ISX:GDST has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
ISX:GDST has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
PT Gunawan Dianjaya Steel Tbk ISX:GDST
PT Gunawan Dianjaya Steel Tbk ISX:GDST 63 Beneish M-Score is -2.26 as of Jun. 26, 2026. GuruFocus rates ISX:GDST with a GF Score™ of 63/100 and a GF Value™ of Rp89.89 (Fairly Valued). The stock has 7 warning signs investors should review. Among 592 Steel companies, PT Gunawan Dianjaya Steel Tbk ranks worse than 64.86% 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 -2.26 no higher than -1.78, which implies that the company is unlikely to be a manipulator.
The historical rank and industry rank for PT Gunawan Dianjaya Steel Tbk's Beneish M-Score or its related term are showing as below:
During the past 13 years, the highest Beneish M-Score of PT Gunawan Dianjaya Steel Tbk was 135.71. The lowest was -49.75. And the median was -2.31.
The historical data trend for PT Gunawan Dianjaya Steel 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 Gunawan Dianjaya Steel Tbk Annual Data | |||||||||||||||||||||
| Trend | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Dec21 | Dec22 | Dec23 | Dec24 | Dec25 | |||||||||||
| Beneish M-Score | Get a 7-Day Free Trial |
|
|
-2.51 | -2.35 | -2.05 | -2.03 | -2.14 | |||||||||||||
| PT Gunawan Dianjaya Steel 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 |
|
|
|
|
|
|
|
|
|
|
|
|
-2.31 | -2.55 | -2.30 | -2.14 | -2.26 | ||
For the Steel subindustry, PT Gunawan Dianjaya Steel 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.
For the Steel industry and Basic Materials sector, PT Gunawan Dianjaya Steel Tbk's Beneish M-Score distribution charts can be found below:
* The bar in red indicates where PT Gunawan Dianjaya Steel Tbk's Beneish M-Score falls into.
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 Gunawan Dianjaya Steel 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 * 1.2538 | + | 0.528 * 0.9256 | + | 0.404 * 0.8907 | + | 0.892 * 0.8656 | + | 0.115 * 1.0487 | |
| - | 0.172 * SGAI | + | 4.679 * TATA | - | 0.327 * LVGI | |||||||
| - | 0.172 * 1.127 | + | 4.679 * 0.049069 | - | 0.327 * 1.0821 | |||||||
| = | -2.26 |
* 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 Rp202,100 Mil. Revenue was 469426.208 + 554483.332 + 503114.187 + 645232.62 = Rp2,172,256 Mil. Gross Profit was 46995.827 + 70803.701 + 55099.19 + 76695.293 = Rp249,594 Mil. Total Current Assets was Rp1,795,345 Mil. Total Assets was Rp3,412,999 Mil. Property, Plant and Equipment(Net PPE) was Rp1,433,756 Mil. Depreciation, Depletion and Amortization(DDA) was Rp2,568 Mil. Selling, General, & Admin. Expense(SGA) was Rp115,935 Mil. Total Current Liabilities was Rp1,809,812 Mil. Long-Term Debt & Capital Lease Obligation was Rp130,500 Mil. Net Income was 13302.753 + 8275.467 + 22000.371 + 3931.733 = Rp47,510 Mil. Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil. Cash Flow from Operations was 114338.209 + -292891.727 + 103051.454 + -44461.59 = Rp-119,964 Mil. |
Total Receivables was Rp186,224 Mil. Revenue was 639737.488 + 529373.768 + 665465.666 + 675057.127 = Rp2,509,634 Mil. Gross Profit was 77920.682 + 55075.894 + 66123.902 + 67791.762 = Rp266,912 Mil. Total Current Assets was Rp1,532,483 Mil. Total Assets was Rp3,045,971 Mil. Property, Plant and Equipment(Net PPE) was Rp1,329,236 Mil. Depreciation, Depletion and Amortization(DDA) was Rp2,497 Mil. Selling, General, & Admin. Expense(SGA) was Rp118,851 Mil. Total Current Liabilities was Rp1,410,381 Mil. Long-Term Debt & Capital Lease Obligation was Rp189,861 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) |
| = | (202099.693 / 2172256.347) | / | (186224.132 / 2509634.049) | |
| = | 0.093037 | / | 0.074204 | |
| = | 1.2538 |
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) | |
| = | (266912.24 / 2509634.049) | / | (249594.011 / 2172256.347) | |
| = | 0.106355 | / | 0.114901 | |
| = | 0.9256 |
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 - (1795345.315 + 1433756.178) / 3412999.215) | / | (1 - (1532482.604 + 1329235.818) / 3045971.329) | |
| = | 0.053882 | / | 0.060491 | |
| = | 0.8907 |
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 | |
| = | 2172256.347 | / | 2509634.049 | |
| = | 0.8656 |
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)) |
| = | (2496.681 / (2496.681 + 1329235.818)) | / | (2568.38 / (2568.38 + 1433756.178)) | |
| = | 0.001875 | / | 0.001788 | |
| = | 1.0487 |
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) |
| = | (115934.551 / 2172256.347) | / | (118850.576 / 2509634.049) | |
| = | 0.053371 | / | 0.047358 | |
| = | 1.127 |
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) |
| = | ((130500 + 1809812.226) / 3412999.215) | / | ((189861.111 + 1410380.98) / 3045971.329) | |
| = | 0.568506 | / | 0.525363 | |
| = | 1.0821 |
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 | |
| = | (47510.324 - 0 | - | -119963.654) | / | 3412999.215 | |
| = | 0.049069 |
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 Gunawan Dianjaya Steel Tbk has a M-score of -2.26 suggests that the company is unlikely to be a manipulator.
Based on GuruFocus' analysis, PT Gunawan Dianjaya Steel Tbk stock appears to be undervalued. The current stock price of Rp80.00 is trading 11% below its estimated GF Value™ of Rp89.89. GuruFocus considers PT Gunawan Dianjaya Steel Tbk to be Fairly Valued.
Key valuation signals for ISX:GDST:
No single metric tells the full story. See the ISX:GDST stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Beneish M-Score is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Disclaimers: GuruFocus.com is not operated by a broker or a dealer. It has an affiliated registered investment adviser, which serves as the subadviser to an exchange traded fund. This investment adviser does not provide advice to individual investors. Under no circumstances does any information posted on GuruFocus.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The individuals or entities selected as "gurus" may buy and sell securities before and after any particular article and report and information herein is published, with respect to the securities discussed in any article and report posted herein. Gurus may be added or dropped from the GuruFocus site at any time. In no event shall GuruFocus.com be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on GuruFocus.com, or relating to the use of, or inability to use, GuruFocus.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. The gurus listed in this website are not affiliated with GuruFocus.com, LLC. Stock quotes provided by InterActive Data. Fundamental company data provided by Morningstar, updated daily.