PT Bangun Kosambi Sukses Tbk (ISX:CBDK) Beneish M-Score: -2.59 (As of Jun. 27, 2026)


ISX:CBDK PT Bangun Kosambi Sukses Tbk ISX:CBDK
13 GF Score
Price Rp3,360.00
! 3 Warning Signs
View Full Analysis

What is PT Bangun Kosambi Sukses Tbk Beneish M-Score?

PT Bangun Kosambi Sukses Tbk ISX:CBDK -4.82% 13 Beneish M-Score is -2.59 as of Jun. 27, 2026. GuruFocus rates ISX:CBDK with a GF Score™ of 13/100. The stock has 3 warning signs investors should review. Among 1,682 Real Estate companies, PT Bangun Kosambi Sukses Tbk ranks better than 65.04% 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 -2.59 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:CBDK' s Beneish M-Score Range Over the Past 10 Years
Min: -3.04   Med: -2.59   Max: -2.09
Current: -2.59

During the past 5 years, the highest Beneish M-Score of PT Bangun Kosambi Sukses Tbk was -2.09. The lowest was -3.04. And the median was -2.59.


PT Bangun Kosambi Sukses Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Bangun Kosambi Sukses 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 Bangun Kosambi Sukses Tbk Beneish M-Score Chart

PT Bangun Kosambi Sukses Tbk Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 0.00 0.00 -3.04

PT Bangun Kosambi Sukses 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 -2.09 0.00 -3.04 -2.59

ISX:CBDK vs CBRE, BEKE: Beneish M-Score Comparison

For the Real Estate Services subindustry, PT Bangun Kosambi Sukses 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 Bangun Kosambi Sukses Tbk Beneish M-Score vs Real Estate Industry

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

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


ISX:CBDK
13GF Score
PT Bangun Kosambi Sukses Tbk ISX:CBDK
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bangun Kosambi Sukses 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 Bangun Kosambi Sukses 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 * 0.1276+0.528 * 0.7766+0.404 * 1.2395+0.892 * 1.3002+0.115 * 1.5697
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9479+4.679 * 0.068513-0.327 * 0.8402
=-2.59

* 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 Rp9,601 Mil.
Revenue was 742591.511 + 205498.122 + 1102667.028 + 769126.979 = Rp2,819,884 Mil.
Gross Profit was 615889.691 + 57056.091 + 870934.358 + 487383.058 = Rp2,031,263 Mil.
Total Current Assets was Rp10,790,759 Mil.
Total Assets was Rp22,431,219 Mil.
Property, Plant and Equipment(Net PPE) was Rp497,198 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp6,941 Mil.
Selling, General, & Admin. Expense(SGA) was Rp115,631 Mil.
Total Current Liabilities was Rp8,637,407 Mil.
Long-Term Debt & Capital Lease Obligation was Rp183,445 Mil.
Net Income was 541437.397 + 52706.998 + 794549.115 + 387050.165 = Rp1,775,744 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -130875.795 + 14798.254 + 145505.065 + 209480.927 = Rp238,908 Mil.
Total Receivables was Rp57,873 Mil.
Revenue was 426345.376 + 663759.639 + 615810.725 + 462965.941 = Rp2,168,882 Mil.
Gross Profit was 238228.192 + 340210.374 + 371051.232 + 263841.096 = Rp1,213,331 Mil.
Total Current Assets was Rp12,886,747 Mil.
Total Assets was Rp21,827,066 Mil.
Property, Plant and Equipment(Net PPE) was Rp192,573 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp4,254 Mil.
Selling, General, & Admin. Expense(SGA) was Rp93,825 Mil.
Total Current Liabilities was Rp9,955,420 Mil.
Long-Term Debt & Capital Lease Obligation was Rp260,349 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)
=(9600.695 / 2819883.64) / (57873.255 / 2168881.681)
=0.003405 / 0.026683
=0.1276

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)
=(1213330.894 / 2168881.681) / (2031263.198 / 2819883.64)
=0.559427 / 0.720336
=0.7766

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 - (10790758.626 + 497197.723) / 22431218.887) / (1 - (12886747.194 + 192572.82) / 21827066.421)
=0.496775 / 0.400775
=1.2395

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
=2819883.64 / 2168881.681
=1.3002

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))
=(4253.685 / (4253.685 + 192572.82)) / (6941.161 / (6941.161 + 497197.723))
=0.021611 / 0.013768
=1.5697

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)
=(115630.606 / 2819883.64) / (93824.927 / 2168881.681)
=0.041005 / 0.04326
=0.9479

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)
=((183445.256 + 8637407.029) / 22431218.887) / ((260348.556 + 9955420.398) / 21827066.421)
=0.39324 / 0.468032
=0.8402

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
=(1775743.675 - 0 - 238908.451) / 22431218.887
=0.068513

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 Bangun Kosambi Sukses Tbk has a M-score of -2.59 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 -2.59 mean?
PT Bangun Kosambi Sukses Tbk (ISX:CBDK) has a Beneish M-Score of -2.59 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Bangun Kosambi Sukses Tbk and its competitors. According to the industry distribution chart, PT Bangun Kosambi Sukses Tbk ranks #588 out of 1682 companies in the Real Estate industry, placing it in the top 35%.
Is PT Bangun Kosambi Sukses Tbk's Beneish M-Score too high?
PT Bangun Kosambi Sukses Tbk's current Beneish M-Score is -2.59. Based on the distribution chart, PT Bangun Kosambi Sukses Tbk ranks #588 out of 1682 companies in the Real Estate industry, which is above the industry midpoint. Overall, PT Bangun Kosambi Sukses Tbk has a GF Score™ of 13/100, reflecting its overall financial health beyond just this single metric.
How does PT Bangun Kosambi Sukses Tbk's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, PT Bangun Kosambi Sukses Tbk ranks #588 out of 1682 companies for Beneish M-Score. This puts PT Bangun Kosambi Sukses 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 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 Bangun Kosambi Sukses Tbk and its competitors. PT Bangun Kosambi Sukses Tbk's current Beneish M-Score is -2.59. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bangun Kosambi Sukses Tbk stock overvalued right now?
PT Bangun Kosambi Sukses Tbk (ISX:CBDK) has a current Beneish M-Score of -2.59. The current Beneish M-Score is -2.59. PT Bangun Kosambi Sukses Tbk's overall GF Score™ is 13/100 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 Bangun Kosambi Sukses Tbk (ISX:CBDK), the current Beneish M-Score is -2.59 as of Jun. 27, 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 Bangun Kosambi Sukses Tbk Business Description

Address Jalan Inspection PIK 2 Banten, Terusan Jalan Perancis No.5, Tangerang, IDN, 15211
PT Bangun Kosambi Sukses Tbk is engaged in real estate activities, whether owned or leased, including purchasing, selling, renting and operating real estate that is owned or rented, holding company activities and management consulting services. It operates in the residential and commercial real estate development sector, encompassing the purchase, sale, leasing, and operation of real estate properties, whether owned or leased, residential buildings, and non-residential properties. Its segments are Real estate, Convention and exhibition, Hotel, and Others. It generates majority of revenue from Real Estate. Its projects are Permata Hijau Residences, Bizpark PIK 2, Soho Manhattan, The Bund, Rukan Millennial, Soho Wallstreet, Rukan Asia Afrika, Petak 9 Shop Office, Menara Syariah, etc.
13GF Score

Get the complete analysis for ISX:CBDK

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

Rp3,360.00
Price