PT Graha Andrasentra Propertindo Tbk (ISX:JGLE) Beneish M-Score: -2.84 (As of Aug. 25, 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:JGLE PT Graha Andrasentra Propertindo Tbk ISX:JGLE
48 GF Score
Price Rp86.00
GF Value Rp18.35
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

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

PT Graha Andrasentra Propertindo Tbk ISX:JGLE -3.37% 48 Beneish M-Score is -2.84 as of Aug. 25, 2026. GuruFocus rates ISX:JGLE with a GF Score™ of 48/100 and a GF Value™ of Rp18.35 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 820 Travel & Leisure companies, PT Graha Andrasentra Propertindo Tbk ranks better than 68.78% 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 -2.84 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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: -2.84

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
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 -1.94 -1.82 -1.55 -1.48 -2.84

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
48GF 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 * 0.7787+0.528 * 1.0944+0.404 * 1.0152+0.892 * 0.9759+0.115 * 0.9041
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2212+4.679 * -0.030407-0.327 * 0.9917
=-2.84

* 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 Rp36,349 Mil.
Revenue was 37863 + 28684 + 48443 + 41229 = Rp156,219 Mil.
Gross Profit was 27243 + 18721 + 26555 + 27700 = Rp100,219 Mil.
Total Current Assets was Rp200,632 Mil.
Total Assets was Rp1,500,291 Mil.
Property, Plant and Equipment(Net PPE) was Rp374,232 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp19,036 Mil.
Selling, General, & Admin. Expense(SGA) was Rp22,736 Mil.
Total Current Liabilities was Rp242,834 Mil.
Long-Term Debt & Capital Lease Obligation was Rp127,356 Mil.
Net Income was -5697 + -11814 + -37356 + 11853 = Rp-43,014 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 4457 + -9338 + 2858 + 4628 = Rp2,605 Mil.
Total Receivables was Rp47,832 Mil.
Revenue was 38125 + 27979 + 54863 + 39107 = Rp160,074 Mil.
Gross Profit was 27924 + 18587 + 38010 + 27868 = Rp112,389 Mil.
Total Current Assets was Rp209,111 Mil.
Total Assets was Rp1,524,697 Mil.
Property, Plant and Equipment(Net PPE) was Rp389,189 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp17,811 Mil.
Selling, General, & Admin. Expense(SGA) was Rp19,077 Mil.
Total Current Liabilities was Rp175,306 Mil.
Long-Term Debt & Capital Lease Obligation was Rp204,046 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)
=(36349 / 156219) / (47832 / 160074)
=0.23268 / 0.298812
=0.7787

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)
=(112389 / 160074) / (100219 / 156219)
=0.702107 / 0.641529
=1.0944

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 - (200632 + 374232) / 1500291) / (1 - (209111 + 389189) / 1524697)
=0.616832 / 0.607594
=1.0152

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
=156219 / 160074
=0.9759

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))
=(17811 / (17811 + 389189)) / (19036 / (19036 + 374232))
=0.043762 / 0.048405
=0.9041

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)
=(22736 / 156219) / (19077 / 160074)
=0.145539 / 0.119176
=1.2212

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)
=((127356 + 242834) / 1500291) / ((204046 + 175306) / 1524697)
=0.246745 / 0.248805
=0.9917

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
=(-43014 - 0 - 2605) / 1500291
=-0.030407

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 -2.84 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 -2.84 mean?
PT Graha Andrasentra Propertindo Tbk (ISX:JGLE) has a Beneish M-Score of -2.84 as of Aug. 25, 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 #256 out of 820 companies in the Travel & Leisure industry, placing it in the top 31.2%.
Is PT Graha Andrasentra Propertindo Tbk's Beneish M-Score too high?
PT Graha Andrasentra Propertindo Tbk's current Beneish M-Score is -2.84. Based on the distribution chart, PT Graha Andrasentra Propertindo Tbk ranks #256 out of 820 companies in the Travel & Leisure industry, which is above the industry midpoint. Overall, PT Graha Andrasentra Propertindo Tbk has a GF Score™ of 48/100 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 #256 out of 820 companies for Beneish M-Score. This puts PT Graha Andrasentra Propertindo 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 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 -2.84. 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 Rp18.35, compared to a current price of Rp86.00 — trading 368.7% above its estimated fair value. The current Beneish M-Score is -2.84. PT Graha Andrasentra Propertindo Tbk's overall GF Score™ is 48/100 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 Graha Andrasentra Propertindo Tbk (ISX:JGLE), the current Beneish M-Score is -2.84 as of Aug. 25, 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 Rp86.00 is trading 368.7% above its estimated GF Value™ of Rp18.35. GuruFocus considers PT Graha Andrasentra Propertindo Tbk to be Significantly Overvalued.

Key valuation signals for ISX:JGLE:

  • Beneish M-Score: -2.84
  • GF Value™: Rp18.35 vs. price of Rp86.00 (368.7% above fair value)
  • GF Score™: 48/100 with 6 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.
48GF 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.

Rp86.00
Price
Rp18.35
GF Value