kuda, Kelurahan Damai Bahagia, Kec. Balikpapan Selatan, Kalimantan Timur Province, Kota Balikpapan, IDN, 76114
PT Wulandari Bangun Laksana Tbk is a real estate developer. It has five operating segments: Developer, Mall Pentacity, Mall E-Walk, Estate Management, and Other Operating Segments. It generates the majority of its revenue from the Developer segment, which includes the sale of condotels and apartments, and the rental of mall space, hotel, and office space. The Pentacity mall segment includes revenue from service charges, utilities, and exhibition rental of Pentacity mall. The E-Walk mall segment includes revenue from service charges, utilities, and exhibition rental of the E-Walk mall. The estate management segment includes revenues from parking and environmental management fees. Other operating segments include revenues from fitness and other operating revenues.
88GF Score

Get the complete analysis for ISX:BSBK

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

Rp54.00
Price
Rp62.79
GF Value