PT Perdana Bangun Pusaka Tbk (ISX:KONI) Beneish M-Score: -2.23 (As of Jul. 09, 2026)


ISX:KONI PT Perdana Bangun Pusaka Tbk ISX:KONI
77 GF Score
Price Rp2,320.00
GF Value Rp1,676.64
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is PT Perdana Bangun Pusaka Tbk Beneish M-Score?

PT Perdana Bangun Pusaka Tbk ISX:KONI -6.07% 77 Beneish M-Score is -2.23 as of Jul. 09, 2026. GuruFocus rates ISX:KONI with a GF Score™ of 77/100 and a GF Value™ of Rp1,676.64 (Significantly Overvalued). The stock has 2 warning signs investors should review. Among 1,081 Retail - Cyclical companies, PT Perdana Bangun Pusaka Tbk ranks worse than 71.14% 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 -2.23 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:KONI' s Beneish M-Score Range Over the Past 10 Years
Min: -4.68   Med: -2.18   Max: 6.1
Current: -2.23

During the past 13 years, the highest Beneish M-Score of PT Perdana Bangun Pusaka Tbk was 6.10. The lowest was -4.68. And the median was -2.18.


PT Perdana Bangun Pusaka Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Perdana Bangun Pusaka 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 Perdana Bangun Pusaka Tbk Beneish M-Score Chart

PT Perdana Bangun Pusaka 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 -2.06 -2.94 -1.27 -1.88 -2.93

PT Perdana Bangun Pusaka 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 -4.68 -2.87 -2.93 -2.23

ISX:KONI vs CASY, WSM, DKS: Beneish M-Score Comparison

For the Specialty Retail subindustry, PT Perdana Bangun Pusaka 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 Perdana Bangun Pusaka Tbk Beneish M-Score vs Retail - Cyclical Industry

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

* The bar in red indicates where PT Perdana Bangun Pusaka Tbk's Beneish M-Score falls into.


ISX:KONI
77GF Score
PT Perdana Bangun Pusaka Tbk ISX:KONI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Perdana Bangun Pusaka 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 Perdana Bangun Pusaka 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 * 1.2235+0.528 * 1.0321+0.404 * 0.8819+0.892 * 1.0725+0.115 * 0.9999
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0635+4.679 * 0.006008-0.327 * 1.0328
=-2.23

* 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 Rp41,820 Mil.
Revenue was 66371.647 + 87253.374 + 77735.971 + 73324.668 = Rp304,686 Mil.
Gross Profit was 13521.935 + 25075.301 + 15528.451 + 14232.866 = Rp68,359 Mil.
Total Current Assets was Rp158,601 Mil.
Total Assets was Rp194,067 Mil.
Property, Plant and Equipment(Net PPE) was Rp21,832 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp1,066 Mil.
Selling, General, & Admin. Expense(SGA) was Rp11,763 Mil.
Total Current Liabilities was Rp3,937 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 Mil.
Net Income was 2042.178 + 10829.531 + 3903.763 + 3246.058 = Rp20,022 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -10456.573 + 9685.972 + 17575.253 + 2051.004 = Rp18,856 Mil.
Total Receivables was Rp31,871 Mil.
Revenue was 52282.166 + 83624.475 + 85156.585 + 63037.181 = Rp284,100 Mil.
Gross Profit was 10671.242 + 25500.333 + 17087.174 + 12524.966 = Rp65,784 Mil.
Total Current Assets was Rp137,837 Mil.
Total Assets was Rp174,071 Mil.
Property, Plant and Equipment(Net PPE) was Rp22,369 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp1,092 Mil.
Selling, General, & Admin. Expense(SGA) was Rp10,314 Mil.
Total Current Liabilities was Rp3,419 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 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)
=(41819.824 / 304685.66) / (31870.515 / 284100.407)
=0.137256 / 0.11218
=1.2235

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)
=(65783.715 / 284100.407) / (68358.553 / 304685.66)
=0.231551 / 0.224358
=1.0321

