PT Indoritel Makmur Internasional Tbk (ISX:DNET) Beneish M-Score: -2.16 (As of Aug. 08, 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:DNET PT Indoritel Makmur Internasional Tbk ISX:DNET
85 GF Score
Price Rp9,775.00
GF Value Rp10,085.50
Valuation Fairly Valued
! 4 Warning Signs
View Full Analysis

What is PT Indoritel Makmur Internasional Tbk Beneish M-Score?

PT Indoritel Makmur Internasional Tbk ISX:DNET -0.26% 85 Beneish M-Score is -2.16 as of Aug. 08, 2026. GuruFocus rates ISX:DNET with a GF Score™ of 85/100 and a GF Value™ of Rp10,085.50 (Fairly Valued). The stock has 4 warning signs investors should review. Among 350 Telecommunication Services companies, PT Indoritel Makmur Internasional Tbk ranks worse than 84.86% 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 -2.16 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:DNET' s Beneish M-Score Range Over the Past 10 Years
Min: -6.49   Med: -1.82   Max: 0.57
Current: -2.16

During the past 13 years, the highest Beneish M-Score of PT Indoritel Makmur Internasional Tbk was 0.57. The lowest was -6.49. And the median was -1.82.


PT Indoritel Makmur Internasional Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Indoritel Makmur Internasional 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 Indoritel Makmur Internasional Tbk Beneish M-Score Chart

PT Indoritel Makmur Internasional 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 -1.72 -1.76 -2.26 -2.27 -1.99

PT Indoritel Makmur Internasional Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 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 Premium Member Only -2.16 -2.16 -1.99 -2.11 -2.16

ISX:DNET vs VZ, TMUS, T: Beneish M-Score Comparison

For the Telecom Services subindustry, PT Indoritel Makmur Internasional 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 Indoritel Makmur Internasional Tbk Beneish M-Score vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, PT Indoritel Makmur Internasional Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Indoritel Makmur Internasional Tbk's Beneish M-Score falls into.


ISX:DNET
85GF Score
PT Indoritel Makmur Internasional Tbk ISX:DNET
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Indoritel Makmur Internasional 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 Indoritel Makmur Internasional 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 * 1.0669+0.528 * 1+0.404 * 1.0387+0.892 * 1.1538+0.115 * 1.0245
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0989+4.679 * 0.02817-0.327 * 1.0494
=-2.16

* 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 Rp808,062 Mil.
Revenue was 446808 + 425022 + 475248 + 420556 = Rp1,767,634 Mil.
Gross Profit was 446808 + 425022 + 475248 + 420556 = Rp1,767,634 Mil.
Total Current Assets was Rp2,157,411 Mil.
Total Assets was Rp24,090,881 Mil.
Property, Plant and Equipment(Net PPE) was Rp4,475,325 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp790,592 Mil.
Selling, General, & Admin. Expense(SGA) was Rp200,956 Mil.
Total Current Liabilities was Rp2,217,725 Mil.
Long-Term Debt & Capital Lease Obligation was Rp5,890,407 Mil.
Net Income was 164939 + 233624 + 416916 + 298005 = Rp1,113,484 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 154292 + 54835 + -5210 + 230929 = Rp434,846 Mil.
Total Receivables was Rp656,414 Mil.
Revenue was 421970 + 379408 + 369644 + 360930 = Rp1,531,952 Mil.
Gross Profit was 421970 + 379408 + 369644 + 360930 = Rp1,531,952 Mil.
Total Current Assets was Rp2,993,750 Mil.
Total Assets was Rp21,888,986 Mil.
Property, Plant and Equipment(Net PPE) was Rp3,623,688 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp658,707 Mil.
Selling, General, & Admin. Expense(SGA) was Rp158,486 Mil.
Total Current Liabilities was Rp1,243,371 Mil.
Long-Term Debt & Capital Lease Obligation was Rp5,776,858 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)
=(808062 / 1767634) / (656414 / 1531952)
=0.457143 / 0.428482
=1.0669

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)
=(1531952 / 1531952) / (1767634 / 1767634)
=1 / 1
=1

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 - (2157411 + 4475325) / 24090881) / (1 - (2993750 + 3623688) / 21888986)
=0.724679 / 0.697682
=1.0387

