PT Intra Golflink Resorts Tbk (ISX:GOLF) Beneish M-Score: -2.48 (As of Jul. 09, 2026)


ISX:GOLF PT Intra Golflink Resorts Tbk ISX:GOLF
10 GF Score
Price Rp165.00
! 3 Warning Signs
View Full Analysis

What is PT Intra Golflink Resorts Tbk Beneish M-Score?

PT Intra Golflink Resorts Tbk ISX:GOLF 10 Beneish M-Score is -2.48 as of Jul. 09, 2026. GuruFocus rates ISX:GOLF with a GF Score™ of 10/100. The stock has 3 warning signs investors should review. Among 818 Travel & Leisure companies, PT Intra Golflink Resorts Tbk ranks worse than 62.84% 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 -2.48 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:GOLF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.23   Med: -2.48   Max: -2.48
Current: -2.48

During the past 5 years, the highest Beneish M-Score of PT Intra Golflink Resorts Tbk was -2.48. The lowest was -3.23. And the median was -2.48.


PT Intra Golflink Resorts Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Intra Golflink Resorts 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 Intra Golflink Resorts Tbk Beneish M-Score Chart

PT Intra Golflink Resorts Tbk Annual Data
Trend Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
0.00 0.00 0.00 0.00 -2.48

PT Intra Golflink Resorts Tbk Quarterly Data
Dec21 Dec22 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 0.00 0.00 -3.23 -2.48 -2.48

ISX:GOLF vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, PT Intra Golflink Resorts 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 Intra Golflink Resorts Tbk Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, PT Intra Golflink Resorts Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Intra Golflink Resorts Tbk's Beneish M-Score falls into.


ISX:GOLF
10GF Score
PT Intra Golflink Resorts Tbk ISX:GOLF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Intra Golflink Resorts 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 Intra Golflink Resorts 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 * 0.9766+0.528 * 0.9881+0.404 * 1.0018+0.892 * 1.1159+0.115 * 0.8004
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4032+4.679 * 0.004327-0.327 * 0.9999
=-2.48

* 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 Rp198,621 Mil.
Revenue was 28824.494 + 105896.441 + 39535.509 + 41635.456 = Rp215,892 Mil.
Gross Profit was 15355.959 + 65701.856 + 25873.481 + 22943.532 = Rp129,875 Mil.
Total Current Assets was Rp944,503 Mil.
Total Assets was Rp8,692,816 Mil.
Property, Plant and Equipment(Net PPE) was Rp7,283,028 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,288 Mil.
Selling, General, & Admin. Expense(SGA) was Rp31,339 Mil.
Total Current Liabilities was Rp168,440 Mil.
Long-Term Debt & Capital Lease Obligation was Rp448,616 Mil.
Net Income was 1595.464 + 32926.732 + 7578.661 + 9981.072 = Rp52,082 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -20596.54 + 3487.026 + 21546.37 + 10032.145 = Rp14,469 Mil.
Total Receivables was Rp182,263 Mil.
Revenue was 28452.148 + 98526.069 + 35968.575 + 30525.912 = Rp193,473 Mil.
Gross Profit was 14575.029 + 60269.475 + 23621.419 + 16541.387 = Rp115,007 Mil.
Total Current Assets was Rp1,419,664 Mil.
Total Assets was Rp8,652,573 Mil.
Property, Plant and Equipment(Net PPE) was Rp6,770,627 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp2,442 Mil.
Selling, General, & Admin. Expense(SGA) was Rp20,014 Mil.
Total Current Liabilities was Rp177,677 Mil.
Long-Term Debt & Capital Lease Obligation was Rp436,577 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)
=(198621.196 / 215891.9) / (182262.986 / 193472.704)
=0.920003 / 0.94206
=0.9766

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)
=(115007.31 / 193472.704) / (129874.828 / 215891.9)
=0.594437 / 0.601573
=0.9881

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 - (944503.485 + 7283027.661) / 8692815.989) / (1 - (1419663.679 + 6770627.394) / 8652573.368)
=0.053525 / 0.053427
=1.0018

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
=215891.9 / 193472.704
=1.1159

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))
=(2441.693 / (2441.693 + 6770627.394)) / (3288.14 / (3288.14 + 7283027.661))
=0.000361 / 0.000451
=0.8004

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)
=(31338.747 / 215891.9) / (20014.301 / 193472.704)
=0.145159 / 0.103448
=1.4032

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)
=((448615.931 + 168440.044) / 8692815.989) / ((436577.269 + 177676.542) / 8652573.368)
=0.070985 / 0.070991
=0.9999

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
=(52081.929 - 0 - 14469.001) / 8692815.989
=0.004327

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 Intra Golflink Resorts Tbk has a M-score of -2.48 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 -2.48 mean?
PT Intra Golflink Resorts Tbk (ISX:GOLF) has a Beneish M-Score of -2.48 as of Jul. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Intra Golflink Resorts Tbk and its competitors. According to the industry distribution chart, PT Intra Golflink Resorts Tbk ranks #514 out of 818 companies in the Travel & Leisure industry, placing it in the top 62.8%.
Is PT Intra Golflink Resorts Tbk's Beneish M-Score too high?
PT Intra Golflink Resorts Tbk's current Beneish M-Score is -2.48. Based on the distribution chart, PT Intra Golflink Resorts Tbk ranks #514 out of 818 companies in the Travel & Leisure industry, which is below the industry midpoint. Overall, PT Intra Golflink Resorts Tbk has a GF Score™ of 10/100, reflecting its overall financial health beyond just this single metric.
How does PT Intra Golflink Resorts Tbk's Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, PT Intra Golflink Resorts Tbk ranks #514 out of 818 companies for Beneish M-Score. This places PT Intra Golflink Resorts 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Intra Golflink Resorts Tbk and its competitors. PT Intra Golflink Resorts Tbk's current Beneish M-Score is -2.48. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Intra Golflink Resorts Tbk stock overvalued right now?
PT Intra Golflink Resorts Tbk (ISX:GOLF) has a current Beneish M-Score of -2.48. The current Beneish M-Score is -2.48. PT Intra Golflink Resorts Tbk's overall GF Score™ is 10/100 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 Intra Golflink Resorts Tbk (ISX:GOLF), the current Beneish M-Score is -2.48 as of Jul. 09, 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.

PT Intra Golflink Resorts Tbk Business Description

Address Desa Kadumanggu, Kecamatan Babakan Madang, Bogor, Jawa Barat, IDN, 16810
PT Intra Golflink Resorts Tbk is engaged in the development and management of golf courses, restoration, and land management cooperation. The operating segments of the company include: Golf, Restaurant, Real Estate and Others.
10GF Score

Get the complete analysis for ISX:GOLF

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

Rp165.00
Price