PT Indal Aluminium Industry Tbk (ISX:INAI) Beneish M-Score: -3.37 (As of Jun. 26, 2026)


ISX:INAI PT Indal Aluminium Industry Tbk ISX:INAI
55 GF Score
Price Rp137.00
GF Value Rp118.90
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Indal Aluminium Industry Tbk Beneish M-Score?

PT Indal Aluminium Industry Tbk ISX:INAI -0.72% 55 Beneish M-Score is -3.37 as of Jun. 26, 2026. GuruFocus rates ISX:INAI with a GF Score™ of 55/100 and a GF Value™ of Rp118.90 (Modestly Overvalued). The stock has 4 warning signs investors should review. Among 685 Metals & Mining companies, PT Indal Aluminium Industry Tbk ranks better than 89.2% 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.

Good Sign:

Beneish M-Score -3.37 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:INAI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.99   Med: -2.28   Max: -0.1
Current: -3.37

During the past 13 years, the highest Beneish M-Score of PT Indal Aluminium Industry Tbk was -0.10. The lowest was -3.99. And the median was -2.28.


PT Indal Aluminium Industry Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Indal Aluminium Industry 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 Indal Aluminium Industry Tbk Beneish M-Score Chart

PT Indal Aluminium Industry 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 -1.29 -2.20 -2.52 -2.87 -3.26

PT Indal Aluminium Industry 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 -2.79 -3.11 -3.33 -3.26 -3.37

ISX:INAI vs AA, CENX, CSTM: Beneish M-Score Comparison

For the Aluminum subindustry, PT Indal Aluminium Industry 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 Indal Aluminium Industry Tbk Beneish M-Score vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, PT Indal Aluminium Industry Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Indal Aluminium Industry Tbk's Beneish M-Score falls into.


ISX:INAI
55GF Score
PT Indal Aluminium Industry Tbk ISX:INAI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Indal Aluminium Industry 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 Indal Aluminium Industry 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 * 0.8983+0.528 * 0.8399+0.404 * 1.6944+0.892 * 0.814+0.115 * 1.0627
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8811+4.679 * -0.176261-0.327 * 1.0971
=-3.37

* 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 Rp269,219 Mil.
Revenue was 178272.296 + 229753.379 + 210341.112 + 165833.515 = Rp784,200 Mil.
Gross Profit was 17977.906 + 29315.583 + 12051.778 + 11633.561 = Rp70,979 Mil.
Total Current Assets was Rp757,976 Mil.
Total Assets was Rp1,174,519 Mil.
Property, Plant and Equipment(Net PPE) was Rp331,097 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp2,897 Mil.
Selling, General, & Admin. Expense(SGA) was Rp25,760 Mil.
Total Current Liabilities was Rp1,020,221 Mil.
Long-Term Debt & Capital Lease Obligation was Rp7,529 Mil.
Net Income was -19337.411 + -38368.069 + -26225.979 + -21886.55 = Rp-105,818 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -18770.616 + 37753.967 + 52959 + 29261.644 = Rp101,204 Mil.
Total Receivables was Rp368,172 Mil.
Revenue was 207337.218 + 230723.48 + 264616.834 + 260689.438 = Rp963,367 Mil.
Gross Profit was 18248.87 + 18987.775 + 19600.035 + 16400.857 = Rp73,238 Mil.
Total Current Assets was Rp795,482 Mil.
Total Assets was Rp1,193,778 Mil.
Property, Plant and Equipment(Net PPE) was Rp347,040 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,229 Mil.
Selling, General, & Admin. Expense(SGA) was Rp35,914 Mil.
Total Current Liabilities was Rp950,104 Mil.
Long-Term Debt & Capital Lease Obligation was Rp2,061 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)
=(269218.662 / 784200.302) / (368171.974 / 963366.97)
=0.343303 / 0.382172
=0.8983

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)
=(73237.537 / 963366.97) / (70978.828 / 784200.302)
=0.076022 / 0.090511
=0.8399

