PT Nusantara Sejahtera Raya Tbk (ISX:CNMA) Beneish M-Score: -2.04 (As of Aug. 09, 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:CNMA PT Nusantara Sejahtera Raya Tbk ISX:CNMA
81 GF Score
Price Rp96.00
GF Value Rp163.59
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is PT Nusantara Sejahtera Raya Tbk Beneish M-Score?

PT Nusantara Sejahtera Raya Tbk ISX:CNMA +1.05% 81 Beneish M-Score is -2.04 as of Aug. 09, 2026. GuruFocus rates ISX:CNMA with a GF Score™ of 81/100 and a GF Value™ of Rp163.59 (Significantly Undervalued). The stock has 2 warning signs investors should review. Among 970 Media - Diversified companies, PT Nusantara Sejahtera Raya Tbk ranks worse than 77.73% 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 -2.04 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:CNMA' s Beneish M-Score Range Over the Past 10 Years
Min: -3.39   Med: -2.72   Max: -2.04
Current: -2.04

During the past 7 years, the highest Beneish M-Score of PT Nusantara Sejahtera Raya Tbk was -2.04. The lowest was -3.39. And the median was -2.72.


PT Nusantara Sejahtera Raya Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Nusantara Sejahtera Raya 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 Nusantara Sejahtera Raya Tbk Beneish M-Score Chart

PT Nusantara Sejahtera Raya Tbk Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -2.33 -2.67 -2.80

PT Nusantara Sejahtera Raya Tbk Quarterly Data
Dec19 Dec20 Dec21 Mar22 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 -2.92 -2.97 -2.80 -2.04 -2.04

ISX:CNMA vs NFLX, DIS, WBD: Beneish M-Score Comparison

For the Entertainment subindustry, PT Nusantara Sejahtera Raya 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 Nusantara Sejahtera Raya Tbk Beneish M-Score vs Media - Diversified Industry

For the Media - Diversified industry and Communication Services sector, PT Nusantara Sejahtera Raya Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Nusantara Sejahtera Raya Tbk's Beneish M-Score falls into.


ISX:CNMA
81GF Score
PT Nusantara Sejahtera Raya Tbk ISX:CNMA
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Nusantara Sejahtera Raya 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 Nusantara Sejahtera Raya 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 * 2.2029+0.528 * 0.988+0.404 * 1.1514+0.892 * 0.9963+0.115 * 0.9738
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.034+4.679 * -0.148474-0.327 * 1.0586
=-2.04

* 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 Rp128,173 Mil.
Revenue was 1532905 + 1098318 + 1569532 + 1412245 = Rp5,613,000 Mil.
Gross Profit was 924235 + 663898 + 967406 + 844020 = Rp3,399,559 Mil.
Total Current Assets was Rp1,659,802 Mil.
Total Assets was Rp6,209,444 Mil.
Property, Plant and Equipment(Net PPE) was Rp4,339,881 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp793,734 Mil.
Selling, General, & Admin. Expense(SGA) was Rp102,285 Mil.
Total Current Liabilities was Rp628,400 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,541,817 Mil.
Net Income was 181203 + -8153 + 259845 + 156354 = Rp589,249 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 425027 + 106617 + 599630 + 379919 = Rp1,511,193 Mil.
Total Receivables was Rp58,403 Mil.
Revenue was 1949354 + 929271 + 1437794 + 1317464 = Rp5,633,883 Mil.
Gross Profit was 1161080 + 551811 + 868732 + 789780 = Rp3,371,403 Mil.
Total Current Assets was Rp2,156,808 Mil.
Total Assets was Rp6,829,768 Mil.
Property, Plant and Equipment(Net PPE) was Rp4,472,575 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp792,762 Mil.
Selling, General, & Admin. Expense(SGA) was Rp99,285 Mil.
Total Current Liabilities was Rp708,492 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,546,354 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)
=(128173 / 5613000) / (58403 / 5633883)
=0.022835 / 0.010366
=2.2029

