PT Darma Henwa Tbk (ISX:DEWA) Beneish M-Score: -1.97 (As of Jul. 02, 2026)


ISX:DEWA PT Darma Henwa Tbk ISX:DEWA
65 GF Score
Price Rp300.00
GF Value Rp58.14
Valuation Significantly Overvalued
! 8 Warning Signs
View Full Analysis

What is PT Darma Henwa Tbk Beneish M-Score?

PT Darma Henwa Tbk ISX:DEWA +2.74% 65 Beneish M-Score is -1.97 as of Jul. 02, 2026. GuruFocus rates ISX:DEWA with a GF Score™ of 65/100 and a GF Value™ of Rp58.14 (Significantly Overvalued). The stock has 8 warning signs investors should review. Among 119 Other Energy Sources companies, PT Darma Henwa Tbk ranks worse than 80.67% 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 -1.97 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:DEWA' s Beneish M-Score Range Over the Past 10 Years
Min: -3.63   Med: -2.69   Max: 38.17
Current: -1.97

During the past 13 years, the highest Beneish M-Score of PT Darma Henwa Tbk was 38.17. The lowest was -3.63. And the median was -2.69.


PT Darma Henwa Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Darma Henwa 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 Darma Henwa Tbk Beneish M-Score Chart

PT Darma Henwa Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.46 38.17 -3.23 -2.78 -2.08

PT Darma Henwa 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 -2.64 -3.02 -3.37 -2.08 -1.97

PT Darma Henwa Tbk Beneish M-Score Competitor Comparison

For the Thermal Coal subindustry, PT Darma Henwa 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 Darma Henwa Tbk Beneish M-Score vs Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, PT Darma Henwa Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:DEWA
65GF Score
PT Darma Henwa Tbk ISX:DEWA
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Darma Henwa 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 Darma Henwa 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 * 0.9203+0.528 * 0.5714+0.404 * 0.3391+0.892 * 1.0314+0.115 * 1.1201
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0616+4.679 * 0.207841-0.327 * 0.7848
=-1.97

* 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 Rp1,699,606 Mil.
Revenue was 1549301.627 + 1742389.489 + 1541540.327 + 1524437.397 = Rp6,357,669 Mil.
Gross Profit was 268761.338 + 289022.803 + 196722.172 + 229723.727 = Rp984,230 Mil.
Total Current Assets was Rp2,811,789 Mil.
Total Assets was Rp15,952,540 Mil.
Property, Plant and Equipment(Net PPE) was Rp11,730,079 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp26,527 Mil.
Selling, General, & Admin. Expense(SGA) was Rp61,878 Mil.
Total Current Liabilities was Rp2,868,407 Mil.
Long-Term Debt & Capital Lease Obligation was Rp2,812,690 Mil.
Net Income was 92717.138 + 4067590.664 + 71144.507 + 99107.132 = Rp4,330,559 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 163343.603 + 157217.284 + 253143.796 + 441257.331 = Rp1,014,962 Mil.
Total Receivables was Rp1,790,497 Mil.
Revenue was 1584388.602 + 1508468.272 + 1602836.964 + 1468256.125 = Rp6,163,950 Mil.
Gross Profit was 246706.27 + 113705.944 + 108359.852 + 76501.89 = Rp545,274 Mil.
Total Current Assets was Rp2,956,646 Mil.
Total Assets was Rp9,699,738 Mil.
Property, Plant and Equipment(Net PPE) was Rp4,213,766 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp10,677 Mil.
Selling, General, & Admin. Expense(SGA) was Rp56,510 Mil.
Total Current Liabilities was Rp2,821,476 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,580,310 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)
=(1699605.52 / 6357668.84) / (1790496.586 / 6163949.963)
=0.267332 / 0.290479
=0.9203

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)
=(545273.956 / 6163949.963) / (984230.04 / 6357668.84)
=0.088462 / 0.15481
=0.5714

