PT Buyung Poetra Sembada Tbk (ISX:HOKI) Beneish M-Score: -2.77 (As of Jul. 29, 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:HOKI PT Buyung Poetra Sembada Tbk ISX:HOKI
57 GF Score
Price Rp57.00
GF Value Rp112.93
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is PT Buyung Poetra Sembada Tbk Beneish M-Score?

PT Buyung Poetra Sembada Tbk ISX:HOKI +5.56% 57 Beneish M-Score is -2.77 as of Jul. 29, 2026. GuruFocus rates ISX:HOKI with a GF Score™ of 57/100 and a GF Value™ of Rp112.93 (Significantly Undervalued). The stock has 4 warning signs investors should review. Among 1,854 Consumer Packaged Goods companies, PT Buyung Poetra Sembada Tbk ranks better than 70.66% 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 -2.77 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:HOKI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.65   Med: -2.37   Max: 0.99
Current: -2.77

During the past 10 years, the highest Beneish M-Score of PT Buyung Poetra Sembada Tbk was 0.99. The lowest was -3.65. And the median was -2.37.


PT Buyung Poetra Sembada Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Buyung Poetra Sembada 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 Buyung Poetra Sembada Tbk Beneish M-Score Chart

PT Buyung Poetra Sembada 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 -2.42 -3.65 -2.62 -2.41 -2.75

PT Buyung Poetra Sembada 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 -1.89 -2.90 -2.68 -2.75 -2.77

ISX:HOKI vs KHC, GIS: Beneish M-Score Comparison

For the Packaged Foods subindustry, PT Buyung Poetra Sembada 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 Buyung Poetra Sembada Tbk Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Buyung Poetra Sembada Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Buyung Poetra Sembada Tbk's Beneish M-Score falls into.


ISX:HOKI
57GF Score
PT Buyung Poetra Sembada Tbk ISX:HOKI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Buyung Poetra Sembada 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 Buyung Poetra Sembada 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 * 0.7871+0.528 * 0.9849+0.404 * 1.0771+0.892 * 1.1871+0.115 * 0.8871
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9557+4.679 * -0.055123-0.327 * 1.0552
=-2.77

* 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 Rp186,270 Mil.
Revenue was 535807.002 + 386349.976 + 249359.582 + 210041.143 = Rp1,381,558 Mil.
Gross Profit was 7659.362 + 2693.708 + 42587.138 + 34316.126 = Rp87,256 Mil.
Total Current Assets was Rp574,874 Mil.
Total Assets was Rp936,760 Mil.
Property, Plant and Equipment(Net PPE) was Rp267,462 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,349 Mil.
Selling, General, & Admin. Expense(SGA) was Rp65,737 Mil.
Total Current Liabilities was Rp336,735 Mil.
Long-Term Debt & Capital Lease Obligation was Rp11,964 Mil.
Net Income was -31205.473 + -33873.695 + 9882.448 + 15986.777 = Rp-39,210 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 559.036 + 44287.152 + -166127.564 + 133708.179 = Rp12,427 Mil.
Total Receivables was Rp199,360 Mil.
Revenue was 365292.357 + 233765.057 + 320495.007 + 244302.026 = Rp1,163,854 Mil.
Gross Profit was 10279.795 + 10989.539 + 32159.908 + 18968.515 = Rp72,398 Mil.
Total Current Assets was Rp594,266 Mil.
Total Assets was Rp980,787 Mil.
Property, Plant and Equipment(Net PPE) was Rp294,737 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,270 Mil.
Selling, General, & Admin. Expense(SGA) was Rp57,947 Mil.
Total Current Liabilities was Rp319,654 Mil.
Long-Term Debt & Capital Lease Obligation was Rp26,349 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)
=(186270.289 / 1381557.703) / (199359.582 / 1163854.447)
=0.134826 / 0.171293
=0.7871

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)
=(72397.757 / 1163854.447) / (87256.334 / 1381557.703)
=0.062205 / 0.063158
=0.9849