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)
=(3371403 / 5633883) / (3399559 / 5613000)
=0.598416 / 0.605658
=0.988

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 - (1659802 + 4339881) / 6209444) / (1 - (2156808 + 4472575) / 6829768)
=0.033781 / 0.02934
=1.1514

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
=5613000 / 5633883
=0.9963

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))
=(792762 / (792762 + 4472575)) / (793734 / (793734 + 4339881))
=0.150562 / 0.154615
=0.9738

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)
=(102285 / 5613000) / (99285 / 5633883)
=0.018223 / 0.017623
=1.034

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)
=((1541817 + 628400) / 6209444) / ((1546354 + 708492) / 6829768)
=0.349503 / 0.33015
=1.0586

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
=(589249 - 0 - 1511193) / 6209444
=-0.148474

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 Nusantara Sejahtera Raya Tbk has a M-score of -2.04 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 -2.04 mean?
PT Nusantara Sejahtera Raya Tbk (ISX:CNMA) has a Beneish M-Score of -2.04 as of Aug. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Nusantara Sejahtera Raya Tbk and its competitors. According to the industry distribution chart, PT Nusantara Sejahtera Raya Tbk ranks #754 out of 970 companies in the Media - Diversified industry, placing it in the top 77.7%.
Is PT Nusantara Sejahtera Raya Tbk's Beneish M-Score too high?
PT Nusantara Sejahtera Raya Tbk's current Beneish M-Score is -2.04. Based on the distribution chart, PT Nusantara Sejahtera Raya Tbk ranks #754 out of 970 companies in the Media - Diversified industry, which is in the bottom quartile relative to peers. Overall, PT Nusantara Sejahtera Raya Tbk has a GF Score™ of 81/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Nusantara Sejahtera Raya Tbk's Beneish M-Score compare to NFLX and DIS?
According to the Media - Diversified industry distribution chart, PT Nusantara Sejahtera Raya Tbk ranks #754 out of 970 companies for Beneish M-Score. This places PT Nusantara Sejahtera Raya 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 Media - Diversified company?
A good Beneish M-Score depends on the Media - Diversified 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 Nusantara Sejahtera Raya Tbk and its competitors. PT Nusantara Sejahtera Raya Tbk's current Beneish M-Score is -2.04. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Nusantara Sejahtera Raya Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Nusantara Sejahtera Raya Tbk (ISX:CNMA) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp163.59, compared to a current price of Rp96.00 — trading 41.3% below its estimated fair value. The current Beneish M-Score is -2.04. PT Nusantara Sejahtera Raya Tbk's overall GF Score™ is 81/100 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 Nusantara Sejahtera Raya Tbk (ISX:CNMA), the current Beneish M-Score is -2.04 as of Aug. 09, 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 Nusantara Sejahtera Raya Tbk (ISX:CNMA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Nusantara Sejahtera Raya Tbk stock appears to be undervalued. The current stock price of Rp96.00 is trading 41.3% below its estimated GF Value™ of Rp163.59. GuruFocus considers PT Nusantara Sejahtera Raya Tbk to be Significantly Undervalued.

Key valuation signals for ISX:CNMA:

  • Beneish M-Score: -2.04
  • GF Value™: Rp163.59 vs. price of Rp96.00 (41.3% below fair value)
  • GF Score™: 81/100 with 2 warning signs

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


PT Nusantara Sejahtera Raya Tbk Business Description

Address Jalan KH Wahid Hasyim, No.96-A, Jakarta, IDN, 10340
PT Nusantara Sejahtera Raya Tbk is engaged in movie screening and holding company activities. Its operations include movie screening, restaurants, management consulting, venue rentals, and organizing MICE (Meetings, Incentives, Conferences, and Exhibitions) activities and special events. The Company operates through two segments: movie, food and beverages; and all other segments, with the majority of its revenue derived from the movie, food and beverages segment.
81GF Score

Get the complete analysis for ISX:CNMA

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

Rp96.00
Price
Rp163.59
GF Value