PT Duta Intidaya Tbk (ISX:DAYA) Beneish M-Score: -2.24 (As of Jun. 27, 2026)


ISX:DAYA PT Duta Intidaya Tbk ISX:DAYA
74 GF Score
Price Rp1,055.00
GF Value Rp978.26
Valuation Fairly Valued
! 3 Warning Signs
View Full Analysis

What is PT Duta Intidaya Tbk Beneish M-Score?

PT Duta Intidaya Tbk ISX:DAYA -0.47% 74 Beneish M-Score is -2.24 as of Jun. 27, 2026. GuruFocus rates ISX:DAYA with a GF Score™ of 74/100 and a GF Value™ of Rp978.26 (Fairly Valued). The stock has 3 warning signs investors should review. Among 1,087 Retail - Cyclical companies, PT Duta Intidaya Tbk ranks worse than 71.11% 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 -2.24 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:DAYA' s Beneish M-Score Range Over the Past 10 Years
Min: -4.88   Med: -3.04   Max: -2.17
Current: -2.24

During the past 6 years, the highest Beneish M-Score of PT Duta Intidaya Tbk was -2.17. The lowest was -4.88. And the median was -3.04.


PT Duta Intidaya Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Duta Intidaya 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 Duta Intidaya Tbk Beneish M-Score Chart

PT Duta Intidaya Tbk Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -3.61 -4.88 -2.38 -2.45

PT Duta Intidaya Tbk Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 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 Premium Member Only Premium Member Only Premium Member Only -2.86 -3.04 -2.17 -2.45 -2.24

ISX:DAYA vs CASY, WSM, ULTA: Beneish M-Score Comparison

For the Specialty Retail subindustry, PT Duta Intidaya 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 Duta Intidaya Tbk Beneish M-Score vs Retail - Cyclical Industry

For the Retail - Cyclical industry and Consumer Cyclical sector, PT Duta Intidaya Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:DAYA
74GF Score
PT Duta Intidaya Tbk ISX:DAYA
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Duta Intidaya 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 Duta Intidaya 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 * 1.1655+0.528 * 0.9737+0.404 * 1.1369+0.892 * 1.2851+0.115 * 0.9923
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3288+4.679 * -0.037754-0.327 * 0.9335
=-2.24

* 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 Rp51,927 Mil.
Revenue was 801475.234 + 767566.974 + 664441.224 + 686665.159 = Rp2,920,149 Mil.
Gross Profit was 280745.325 + 260516.404 + 228582.318 + 226091.878 = Rp995,936 Mil.
Total Current Assets was Rp735,433 Mil.
Total Assets was Rp1,215,381 Mil.
Property, Plant and Equipment(Net PPE) was Rp436,378 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp156,662 Mil.
Selling, General, & Admin. Expense(SGA) was Rp178,736 Mil.
Total Current Liabilities was Rp887,673 Mil.
Long-Term Debt & Capital Lease Obligation was Rp119,022 Mil.
Net Income was 24374.727 + 21603.463 + 22433.936 + 18153.376 = Rp86,566 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 23679.587 + 114986.423 + -63382.065 + 57167.609 = Rp132,452 Mil.
Total Receivables was Rp34,667 Mil.
Revenue was 650278.557 + 588923.521 + 526357.154 + 506685.446 = Rp2,272,245 Mil.
Gross Profit was 216464.703 + 192444.408 + 172085.694 + 173585.417 = Rp754,580 Mil.
Total Current Assets was Rp613,881 Mil.
Total Assets was Rp1,001,226 Mil.
Property, Plant and Equipment(Net PPE) was Rp355,776 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp126,396 Mil.
Selling, General, & Admin. Expense(SGA) was Rp104,663 Mil.
Total Current Liabilities was Rp795,932 Mil.
Long-Term Debt & Capital Lease Obligation was Rp92,456 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)
=(51927.344 / 2920148.591) / (34666.536 / 2272244.678)
=0.017782 / 0.015257
=1.1655

