PT Hexindo Adiperkasa Tbk (ISX:HEXA) Beneish M-Score: -2.95 (As of Jun. 28, 2026)


ISX:HEXA PT Hexindo Adiperkasa Tbk ISX:HEXA
88 GF Score
Price Rp4,540.00
GF Value Rp5,586.82
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is PT Hexindo Adiperkasa Tbk Beneish M-Score?

PT Hexindo Adiperkasa Tbk ISX:HEXA 88 Beneish M-Score is -2.95 as of Jun. 28, 2026. GuruFocus rates ISX:HEXA with a GF Score™ of 88/100 and a GF Value™ of Rp5,586.82 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 150 Industrial Distribution companies, PT Hexindo Adiperkasa Tbk ranks better than 83.33% 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 -2.95 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:HEXA' s Beneish M-Score Range Over the Past 10 Years
Min: -4.66   Med: -2.58   Max: -1.04
Current: -2.95

During the past 13 years, the highest Beneish M-Score of PT Hexindo Adiperkasa Tbk was -1.04. The lowest was -4.66. And the median was -2.58.


PT Hexindo Adiperkasa Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Hexindo Adiperkasa 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 Hexindo Adiperkasa Tbk Beneish M-Score Chart

PT Hexindo Adiperkasa Tbk Annual Data
Trend Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.88 -2.04 -1.30 -2.53 -1.90

PT Hexindo Adiperkasa Tbk Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 -2.38 -1.90 -2.09 -2.61 -2.95

ISX:HEXA vs GWW, FAST, FERG: Beneish M-Score Comparison

For the Industrial Distribution subindustry, PT Hexindo Adiperkasa 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 Hexindo Adiperkasa Tbk Beneish M-Score vs Industrial Distribution Industry

For the Industrial Distribution industry and Industrials sector, PT Hexindo Adiperkasa Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:HEXA
88GF Score
PT Hexindo Adiperkasa Tbk ISX:HEXA
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Hexindo Adiperkasa 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 Hexindo Adiperkasa 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 * 0.9837+0.528 * 1.1268+0.404 * 1.3243+0.892 * 1.1499+0.115 * 0.7725
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9476+4.679 * -0.16657-0.327 * 0.9564
=-2.95

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was Rp2,096,210 Mil.
Revenue was 2274157.251 + 2337113.708 + 2012287.308 + 2527552.156 = Rp9,151,110 Mil.
Gross Profit was 414269.89 + 425614.105 + 426141.599 + 511831.123 = Rp1,777,857 Mil.
Total Current Assets was Rp6,289,732 Mil.
Total Assets was Rp7,215,340 Mil.
Property, Plant and Equipment(Net PPE) was Rp732,691 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp125,507 Mil.
Selling, General, & Admin. Expense(SGA) was Rp490,737 Mil.
Total Current Liabilities was Rp4,115,683 Mil.
Long-Term Debt & Capital Lease Obligation was Rp5,229 Mil.
Net Income was 96650.722 + 97381.801 + 112467.851 + 162546.195 = Rp469,047 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 1050961.746 + 484201.664 + 108896.148 + 26844.002 = Rp1,670,904 Mil.
Total Receivables was Rp1,853,003 Mil.
Revenue was 2249440.35 + 2109330.403 + 1493773.63 + 2105371.443 = Rp7,957,916 Mil.
Gross Profit was 467091.295 + 435753.35 + 354204.35 + 484970.607 = Rp1,742,020 Mil.
Total Current Assets was Rp5,978,602 Mil.
Total Assets was Rp6,981,418 Mil.
Property, Plant and Equipment(Net PPE) was Rp861,861 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp109,762 Mil.
Selling, General, & Admin. Expense(SGA) was Rp450,374 Mil.
Total Current Liabilities was Rp4,146,702 Mil.
Long-Term Debt & Capital Lease Obligation was Rp22,402 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)
=(2096209.654 / 9151110.423) / (1853002.867 / 7957915.826)
=0.229066 / 0.23285
=0.9837

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)
=(1742019.602 / 7957915.826) / (1777856.717 / 9151110.423)
=0.218904 / 0.194278
=1.1268