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 - (2811788.605 + 11730078.602) / 15952540.404) / (1 - (2956646.074 + 4213766.083) / 9699737.754)
=0.088429 / 0.260762
=0.3391

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
=6357668.84 / 6163949.963
=1.0314

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))
=(10676.955 / (10676.955 + 4213766.083)) / (26527.169 / (26527.169 + 11730078.602))
=0.002527 / 0.002256
=1.1201

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)
=(61878.111 / 6357668.84) / (56510.177 / 6163949.963)
=0.009733 / 0.009168
=1.0616

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)
=((2812690.262 + 2868407.208) / 15952540.404) / ((1580309.937 + 2821476.315) / 9699737.754)
=0.356125 / 0.453805
=0.7848

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
=(4330559.441 - 0 - 1014962.014) / 15952540.404
=0.207841

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 Darma Henwa Tbk has a M-score of -1.97 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 -1.97 mean?
PT Darma Henwa Tbk (ISX:DEWA) has a Beneish M-Score of -1.97 as of Jul. 02, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Darma Henwa Tbk and its competitors. According to the industry distribution chart, PT Darma Henwa Tbk ranks #96 out of 119 companies in the Other Energy Sources industry, placing it in the top 80.7%.
Is PT Darma Henwa Tbk's Beneish M-Score too high?
PT Darma Henwa Tbk's current Beneish M-Score is -1.97. Based on the distribution chart, PT Darma Henwa Tbk ranks #96 out of 119 companies in the Other Energy Sources industry, which is in the bottom quartile relative to peers. Overall, PT Darma Henwa Tbk has a GF Score™ of 65/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Darma Henwa Tbk's Beneish M-Score compare to competitors?
According to the Other Energy Sources industry distribution chart, PT Darma Henwa Tbk ranks #96 out of 119 companies for Beneish M-Score. This places PT Darma Henwa 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 an Other Energy Sources company?
A good Beneish M-Score depends on the Other Energy Sources 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 Darma Henwa Tbk and its competitors. PT Darma Henwa Tbk's current Beneish M-Score is -1.97. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Darma Henwa Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Darma Henwa Tbk (ISX:DEWA) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp58.14, compared to a current price of Rp300.00 — trading 416% above its estimated fair value. The current Beneish M-Score is -1.97. PT Darma Henwa Tbk's overall GF Score™ is 65/100 with 8 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 Darma Henwa Tbk (ISX:DEWA), the current Beneish M-Score is -1.97 as of Jul. 02, 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 Darma Henwa Tbk (ISX:DEWA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Darma Henwa Tbk stock appears to be overvalued. The current stock price of Rp300.00 is trading 416% above its estimated GF Value™ of Rp58.14. GuruFocus considers PT Darma Henwa Tbk to be Significantly Overvalued.

Key valuation signals for ISX:DEWA:

  • Beneish M-Score: -1.97
  • GF Value™: Rp58.14 vs. price of Rp300.00 (416% above fair value)
  • GF Score™: 65/100 with 8 warning signs

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


PT Darma Henwa Tbk Business Description

Other Exchanges 0DH:Germany
Address Jalan. Jenderal Sudirman Kav. 52-53, Prosperity Tower 39th Floor, SCBD, Lot 28, District 8, Kelurahan Senayan, Kecamatan Kebayoran Baru, Jakarta, IDN, 12190
PT Darma Henwa Tbk is an Indonesia-based company. Its business activities are focused on mining contractor services, general mining services, and equipment maintenance. It mainly operates its business across various mining projects across Indonesia. The majority of its revenue comes from coal production with the remaining through operational activities like land clearing, topsoiling, overburden removal, and equipment rental. The firm operates its business into two business segments, Mining services and other services Out of which the Mining services segment derives the majority of revenue.
65GF Score

Get the complete analysis for ISX:DEWA

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

Rp300.00
Price
Rp58.14
GF Value