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)
=(754580.222 / 2272244.678) / (995935.925 / 2920148.591)
=0.332086 / 0.341057
=0.9737

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 - (735432.803 + 436378.466) / 1215381.483) / (1 - (613881.062 + 355775.639) / 1001225.926)
=0.035849 / 0.031531
=1.1369

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
=2920148.591 / 2272244.678
=1.2851

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))
=(126396.495 / (126396.495 + 355775.639)) / (156661.684 / (156661.684 + 436378.466))
=0.26214 / 0.264167
=0.9923

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)
=(178736.112 / 2920148.591) / (104662.863 / 2272244.678)
=0.061208 / 0.046061
=1.3288

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)
=((119021.754 + 887673.296) / 1215381.483) / ((92455.954 + 795932.321) / 1001225.926)
=0.828296 / 0.887301
=0.9335

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
=(86565.502 - 0 - 132451.554) / 1215381.483
=-0.037754

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 Duta Intidaya Tbk has a M-score of -2.24 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 -2.24 mean?
PT Duta Intidaya Tbk (ISX:DAYA) has a Beneish M-Score of -2.24 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Duta Intidaya Tbk and its competitors. According to the industry distribution chart, PT Duta Intidaya Tbk ranks #773 out of 1087 companies in the Retail - Cyclical industry, placing it in the top 71.1%.
Is PT Duta Intidaya Tbk's Beneish M-Score too high?
PT Duta Intidaya Tbk's current Beneish M-Score is -2.24. Based on the distribution chart, PT Duta Intidaya Tbk ranks #773 out of 1087 companies in the Retail - Cyclical industry, which is below the industry midpoint. Overall, PT Duta Intidaya Tbk has a GF Score™ of 74/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Duta Intidaya Tbk's Beneish M-Score compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, PT Duta Intidaya Tbk ranks #773 out of 1087 companies for Beneish M-Score. This places PT Duta Intidaya 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 Retail - Cyclical company?
A good Beneish M-Score depends on the Retail - Cyclical 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 Duta Intidaya Tbk and its competitors. PT Duta Intidaya Tbk's current Beneish M-Score is -2.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Duta Intidaya Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Duta Intidaya Tbk (ISX:DAYA) is currently considered Fairly Valued. The stock's GF Value™ is Rp978.26, compared to a current price of Rp1,055.00 — trading 7.8% above its estimated fair value. The current Beneish M-Score is -2.24. PT Duta Intidaya Tbk's overall GF Score™ is 74/100 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 Duta Intidaya Tbk (ISX:DAYA), the current Beneish M-Score is -2.24 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.

Is PT Duta Intidaya Tbk (ISX:DAYA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Duta Intidaya Tbk stock appears to be overvalued. The current stock price of Rp1,055.00 is trading 7.8% above its estimated GF Value™ of Rp978.26. GuruFocus considers PT Duta Intidaya Tbk to be Fairly Valued.

Key valuation signals for ISX:DAYA:

  • Beneish M-Score: -2.24
  • GF Value™: Rp978.26 vs. price of Rp1,055.00 (7.8% above fair value)
  • GF Score™: 74/100 with 3 warning signs

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


PT Duta Intidaya Tbk Business Description

Address Jalan Casablanca Raya Kav. 88, EightyEight@Kasablanka Tower A, 28th and 37th Floor, Menteng Dalam, Tebet, South Jakarta, Jakarta, IDN, 12870
PT Duta Intidaya Tbk is a health and beauty retailer. The company operates stores using the Watsons brand name. It is engaged in the business of selling merchandise and promotional activities. The company operates and manages the business in a single segment, which retails health and beauty products, perfumeries, and cosmetics.
74GF Score

Get the complete analysis for ISX:DAYA

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

Rp1,055.00
Price
Rp978.26
GF Value