PT DFI Retail Nusantara Tbk (ISX:HERO) Beneish M-Score: -2.85 (As of Jun. 29, 2026)


ISX:HERO PT DFI Retail Nusantara Tbk ISX:HERO
50 GF Score
Price Rp310.00
GF Value Rp698.25
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is PT DFI Retail Nusantara Tbk Beneish M-Score?

PT DFI Retail Nusantara Tbk ISX:HERO +1.97% 50 Beneish M-Score is -2.85 as of Jun. 29, 2026. GuruFocus rates ISX:HERO with a GF Score™ of 50/100 and a GF Value™ of Rp698.25 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 1,084 Retail - Cyclical companies, PT DFI Retail Nusantara Tbk ranks better than 70.94% 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 -2.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:HERO' s Beneish M-Score Range Over the Past 10 Years
Min: -3.99   Med: -2.75   Max: 7.67
Current: -2.85

During the past 13 years, the highest Beneish M-Score of PT DFI Retail Nusantara Tbk was 7.67. The lowest was -3.99. And the median was -2.75.


PT DFI Retail Nusantara Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT DFI Retail Nusantara 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 DFI Retail Nusantara Tbk Beneish M-Score Chart

PT DFI Retail Nusantara 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 -3.49 -0.98 -1.85 -2.54 -2.76

PT DFI Retail Nusantara 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 -2.51 -3.09 -3.18 -2.76 -2.85

ISX:HERO vs DDS, M: Beneish M-Score Comparison

For the Department Stores subindustry, PT DFI Retail Nusantara 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 DFI Retail Nusantara Tbk Beneish M-Score vs Retail - Cyclical Industry

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

* The bar in red indicates where PT DFI Retail Nusantara Tbk's Beneish M-Score falls into.


ISX:HERO
50GF Score
PT DFI Retail Nusantara Tbk ISX:HERO
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT DFI Retail Nusantara 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 DFI Retail Nusantara 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 * 0.8072+0.528 * 0.9622+0.404 * 1.0128+0.892 * 1.0773+0.115 * 0.9708
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.876+4.679 * -0.065314-0.327 * 0.8644
=-2.85

* 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 Rp128,393 Mil.
Revenue was 1407911 + 1336454 + 1156726 + 1144243 = Rp5,045,334 Mil.
Gross Profit was 614344 + 573240 + 542989 + 525001 = Rp2,255,574 Mil.
Total Current Assets was Rp1,343,879 Mil.
Total Assets was Rp4,308,885 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,774,166 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp343,157 Mil.
Selling, General, & Admin. Expense(SGA) was Rp322,930 Mil.
Total Current Liabilities was Rp2,220,603 Mil.
Long-Term Debt & Capital Lease Obligation was Rp244,746 Mil.
Net Income was 87015 + 89996 + -4838 + 48041 = Rp220,214 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -14235 + 256383 + 218785 + 40713 = Rp501,646 Mil.
Total Receivables was Rp147,646 Mil.
Revenue was 1210232 + 1163541 + 1128521 + 1181092 = Rp4,683,386 Mil.
Gross Profit was 553725 + 485978 + 500754 + 474241 = Rp2,014,698 Mil.
Total Current Assets was Rp1,620,653 Mil.
Total Assets was Rp4,781,367 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,855,975 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp346,533 Mil.
Selling, General, & Admin. Expense(SGA) was Rp342,217 Mil.
Total Current Liabilities was Rp2,978,019 Mil.
Long-Term Debt & Capital Lease Obligation was Rp186,675 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)
=(128393 / 5045334) / (147646 / 4683386)
=0.025448 / 0.031525
=0.8072

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)
=(2014698 / 4683386) / (2255574 / 5045334)
=0.43018 / 0.447061
=0.9622

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 - (1343879 + 1774166) / 4308885) / (1 - (1620653 + 1855975) / 4781367)
=0.276368 / 0.27288
=1.0128

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
=5045334 / 4683386
=1.0773

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))
=(346533 / (346533 + 1855975)) / (343157 / (343157 + 1774166))
=0.157336 / 0.162071
=0.9708

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)
=(322930 / 5045334) / (342217 / 4683386)
=0.064006 / 0.07307
=0.876

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)
=((244746 + 2220603) / 4308885) / ((186675 + 2978019) / 4781367)
=0.572155 / 0.661881
=0.8644

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
=(220214 - 0 - 501646) / 4308885
=-0.065314

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 DFI Retail Nusantara Tbk has a M-score of -2.85 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 -2.85 mean?
PT DFI Retail Nusantara Tbk (ISX:HERO) has a Beneish M-Score of -2.85 as of Jun. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT DFI Retail Nusantara Tbk and its competitors. According to the industry distribution chart, PT DFI Retail Nusantara Tbk ranks #315 out of 1084 companies in the Retail - Cyclical industry, placing it in the top 29.1%.
Is PT DFI Retail Nusantara Tbk's Beneish M-Score too high?
PT DFI Retail Nusantara Tbk's current Beneish M-Score is -2.85. Based on the distribution chart, PT DFI Retail Nusantara Tbk ranks #315 out of 1084 companies in the Retail - Cyclical industry, which is above the industry midpoint. Overall, PT DFI Retail Nusantara Tbk has a GF Score™ of 50/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT DFI Retail Nusantara Tbk's Beneish M-Score compare to DDS and M?
According to the Retail - Cyclical industry distribution chart, PT DFI Retail Nusantara Tbk ranks #315 out of 1084 companies for Beneish M-Score. This puts PT DFI Retail Nusantara Tbk in the upper 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 DFI Retail Nusantara Tbk and its competitors. PT DFI Retail Nusantara Tbk's current Beneish M-Score is -2.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT DFI Retail Nusantara Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT DFI Retail Nusantara Tbk (ISX:HERO) is currently considered Possible Value Trap. The stock's GF Value™ is Rp698.25, compared to a current price of Rp310.00 — trading 55.6% below its estimated fair value. The current Beneish M-Score is -2.85. PT DFI Retail Nusantara Tbk's overall GF Score™ is 50/100 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 DFI Retail Nusantara Tbk (ISX:HERO), the current Beneish M-Score is -2.85 as of Jun. 29, 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 DFI Retail Nusantara Tbk (ISX:HERO) Overvalued in 2026?

Based on GuruFocus' analysis, PT DFI Retail Nusantara Tbk stock appears to be undervalued. The current stock price of Rp310.00 is trading 55.6% below its estimated GF Value™ of Rp698.25. GuruFocus considers PT DFI Retail Nusantara Tbk to be Possible Value Trap.

Key valuation signals for ISX:HERO:

  • Beneish M-Score: -2.85
  • GF Value™: Rp698.25 vs. price of Rp310.00 (55.6% below fair value)
  • GF Score™: 50/100 with 4 warning signs

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


PT DFI Retail Nusantara Tbk Business Description

Address Jalan Boulevard Bintaro Jaya Blok B7/A6, Sektor VII, CBD Bintaro Jaya, Tangerang Selatan, Tangerang, IDN, 15424
PT DFI Retail Nusantara Tbk is a modern retail group that focuses on the Guardian and IKEA business segments to achieve sustainable growth in the medium and long term. The company operates and manages the business in a single segment, which is special retails segments. Special retail segments relate to special retail operations (such as pharmacy, drugs stores, health and beauty stores, home furnishing).
50GF Score

Get the complete analysis for ISX:HERO

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

Rp310.00
Price
Rp698.25
GF Value