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 - (574874.143 + 267461.951) / 936760.247) / (1 - (594265.723 + 294737.253) / 980786.91)
=0.100799 / 0.093582
=1.0771

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
=1381557.703 / 1163854.447
=1.1871

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))
=(3269.626 / (3269.626 + 294737.253)) / (3349.432 / (3349.432 + 267461.951))
=0.010972 / 0.012368
=0.8871

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)
=(65737.284 / 1381557.703) / (57946.901 / 1163854.447)
=0.047582 / 0.049789
=0.9557

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)
=((11963.927 + 336734.51) / 936760.247) / ((26349.176 + 319654.224) / 980786.91)
=0.372239 / 0.352781
=1.0552

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
=(-39209.943 - 0 - 12426.803) / 936760.247
=-0.055123

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 Buyung Poetra Sembada Tbk has a M-score of -2.77 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 -2.77 mean?
PT Buyung Poetra Sembada Tbk (ISX:HOKI) has a Beneish M-Score of -2.77 as of Jul. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Buyung Poetra Sembada Tbk and its competitors. According to the industry distribution chart, PT Buyung Poetra Sembada Tbk ranks #544 out of 1854 companies in the Consumer Packaged Goods industry, placing it in the top 29.3%.
Is PT Buyung Poetra Sembada Tbk's Beneish M-Score too high?
PT Buyung Poetra Sembada Tbk's current Beneish M-Score is -2.77. Based on the distribution chart, PT Buyung Poetra Sembada Tbk ranks #544 out of 1854 companies in the Consumer Packaged Goods industry, which is above the industry midpoint. Overall, PT Buyung Poetra Sembada Tbk has a GF Score™ of 57/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Buyung Poetra Sembada Tbk's Beneish M-Score compare to KHC and GIS?
According to the Consumer Packaged Goods industry distribution chart, PT Buyung Poetra Sembada Tbk ranks #544 out of 1854 companies for Beneish M-Score. This puts PT Buyung Poetra Sembada 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Buyung Poetra Sembada Tbk and its competitors. PT Buyung Poetra Sembada Tbk's current Beneish M-Score is -2.77. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Buyung Poetra Sembada Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Buyung Poetra Sembada Tbk (ISX:HOKI) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp112.93, compared to a current price of Rp57.00 — trading 49.5% below its estimated fair value. The current Beneish M-Score is -2.77. PT Buyung Poetra Sembada Tbk's overall GF Score™ is 57/100 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 Buyung Poetra Sembada Tbk (ISX:HOKI), the current Beneish M-Score is -2.77 as of Jul. 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 Buyung Poetra Sembada Tbk (ISX:HOKI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Buyung Poetra Sembada Tbk stock appears to be undervalued. The current stock price of Rp57.00 is trading 49.5% below its estimated GF Value™ of Rp112.93. GuruFocus considers PT Buyung Poetra Sembada Tbk to be Significantly Undervalued.

Key valuation signals for ISX:HOKI:

  • Beneish M-Score: -2.77
  • GF Value™: Rp112.93 vs. price of Rp57.00 (49.5% below fair value)
  • GF Score™: 57/100 with 4 warning signs

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


PT Buyung Poetra Sembada Tbk Business Description

Address Pasar Induk Cipinang Blok K No. 17, East Jakarta, Jakarta, IDN, 13230
PT Buyung Poetra Sembada Tbk is a company engages in the production and distribution of rice and rice products. Its products include Beras HOK-1, Beras Super Belida, BPS Setra Ramos, Rumah Limas Setra Ramos, Topi Koki Beras Harum, Topi Koki Long Grain, Topi Koki Setra Ramos, Topi Koki Super Slyp It distributes the products through both traditional and modern markets, including supermarkets and hypermarkets in Indonesia. Its operating segments include Sale of grains, Rent of power plant, and and other industries.
57GF Score

Get the complete analysis for ISX:HOKI

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

Rp57.00
Price
Rp112.93
GF Value