PT Cisadanewit Raya Tbk (ISX:CSRA) Beneish M-Score: -1.70 (As of Jun. 30, 2026)


ISX:CSRA PT Cisadane Sawit Raya Tbk ISX:CSRA
52 GF Score
Price Rp750.00
GF Value Rp1,753.24
Valuation Significantly Undervalued
! 2 Warning Signs
View Full Analysis

What is PT Cisadanewit Raya Tbk Beneish M-Score?

PT Cisadanewit Raya Tbk ISX:CSRA -3.23% 52 Beneish M-Score is -1.70 as of Jun. 30, 2026. GuruFocus rates ISX:CSRA with a GF Score™ of 52/100 and a GF Value™ of Rp1,753.24 (Significantly Undervalued). The stock has 2 warning signs investors should review. Among 1,848 Consumer Packaged Goods companies, PT Cisadanewit Raya Tbk ranks worse than 84.36% 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.

Warning Sign:

Beneish M-Score -1.7 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ISX:CSRA' s Beneish M-Score Range Over the Past 10 Years
Min: -2.07   Med: -1.89   Max: -1.7
Current: -1.7

During the past 5 years, the highest Beneish M-Score of PT Cisadanewit Raya Tbk was -1.70. The lowest was -2.07. And the median was -1.89.


PT Cisadanewit Raya Tbk Beneish M-Score Historical Data

* Premium members only.

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

PT Cisadanewit Raya Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec24 Dec25
Beneish M-Score
0.00 0.00 0.00 0.00 -2.07

PT Cisadanewit Raya Tbk Quarterly Data
Dec16 Dec17 Dec18 Jun19 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 0.00 0.00 0.00 -2.07 -1.70

ISX:CSRA vs ADM, BG, TSN: Beneish M-Score Comparison

For the Farm Products subindustry, PT Cisadanewit 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 Cisadanewit Raya Tbk Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Cisadanewit Raya Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:CSRA
52GF Score
PT Cisadane Sawit Raya Tbk ISX:CSRA
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Cisadanewit 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 Cisadanewit 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 * 1.0665+0.528 * 1.5031+0.404 * 0.8212+0.892 * 1.8721+0.115 * 0.8848
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.648+4.679 * -0.067214-0.327 * 0.9666
=-1.70

* 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 Rp39,176 Mil.
Revenue was 541322.949 + 554617.379 + 589645.237 + 469613.13 = Rp2,155,199 Mil.
Gross Profit was 113342.861 + 177970.194 + 186388.556 + 171690.539 = Rp649,392 Mil.
Total Current Assets was Rp648,502 Mil.
Total Assets was Rp2,643,369 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,873,760 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp7,332 Mil.
Selling, General, & Admin. Expense(SGA) was Rp11,334 Mil.
Total Current Liabilities was Rp437,050 Mil.
Long-Term Debt & Capital Lease Obligation was Rp473,438 Mil.
Net Income was 83677.483 + 54854.869 + 71873.931 + 63087.985 = Rp273,494 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 96073.653 + 104442.245 + 142084.669 + 108564.407 = Rp451,165 Mil.
Total Receivables was Rp19,621 Mil.
Revenue was 275393.839 + 307977.083 + 324934.66 + 242901.934 = Rp1,151,208 Mil.
Gross Profit was 121179.362 + 137482.634 + 154615.227 + 108117.744 = Rp521,395 Mil.
Total Current Assets was Rp501,951 Mil.
Total Assets was Rp2,338,993 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,706,543 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp5,906 Mil.
Selling, General, & Admin. Expense(SGA) was Rp9,343 Mil.
Total Current Liabilities was Rp279,311 Mil.
Long-Term Debt & Capital Lease Obligation was Rp554,199 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)
=(39175.881 / 2155198.695) / (19620.631 / 1151207.516)
=0.018177 / 0.017044
=1.0665

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)
=(521394.967 / 1151207.516) / (649392.15 / 2155198.695)
=0.452911 / 0.301314
=1.5031

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 - (648502.203 + 1873760.073) / 2643369.307) / (1 - (501950.829 + 1706543.026) / 2338992.659)
=0.045815 / 0.055793
=0.8212

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
=2155198.695 / 1151207.516
=1.8721

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))
=(5905.554 / (5905.554 + 1706543.026)) / (7331.618 / (7331.618 + 1873760.073))
=0.003449 / 0.003898
=0.8848

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)
=(11333.719 / 2155198.695) / (9342.74 / 1151207.516)
=0.005259 / 0.008116
=0.648

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)
=((473437.56 + 437050.417) / 2643369.307) / ((554198.512 + 279310.532) / 2338992.659)
=0.344442 / 0.356354
=0.9666

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
=(273494.268 - 0 - 451164.974) / 2643369.307
=-0.067214

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 Cisadanewit Raya Tbk has a M-score of -1.70 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.70 mean?
PT Cisadanewit Raya Tbk (ISX:CSRA) has a Beneish M-Score of -1.70 as of Jun. 30, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Cisadanewit Raya Tbk and its competitors. According to the industry distribution chart, PT Cisadanewit Raya Tbk ranks #1559 out of 1848 companies in the Consumer Packaged Goods industry, placing it in the top 84.4%.
Is PT Cisadanewit Raya Tbk's Beneish M-Score too high?
PT Cisadanewit Raya Tbk's current Beneish M-Score is -1.70. Based on the distribution chart, PT Cisadanewit Raya Tbk ranks #1559 out of 1848 companies in the Consumer Packaged Goods industry, which is in the bottom quartile relative to peers. Overall, PT Cisadanewit Raya Tbk has a GF Score™ of 52/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Cisadanewit Raya Tbk's Beneish M-Score compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, PT Cisadanewit Raya Tbk ranks #1559 out of 1848 companies for Beneish M-Score. This places PT Cisadanewit 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Cisadanewit Raya Tbk and its competitors. PT Cisadanewit Raya Tbk's current Beneish M-Score is -1.70. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Cisadanewit Raya Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Cisadanewit Raya Tbk (ISX:CSRA) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp1,753.24, compared to a current price of Rp750.00 — trading 57.2% below its estimated fair value. The current Beneish M-Score is -1.70. PT Cisadanewit Raya Tbk's overall GF Score™ is 52/100 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 Cisadanewit Raya Tbk (ISX:CSRA), the current Beneish M-Score is -1.70 as of Jun. 30, 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 Cisadanewit Raya Tbk (ISX:CSRA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Cisadanewit Raya Tbk stock appears to be undervalued. The current stock price of Rp750.00 is trading 57.2% below its estimated GF Value™ of Rp1,753.24. GuruFocus considers PT Cisadanewit Raya Tbk to be Significantly Undervalued.

Key valuation signals for ISX:CSRA:

  • Beneish M-Score: -1.70
  • GF Value™: Rp1,753.24 vs. price of Rp750.00 (57.2% below fair value)
  • GF Score™: 52/100 with 2 warning signs

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


PT Cisadanewit Raya Tbk Business Description

Address Jalan Pluit Selatan Raya, CBD Pluit Office Complex Blok R2 No. B-25, North Jakarta, Jakarta, IDN, 14440
PT Cisadane Sawit Raya Tbk develops oil palm plantations in Labuhan Batu Regency, North Sumatra Province. The company also has a palm oil mill in the plantation area to process fresh fruit bunches into crude palm oil. Its segments are Crude palm oil, Palm Kernel, and Plantation Industry. Geographically, the company operates in North Sumatra and South Sumatra.
52GF Score

Get the complete analysis for ISX:CSRA

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

Rp750.00
Price
Rp1,753.24
GF Value