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
=1767634 / 1531952
=1.1538

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))
=(658707 / (658707 + 3623688)) / (790592 / (790592 + 4475325))
=0.153817 / 0.150134
=1.0245

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)
=(200956 / 1767634) / (158486 / 1531952)
=0.113686 / 0.103454
=1.0989

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)
=((5890407 + 2217725) / 24090881) / ((5776858 + 1243371) / 21888986)
=0.336564 / 0.32072
=1.0494

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
=(1113484 - 0 - 434846) / 24090881
=0.02817

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 Indoritel Makmur Internasional Tbk has a M-score of -2.16 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 -2.16 mean?
PT Indoritel Makmur Internasional Tbk (ISX:DNET) has a Beneish M-Score of -2.16 as of Aug. 08, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Indoritel Makmur Internasional Tbk and its competitors. According to the industry distribution chart, PT Indoritel Makmur Internasional Tbk ranks #297 out of 350 companies in the Telecommunication Services industry, placing it in the top 84.9%.
Is PT Indoritel Makmur Internasional Tbk's Beneish M-Score too high?
PT Indoritel Makmur Internasional Tbk's current Beneish M-Score is -2.16. Based on the distribution chart, PT Indoritel Makmur Internasional Tbk ranks #297 out of 350 companies in the Telecommunication Services industry, which is in the bottom quartile relative to peers. Overall, PT Indoritel Makmur Internasional Tbk has a GF Score™ of 85/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Indoritel Makmur Internasional Tbk's Beneish M-Score compare to VZ and TMUS?
According to the Telecommunication Services industry distribution chart, PT Indoritel Makmur Internasional Tbk ranks #297 out of 350 companies for Beneish M-Score. This places PT Indoritel Makmur Internasional 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 Telecommunication Services company?
A good Beneish M-Score depends on the Telecommunication Services 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 Indoritel Makmur Internasional Tbk and its competitors. PT Indoritel Makmur Internasional Tbk's current Beneish M-Score is -2.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Indoritel Makmur Internasional Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Indoritel Makmur Internasional Tbk (ISX:DNET) is currently considered Fairly Valued. The stock's GF Value™ is Rp10,085.50, compared to a current price of Rp9,775.00 — trading 3.1% below its estimated fair value. The current Beneish M-Score is -2.16. PT Indoritel Makmur Internasional Tbk's overall GF Score™ is 85/100 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 Indoritel Makmur Internasional Tbk (ISX:DNET), the current Beneish M-Score is -2.16 as of Aug. 08, 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 Indoritel Makmur Internasional Tbk (ISX:DNET) Overvalued in 2026?

Based on GuruFocus' analysis, PT Indoritel Makmur Internasional Tbk stock appears to be undervalued. The current stock price of Rp9,775.00 is trading 3.1% below its estimated GF Value™ of Rp10,085.50. GuruFocus considers PT Indoritel Makmur Internasional Tbk to be Fairly Valued.

Key valuation signals for ISX:DNET:

  • Beneish M-Score: -2.16
  • GF Value™: Rp10,085.50 vs. price of Rp9,775.00 (3.1% below fair value)
  • GF Score™: 85/100 with 4 warning signs

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


PT Indoritel Makmur Internasional Tbk Business Description

Address Jalan Jenderal Sudirman Kav. 70-71, Gedung Wisma Indocement Lantai 10, South Jakarta, Jakarta, IDN, 12910
PT Indoritel Makmur Internasional Tbk is an investment holding company. The company, through its subsidiaries, is engaged in providing infrastructure through fiber optic media and serving telecommunication services ranging from data communication to interactive video, managing SDWAN services, and a variety of other Internet of Things (IoT) derivatives. Its segments are the Corporate segment, the Retail segment, and Others. It generates the majority of revenue from the Corporate segment. The Corporate Business Segment provides fiber-optic-based telecommunications data connection service products for business customers, such as Last Mile Solution, Fiberization, IP Transit, IEPL, MPLS, and DWDM, to other telecommunications operators and international customers.
85GF Score

Get the complete analysis for ISX:DNET

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

Rp9,775.00
Price
Rp10,085.50
GF Value