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 - (6289731.633 + 732691) / 7215339.815) / (1 - (5978601.805 + 861861.053) / 6981417.695)
=0.026737 / 0.02019
=1.3243

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
=9151110.423 / 7957915.826
=1.1499

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))
=(109762.465 / (109762.465 + 861861.053)) / (125506.875 / (125506.875 + 732691))
=0.112968 / 0.146245
=0.7725

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)
=(490737.002 / 9151110.423) / (450374.144 / 7957915.826)
=0.053626 / 0.056594
=0.9476

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)
=((5229.33 + 4115683.48) / 7215339.815) / ((22402.037 + 4146702.074) / 6981417.695)
=0.571132 / 0.597172
=0.9564

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
=(469046.569 - 0 - 1670903.56) / 7215339.815
=-0.16657

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 Hexindo Adiperkasa Tbk has a M-score of -2.95 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 -2.95 mean?
PT Hexindo Adiperkasa Tbk (ISX:HEXA) has a Beneish M-Score of -2.95 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Hexindo Adiperkasa Tbk and its competitors. According to the industry distribution chart, PT Hexindo Adiperkasa Tbk ranks #25 out of 150 companies in the Industrial Distribution industry, placing it in the top 16.7%.
Is PT Hexindo Adiperkasa Tbk's Beneish M-Score too high?
PT Hexindo Adiperkasa Tbk's current Beneish M-Score is -2.95. Based on the distribution chart, PT Hexindo Adiperkasa Tbk ranks #25 out of 150 companies in the Industrial Distribution industry, which is in the top quartile — a strong position relative to peers. Overall, PT Hexindo Adiperkasa Tbk has a GF Score™ of 88/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Hexindo Adiperkasa Tbk's Beneish M-Score compare to GWW and FAST?
According to the Industrial Distribution industry distribution chart, PT Hexindo Adiperkasa Tbk ranks #25 out of 150 companies for Beneish M-Score. This places PT Hexindo Adiperkasa Tbk in the top 17% of its industry — outperforming the majority of peers. 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 Industrial Distribution company?
A good Beneish M-Score depends on the Industrial Distribution 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 Hexindo Adiperkasa Tbk and its competitors. PT Hexindo Adiperkasa Tbk's current Beneish M-Score is -2.95. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Hexindo Adiperkasa Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Hexindo Adiperkasa Tbk (ISX:HEXA) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp5,586.82, compared to a current price of Rp4,540.00 — trading 18.7% below its estimated fair value. The current Beneish M-Score is -2.95. PT Hexindo Adiperkasa Tbk's overall GF Score™ is 88/100 with 6 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 Hexindo Adiperkasa Tbk (ISX:HEXA), the current Beneish M-Score is -2.95 as of Jun. 28, 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 Hexindo Adiperkasa Tbk (ISX:HEXA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Hexindo Adiperkasa Tbk stock appears to be undervalued. The current stock price of Rp4,540.00 is trading 18.7% below its estimated GF Value™ of Rp5,586.82. GuruFocus considers PT Hexindo Adiperkasa Tbk to be Modestly Undervalued.

Key valuation signals for ISX:HEXA:

  • Beneish M-Score: -2.95
  • GF Value™: Rp5,586.82 vs. price of Rp4,540.00 (18.7% below fair value)
  • GF Score™: 88/100 with 6 warning signs

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


PT Hexindo Adiperkasa Tbk Business Description

Other Exchanges HX1A:Germany
Address Jalan Pulo Kambing II, Kav. I-II No. 33, Kawasan Industri Pulogadung, Jakarta, IDN, 13930
PT Hexindo Adiperkasa Tbk distributes heavy equipment and spare parts in Indonesia. Its products include Mini Excavators, Medium Excavators, Large Excavators / Loading Shovels, Wheel Loaders, Rigid Frame Trucks, BELL Articulated Dump Trucks, Used Equipment, ConSite, and Industry Solutions. The company serves the mining, construction, agribusiness, and forestry industries. It has branches and representative offices across Indonesia, including Banda Aceh, Medan, Jakarta, Semarang, Balikpapan, Samarinda, Jayapura, Makassar, Palu, and Kendari, among others.
88GF Score

Get the complete analysis for ISX:HEXA

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

Rp4,540.00
Price
Rp5,586.82
GF Value