PT Graha Andrasentra Propertindo Tbk (ISX:JGLE) Beneish M-Score: -1.48 (As of Jul. 11, 2026)


ISX:JGLE PT Graha Andrasentra Propertindo Tbk ISX:JGLE
46 GF Score
Price Rp50.00
GF Value Rp18.22
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Graha Andrasentra Propertindo Tbk Beneish M-Score?

PT Graha Andrasentra Propertindo Tbk ISX:JGLE 46 Beneish M-Score is -1.48 as of Jul. 11, 2026. GuruFocus rates ISX:JGLE with a GF Score™ of 46/100 and a GF Value™ of Rp18.22 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 819 Travel & Leisure companies, PT Graha Andrasentra Propertindo Tbk ranks worse than 89.01% 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 -1.48 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ISX:JGLE' s Beneish M-Score Range Over the Past 10 Years
Min: -3.45   Med: -2.49   Max: 3.21
Current: -1.48

During the past 13 years, the highest Beneish M-Score of PT Graha Andrasentra Propertindo Tbk was 3.21. The lowest was -3.45. And the median was -2.49.


PT Graha Andrasentra Propertindo Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Graha Andrasentra Propertindo 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 Graha Andrasentra Propertindo Tbk Beneish M-Score Chart

PT Graha Andrasentra Propertindo 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 -2.85 -3.45 -2.53 -1.94 -1.55

PT Graha Andrasentra Propertindo 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 -1.92 -1.94 -1.82 -1.55 -1.48

ISX:JGLE vs AS, HAS, LTH: Beneish M-Score Comparison

For the Leisure subindustry, PT Graha Andrasentra Propertindo 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 Graha Andrasentra Propertindo Tbk Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, PT Graha Andrasentra Propertindo Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Graha Andrasentra Propertindo Tbk's Beneish M-Score falls into.


ISX:JGLE
46GF Score
PT Graha Andrasentra Propertindo Tbk ISX:JGLE
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Graha Andrasentra Propertindo 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 Graha Andrasentra Propertindo 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 * 2.2769+0.528 * 1.094+0.404 * 0.9769+0.892 * 0.9652+0.115 * 0.9067
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2345+4.679 * -0.027703-0.327 * 0.9969
=-1.48

* 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 Rp38,054 Mil.
Revenue was 28684 + 48443 + 41229 + 38125 = Rp156,481 Mil.
Gross Profit was 18721 + 26555 + 27700 + 27924 = Rp100,900 Mil.
Total Current Assets was Rp198,623 Mil.
Total Assets was Rp1,502,829 Mil.
Property, Plant and Equipment(Net PPE) was Rp378,433 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp18,883 Mil.
Selling, General, & Admin. Expense(SGA) was Rp21,392 Mil.
Total Current Liabilities was Rp238,521 Mil.
Long-Term Debt & Capital Lease Obligation was Rp128,354 Mil.
Net Income was -11814 + -37356 + 11853 + -1641 = Rp-38,958 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -9338 + 2858 + 4628 + 4527 = Rp2,675 Mil.
Total Receivables was Rp17,315 Mil.
Revenue was 27979 + 54863 + 39107 + 40167 = Rp162,116 Mil.
Gross Profit was 18587 + 38010 + 27868 + 29891 = Rp114,356 Mil.
Total Current Assets was Rp172,601 Mil.
Total Assets was Rp1,523,248 Mil.
Property, Plant and Equipment(Net PPE) was Rp390,080 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp17,566 Mil.
Selling, General, & Admin. Expense(SGA) was Rp17,953 Mil.
Total Current Liabilities was Rp168,647 Mil.
Long-Term Debt & Capital Lease Obligation was Rp204,379 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)
=(38054 / 156481) / (17315 / 162116)
=0.243186 / 0.106806
=2.2769

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)
=(114356 / 162116) / (100900 / 156481)
=0.705396 / 0.644807
=1.094

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 - (198623 + 378433) / 1502829) / (1 - (172601 + 390080) / 1523248)
=0.61602 / 0.630604
=0.9769

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
=156481 / 162116
=0.9652

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))
=(17566 / (17566 + 390080)) / (18883 / (18883 + 378433))
=0.043091 / 0.047526
=0.9067

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)
=(21392 / 156481) / (17953 / 162116)
=0.136707 / 0.110742
=1.2345

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)
=((128354 + 238521) / 1502829) / ((204379 + 168647) / 1523248)
=0.244123 / 0.244889
=0.9969

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
=(-38958 - 0 - 2675) / 1502829
=-0.027703

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 Graha Andrasentra Propertindo Tbk has a M-score of -1.48 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 -1.48 mean?
PT Graha Andrasentra Propertindo Tbk (ISX:JGLE) has a Beneish M-Score of -1.48 as of Jul. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Graha Andrasentra Propertindo Tbk and its competitors. According to the industry distribution chart, PT Graha Andrasentra Propertindo Tbk ranks #729 out of 819 companies in the Travel & Leisure industry, placing it in the top 89%.
Is PT Graha Andrasentra Propertindo Tbk's Beneish M-Score too high?
PT Graha Andrasentra Propertindo Tbk's current Beneish M-Score is -1.48. Based on the distribution chart, PT Graha Andrasentra Propertindo Tbk ranks #729 out of 819 companies in the Travel & Leisure industry, which is in the bottom quartile relative to peers. Overall, PT Graha Andrasentra Propertindo Tbk has a GF Score™ of 46/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Graha Andrasentra Propertindo Tbk's Beneish M-Score compare to AS and HAS?
According to the Travel & Leisure industry distribution chart, PT Graha Andrasentra Propertindo Tbk ranks #729 out of 819 companies for Beneish M-Score. This places PT Graha Andrasentra Propertindo 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Graha Andrasentra Propertindo Tbk and its competitors. PT Graha Andrasentra Propertindo Tbk's current Beneish M-Score is -1.48. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Graha Andrasentra Propertindo Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Graha Andrasentra Propertindo Tbk (ISX:JGLE) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp18.22, compared to a current price of Rp50.00 — trading 174.4% above its estimated fair value. The current Beneish M-Score is -1.48. PT Graha Andrasentra Propertindo Tbk's overall GF Score™ is 46/100 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 Graha Andrasentra Propertindo Tbk (ISX:JGLE), the current Beneish M-Score is -1.48 as of Jul. 11, 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 Graha Andrasentra Propertindo Tbk (ISX:JGLE) Overvalued in 2026?

Based on GuruFocus' analysis, PT Graha Andrasentra Propertindo Tbk stock appears to be overvalued. The current stock price of Rp50.00 is trading 174.4% above its estimated GF Value™ of Rp18.22. GuruFocus considers PT Graha Andrasentra Propertindo Tbk to be Significantly Overvalued.

Key valuation signals for ISX:JGLE:

  • Beneish M-Score: -1.48
  • GF Value™: Rp18.22 vs. price of Rp50.00 (174.4% above fair value)
  • GF Score™: 46/100 with 4 warning signs

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


PT Graha Andrasentra Propertindo Tbk Business Description

Address Jalan Bogor Nirwana Raya, Bogor Nirwana Residence, Dereded - Pahlawan, Bogor, IDN, 16132
PT Graha Andrasentra Propertindo Tbk is engaged in the development of recreational parks in Indonesia. It also develops various related property projects. The company's projects include thematic theme parks, water parks, and amusement parks. Its business segments are Real Estate, Hotel and Condotel, Recreation Park, and others. The majority of its revenue is derived from the Hotel and Condotel segment.
46GF Score

Get the complete analysis for ISX:JGLE

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

Rp50.00
Price
Rp18.22
GF Value