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 - (757975.783 + 331096.736) / 1174518.543) / (1 - (795482.452 + 347039.561) / 1193777.51)
=0.07275 / 0.042936
=1.6944

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
=784200.302 / 963366.97
=0.814

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))
=(3229.298 / (3229.298 + 347039.561)) / (2897.254 / (2897.254 + 331096.736))
=0.009219 / 0.008675
=1.0627

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)
=(25759.969 / 784200.302) / (35913.842 / 963366.97)
=0.032849 / 0.03728
=0.8811

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)
=((7528.888 + 1020220.811) / 1174518.543) / ((2061.393 + 950103.704) / 1193777.51)
=0.875039 / 0.797607
=1.0971

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
=(-105818.009 - 0 - 101203.995) / 1174518.543
=-0.176261

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 Indal Aluminium Industry Tbk has a M-score of -3.37 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 -3.37 mean?
PT Indal Aluminium Industry Tbk (ISX:INAI) has a Beneish M-Score of -3.37 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Indal Aluminium Industry Tbk and its competitors. According to the industry distribution chart, PT Indal Aluminium Industry Tbk ranks #74 out of 685 companies in the Metals & Mining industry, placing it in the top 10.8%.
Is PT Indal Aluminium Industry Tbk's Beneish M-Score too high?
PT Indal Aluminium Industry Tbk's current Beneish M-Score is -3.37. Based on the distribution chart, PT Indal Aluminium Industry Tbk ranks #74 out of 685 companies in the Metals & Mining industry, which is in the top quartile — a strong position relative to peers. Overall, PT Indal Aluminium Industry Tbk has a GF Score™ of 55/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Indal Aluminium Industry Tbk's Beneish M-Score compare to AA and CENX?
According to the Metals & Mining industry distribution chart, PT Indal Aluminium Industry Tbk ranks #74 out of 685 companies for Beneish M-Score. This places PT Indal Aluminium Industry Tbk in the top 11% 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 a Metals & Mining company?
A good Beneish M-Score depends on the Metals & Mining 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 Indal Aluminium Industry Tbk and its competitors. PT Indal Aluminium Industry Tbk's current Beneish M-Score is -3.37. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Indal Aluminium Industry Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Indal Aluminium Industry Tbk (ISX:INAI) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp118.90, compared to a current price of Rp137.00 — trading 15.2% above its estimated fair value. The current Beneish M-Score is -3.37. PT Indal Aluminium Industry Tbk's overall GF Score™ is 55/100 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 Indal Aluminium Industry Tbk (ISX:INAI), the current Beneish M-Score is -3.37 as of Jun. 26, 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 Indal Aluminium Industry Tbk (ISX:INAI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Indal Aluminium Industry Tbk stock appears to be overvalued. The current stock price of Rp137.00 is trading 15.2% above its estimated GF Value™ of Rp118.90. GuruFocus considers PT Indal Aluminium Industry Tbk to be Modestly Overvalued.

Key valuation signals for ISX:INAI:

  • Beneish M-Score: -3.37
  • GF Value™: Rp118.90 vs. price of Rp137.00 (15.2% above fair value)
  • GF Score™: 55/100 with 4 warning signs

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


PT Indal Aluminium Industry Tbk Business Description

Address Kompleks Maspion Unit-1, Sawotratap, Sidoarjo, IDN, 61254
PT Indal Aluminium Industry Tbk engaged in industry, trade, and services for several business activities, including managing aluminum ingot or billet raw materials into aluminum extrusion profiles which are used for ready-to-install building materials for the construction industry, home industry, electronic/automotive components, medical device components, aluminum solar panel frames and others. The company's segments include the Manufacturing of aluminum, Construction Services, Software services, and General trading & investments. The majority of the revenue is generated from the Manufacturing of the Aluminium segment. The company exports its products to Japan, Hong Kong, Thailand, Singapore, Australia, the United States, and other countries.
55GF Score

Get the complete analysis for ISX:INAI

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

Rp137.00
Price
Rp118.90
GF Value