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 - (158601.264 + 21832.454) / 194066.731) / (1 - (137836.904 + 22369.18) / 174071.356)
=0.070249 / 0.079653
=0.8819

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
=304685.66 / 284100.407
=1.0725

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))
=(1091.652 / (1091.652 + 22369.18)) / (1065.601 / (1065.601 + 21832.454))
=0.046531 / 0.046537
=0.9999

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)
=(11763.149 / 304685.66) / (10313.606 / 284100.407)
=0.038607 / 0.036303
=1.0635

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)
=((0 + 3937.459) / 194066.731) / ((0 + 3419.378) / 174071.356)
=0.020289 / 0.019644
=1.0328

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
=(20021.53 - 0 - 18855.656) / 194066.731
=0.006008

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 Perdana Bangun Pusaka Tbk has a M-score of -2.23 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 -2.23 mean?
PT Perdana Bangun Pusaka Tbk (ISX:KONI) has a Beneish M-Score of -2.23 as of Jul. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Perdana Bangun Pusaka Tbk and its competitors. According to the industry distribution chart, PT Perdana Bangun Pusaka Tbk ranks #769 out of 1081 companies in the Retail - Cyclical industry, placing it in the top 71.1%.
Is PT Perdana Bangun Pusaka Tbk's Beneish M-Score too high?
PT Perdana Bangun Pusaka Tbk's current Beneish M-Score is -2.23. Based on the distribution chart, PT Perdana Bangun Pusaka Tbk ranks #769 out of 1081 companies in the Retail - Cyclical industry, which is below the industry midpoint. Overall, PT Perdana Bangun Pusaka Tbk has a GF Score™ of 77/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Perdana Bangun Pusaka Tbk's Beneish M-Score compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, PT Perdana Bangun Pusaka Tbk ranks #769 out of 1081 companies for Beneish M-Score. This places PT Perdana Bangun Pusaka 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 Perdana Bangun Pusaka Tbk and its competitors. PT Perdana Bangun Pusaka Tbk's current Beneish M-Score is -2.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Perdana Bangun Pusaka Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Perdana Bangun Pusaka Tbk (ISX:KONI) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp1,676.64, compared to a current price of Rp2,320.00 — trading 38.4% above its estimated fair value. The current Beneish M-Score is -2.23. PT Perdana Bangun Pusaka Tbk's overall GF Score™ is 77/100 with 2 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 Perdana Bangun Pusaka Tbk (ISX:KONI), the current Beneish M-Score is -2.23 as of Jul. 09, 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 Perdana Bangun Pusaka Tbk (ISX:KONI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Perdana Bangun Pusaka Tbk stock appears to be overvalued. The current stock price of Rp2,320.00 is trading 38.4% above its estimated GF Value™ of Rp1,676.64. GuruFocus considers PT Perdana Bangun Pusaka Tbk to be Significantly Overvalued.

Key valuation signals for ISX:KONI:

  • Beneish M-Score: -2.23
  • GF Value™: Rp1,676.64 vs. price of Rp2,320.00 (38.4% above fair value)
  • GF Score™: 77/100 with 2 warning signs

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


PT Perdana Bangun Pusaka Tbk Business Description

Address Jalan Gunung Sahari No. 78, Gedung Konica, 6th Floor, Kemayoran, Central Jakarta, Jakarta, IDN, 10610
PT Perdana Bangun Pusaka Tbk is mainly engaged in the sale and distribution of photographic products. The company is engaged in supply, distribution, and after-sales service for all imaging and digital printing products. The company's operating segments include Trading and Services. It generates maximum revenue from the Trading segment. The product portfolio of the company includes chemical supplies, film and x-ray film, vinyl/flex banners, frames, Dye-Sub printers, DNP Media printers, and other finished products. The Company also generates revenue from the sale of printing machines, particularly Dye Sub printers and DNP Media printers.
77GF Score

Get the complete analysis for ISX:KONI

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

Rp2,320.00
Price
Rp1,676.64
GF Value