PT Hartadinata Abadi Tbk (ISX:HRTA) Beneish M-Score: -1.28 (As of Aug. 21, 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:HRTA PT Hartadinata Abadi Tbk ISX:HRTA
95 GF Score
Price Rp2,340.00
GF Value Rp2,034.68
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Hartadinata Abadi Tbk Beneish M-Score?

PT Hartadinata Abadi Tbk ISX:HRTA +7.83% 95 Beneish M-Score is -1.28 as of Aug. 21, 2026. GuruFocus rates ISX:HRTA with a GF Score™ of 95/100 and a GF Value™ of Rp2,034.68 (Modestly Overvalued). The stock has 4 warning signs investors should review. Among 1,093 Retail - Cyclical companies, PT Hartadinata Abadi Tbk ranks worse than 88.2% 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.

Warning Sign:

Beneish M-Score -1.28 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ISX:HRTA' s Beneish M-Score Range Over the Past 10 Years
Min: -2.21   Med: -1.72   Max: -1.05
Current: -1.28

During the past 12 years, the highest Beneish M-Score of PT Hartadinata Abadi Tbk was -1.05. The lowest was -2.21. And the median was -1.72.


PT Hartadinata Abadi Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Hartadinata Abadi 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 Hartadinata Abadi Tbk Beneish M-Score Chart

PT Hartadinata Abadi 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 -1.62 -1.87 -1.28 -1.72 -1.76

PT Hartadinata Abadi Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -1.40 -1.96 -1.76 -1.85 -1.28

ISX:HRTA vs TPR: Beneish M-Score Comparison

For the Luxury Goods subindustry, PT Hartadinata Abadi 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 Hartadinata Abadi Tbk Beneish M-Score vs Retail - Cyclical Industry

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

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


ISX:HRTA
95GF Score
PT Hartadinata Abadi Tbk ISX:HRTA
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Hartadinata Abadi 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 Hartadinata Abadi 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 * 0.4678+0.528 * 1.382+0.404 * 0.6391+0.892 * 2.5282+0.115 * 1.0431
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8104+4.679 * 0.055959-0.327 * 1.0867
=-1.28

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was Rp1,595,712 Mil.
Revenue was 13647640.362 + 20158489.321 + 19355300.15 + 10141803.829 = Rp63,303,234 Mil.
Gross Profit was 504210.917 + 744253.404 + 733172.92 + 441662.598 = Rp2,423,300 Mil.
Total Current Assets was Rp10,617,440 Mil.
Total Assets was Rp11,350,876 Mil.
Property, Plant and Equipment(Net PPE) was Rp725,540 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp40,229 Mil.
Selling, General, & Admin. Expense(SGA) was Rp205,052 Mil.
Total Current Liabilities was Rp6,284,538 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,302,411 Mil.
Net Income was 266520.542 + 433493.06 + 402736.776 + 227246.883 = Rp1,329,997 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -1789014.922 + 1163200.686 + 464967.552 + 855657.718 = Rp694,811 Mil.
Total Receivables was Rp1,349,290 Mil.
Revenue was 8263042.111 + 6788278.06 + 4938248.044 + 5048996.145 = Rp25,038,564 Mil.
Gross Profit was 403780.692 + 343058.905 + 298110.067 + 279731.111 = Rp1,324,681 Mil.
Total Current Assets was Rp6,290,297 Mil.
Total Assets was Rp6,804,780 Mil.
Property, Plant and Equipment(Net PPE) was Rp507,072 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp29,397 Mil.
Selling, General, & Admin. Expense(SGA) was Rp100,089 Mil.
Total Current Liabilities was Rp2,943,141 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,242,343 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)
=(1595711.774 / 63303233.662) / (1349289.626 / 25038564.36)
=0.025207 / 0.053888
=0.4678

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)
=(1324680.775 / 25038564.36) / (2423299.839 / 63303233.662)
=0.052906 / 0.038281
=1.382

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 - (10617440.147 + 725540.191) / 11350876.052) / (1 - (6290296.885 + 507072.068) / 6804780.285)
=0.000696 / 0.001089
=0.6391

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
=63303233.662 / 25038564.36
=2.5282

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))
=(29397.334 / (29397.334 + 507072.068)) / (40229.268 / (40229.268 + 725540.191))
=0.054798 / 0.052534
=1.0431

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)
=(205051.648 / 63303233.662) / (100088.648 / 25038564.36)
=0.003239 / 0.003997
=0.8104

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)
=((1302411.437 + 6284538.007) / 11350876.052) / ((1242343.222 + 2943140.881) / 6804780.285)
=0.668402 / 0.61508
=1.0867

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
=(1329997.261 - 0 - 694811.034) / 11350876.052
=0.055959

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 Hartadinata Abadi Tbk has a M-score of -1.28 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.28 mean?
PT Hartadinata Abadi Tbk (ISX:HRTA) has a Beneish M-Score of -1.28 as of Aug. 21, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Hartadinata Abadi Tbk and its competitors. According to the industry distribution chart, PT Hartadinata Abadi Tbk ranks #964 out of 1093 companies in the Retail - Cyclical industry, placing it in the top 88.2%.
Is PT Hartadinata Abadi Tbk's Beneish M-Score too high?
PT Hartadinata Abadi Tbk's current Beneish M-Score is -1.28. Based on the distribution chart, PT Hartadinata Abadi Tbk ranks #964 out of 1093 companies in the Retail - Cyclical industry, which is in the bottom quartile relative to peers. Overall, PT Hartadinata Abadi Tbk has a GF Score™ of 95/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Hartadinata Abadi Tbk's Beneish M-Score compare to TPR?
According to the Retail - Cyclical industry distribution chart, PT Hartadinata Abadi Tbk ranks #964 out of 1093 companies for Beneish M-Score. This places PT Hartadinata Abadi 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 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 Hartadinata Abadi Tbk and its competitors. PT Hartadinata Abadi Tbk's current Beneish M-Score is -1.28. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Hartadinata Abadi Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Hartadinata Abadi Tbk (ISX:HRTA) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp2,034.68, compared to a current price of Rp2,340.00 — trading 15% above its estimated fair value. The current Beneish M-Score is -1.28. PT Hartadinata Abadi Tbk's overall GF Score™ is 95/100 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 Hartadinata Abadi Tbk (ISX:HRTA), the current Beneish M-Score is -1.28 as of Aug. 21, 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 Hartadinata Abadi Tbk (ISX:HRTA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Hartadinata Abadi Tbk stock appears to be overvalued. The current stock price of Rp2,340.00 is trading 15% above its estimated GF Value™ of Rp2,034.68. GuruFocus considers PT Hartadinata Abadi Tbk to be Modestly Overvalued.

Key valuation signals for ISX:HRTA:

  • Beneish M-Score: -1.28
  • GF Value™: Rp2,034.68 vs. price of Rp2,340.00 (15% above fair value)
  • GF Score™: 95/100 with 4 warning signs

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


PT Hartadinata Abadi Tbk Business Description

Address Jalan Kopo Sayati No. 165, Jawa Barat, Kabupaten Bandung, Bandung, IDN, 40228
PT Hartadinata Abadi Tbk is in the gold jewelry manufacturing industry. It produces various products of gold jewelry such as necklaces, rings, pendants, earrings, and bracelets with various content. Its business segments include Wholesale, Pawns, Retail, Sales to Partners Segment, and Refining Services. It derives its revenue from the Wholesaler segment.
95GF Score

Get the complete analysis for ISX:HRTA

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

Rp2,340.00
Price
Rp2,034.68
GF Value