PT Itsec Asia Tbk (ISX:CYBR) Beneish M-Score: -1.90 (As of Jul. 04, 2026)


ISX:CYBR PT Itsec Asia Tbk ISX:CYBR
50 GF Score
Price Rp600.00
GF Value Rp397.23
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Itsec Asia Tbk Beneish M-Score?

PT Itsec Asia Tbk ISX:CYBR 50 Beneish M-Score is -1.90 as of Jul. 04, 2026. GuruFocus rates ISX:CYBR with a GF Score™ of 50/100 and a GF Value™ of Rp397.23 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 2,631 Software companies, PT Itsec Asia Tbk ranks worse than 78.79% 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 -1.9 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:CYBR' s Beneish M-Score Range Over the Past 10 Years
Min: -1.9   Med: -0.97   Max: -0.19
Current: -1.9

During the past 7 years, the highest Beneish M-Score of PT Itsec Asia Tbk was -0.19. The lowest was -1.90. And the median was -0.97.


PT Itsec Asia Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Itsec Asia 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 Itsec Asia Tbk Beneish M-Score Chart

PT Itsec Asia Tbk Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 0.00 -1.46 -0.74

PT Itsec Asia Tbk Quarterly Data
Dec19 Dec20 Dec21 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 -0.19 -0.97 -0.67 -0.74 -1.90

ISX:CYBR vs MSFT, ORCL, PLTR: Beneish M-Score Comparison

For the Software - Infrastructure subindustry, PT Itsec Asia 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 Itsec Asia Tbk Beneish M-Score vs Software Industry

For the Software industry and Technology sector, PT Itsec Asia Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:CYBR
50GF Score
PT Itsec Asia Tbk ISX:CYBR
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Itsec Asia 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 Itsec Asia 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 * 1.1785+0.528 * 0.9096+0.404 * 1.1183+0.892 * 1.1613+0.115 * 1.0403
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3716+4.679 * 0.07066-0.327 * 0.9915
=-1.90

* 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 Rp295,195 Mil.
Revenue was 86135.423 + 229898.76 + 66790.727 + 95049.549 = Rp477,874 Mil.
Gross Profit was 19506.742 + 146787.874 + 17702.121 + 46524.66 = Rp230,521 Mil.
Total Current Assets was Rp341,494 Mil.
Total Assets was Rp463,363 Mil.
Property, Plant and Equipment(Net PPE) was Rp58,187 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp12,524 Mil.
Selling, General, & Admin. Expense(SGA) was Rp71,044 Mil.
Total Current Liabilities was Rp144,582 Mil.
Long-Term Debt & Capital Lease Obligation was Rp28,605 Mil.
Net Income was -15544.046 + 52725.924 + -25240.647 + 1780.869 = Rp13,722 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -8768.01 + -8426.774 + -13449.517 + 11625.233 = Rp-19,019 Mil.
Total Receivables was Rp215,698 Mil.
Revenue was 135395.659 + 157985.737 + 56600.2 + 61521.596 = Rp411,503 Mil.
Gross Profit was 73553.041 + 73766.368 + 16247.558 + 16994.248 = Rp180,561 Mil.
Total Current Assets was Rp258,684 Mil.
Total Assets was Rp344,518 Mil.
Property, Plant and Equipment(Net PPE) was Rp43,494 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp9,824 Mil.
Selling, General, & Admin. Expense(SGA) was Rp44,603 Mil.
Total Current Liabilities was Rp102,359 Mil.
Long-Term Debt & Capital Lease Obligation was Rp27,517 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)
=(295194.855 / 477874.459) / (215697.55 / 411503.192)
=0.617725 / 0.52417
=1.1785

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)
=(180561.215 / 411503.192) / (230521.397 / 477874.459)
=0.438784 / 0.482389
=0.9096

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 - (341493.611 + 58187.265) / 463362.508) / (1 - (258684.327 + 43493.983) / 344518.091)
=0.137434 / 0.122896
=1.1183

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
=477874.459 / 411503.192
=1.1613

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))
=(9823.808 / (9823.808 + 43493.983)) / (12524.483 / (12524.483 + 58187.265))
=0.18425 / 0.17712
=1.0403

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)
=(71044.357 / 477874.459) / (44602.618 / 411503.192)
=0.148667 / 0.108389
=1.3716

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)
=((28604.544 + 144581.906) / 463362.508) / ((27516.928 + 102359.146) / 344518.091)
=0.37376 / 0.376979
=0.9915

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
=(13722.1 - 0 - -19019.068) / 463362.508
=0.07066

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 Itsec Asia Tbk has a M-score of -1.90 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 -1.90 mean?
PT Itsec Asia Tbk (ISX:CYBR) has a Beneish M-Score of -1.90 as of Jul. 04, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Itsec Asia Tbk and its competitors. According to the industry distribution chart, PT Itsec Asia Tbk ranks #2073 out of 2631 companies in the Software industry, placing it in the top 78.8%.
Is PT Itsec Asia Tbk's Beneish M-Score too high?
PT Itsec Asia Tbk's current Beneish M-Score is -1.90. Based on the distribution chart, PT Itsec Asia Tbk ranks #2073 out of 2631 companies in the Software industry, which is in the bottom quartile relative to peers. Overall, PT Itsec Asia Tbk has a GF Score™ of 50/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Itsec Asia Tbk's Beneish M-Score compare to MSFT and ORCL?
According to the Software industry distribution chart, PT Itsec Asia Tbk ranks #2073 out of 2631 companies for Beneish M-Score. This places PT Itsec Asia 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 Software company?
A good Beneish M-Score depends on the Software 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 Itsec Asia Tbk and its competitors. PT Itsec Asia Tbk's current Beneish M-Score is -1.90. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Itsec Asia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Itsec Asia Tbk (ISX:CYBR) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp397.23, compared to a current price of Rp600.00 — trading 51% above its estimated fair value. The current Beneish M-Score is -1.90. PT Itsec Asia Tbk's overall GF Score™ is 50/100 with 4 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 Itsec Asia Tbk (ISX:CYBR), the current Beneish M-Score is -1.90 as of Jul. 04, 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 Itsec Asia Tbk (ISX:CYBR) Overvalued in 2026?

Based on GuruFocus' analysis, PT Itsec Asia Tbk stock appears to be overvalued. The current stock price of Rp600.00 is trading 51% above its estimated GF Value™ of Rp397.23. GuruFocus considers PT Itsec Asia Tbk to be Significantly Overvalued.

Key valuation signals for ISX:CYBR:

  • Beneish M-Score: -1.90
  • GF Value™: Rp397.23 vs. price of Rp600.00 (51% above fair value)
  • GF Score™: 50/100 with 4 warning signs

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


PT Itsec Asia Tbk Business Description

Address Jalan Dr Ide Anak Agung Gde Agung Plot E.4.2 No 2, Noble House Building Floor 11 Units 2 & 3, Mega Kuningan Kel. Kuningan Timur, Setiabudi, South Jakarta, Jakarta, IDN, 12950
PT Itsec Asia Tbk is one of the cybersecurity companies in APAC. The company's core offerings encompass comprehensive cybersecurity services and solutions, including Consulting Services, Security Solutions Integration and Managed Security Services. The complete end-to-end portfolio of the company provides continuous IT infrastructure protection against multiplying cybersecurity threats and compliance with increasingly demanding data protection and critical infrastructure regulations. The company also has extensive experience helping customers with fraud prevention, operational technology (OT) and Industrial IoT (IIoT) security.
50GF Score

Get the complete analysis for ISX:CYBR

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

Rp600.00
Price
Rp397.23
GF Value