PT Trimitra Propertindo Tbk (ISX:LAND) Beneish M-Score: -1.85 (As of Jul. 05, 2026)


ISX:LAND PT Trimitra Propertindo Tbk ISX:LAND
63 GF Score
Price Rp50.00
GF Value Rp23.03
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is PT Trimitra Propertindo Tbk Beneish M-Score?

PT Trimitra Propertindo Tbk ISX:LAND 63 Beneish M-Score is -1.85 as of Jul. 05, 2026. GuruFocus rates ISX:LAND with a GF Score™ of 63/100 and a GF Value™ of Rp23.03 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 1,683 Real Estate companies, PT Trimitra Propertindo Tbk ranks worse than 72.49% 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 -1.85 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:LAND' s Beneish M-Score Range Over the Past 10 Years
Min: -4.39   Med: -2.01   Max: -0.54
Current: -1.85

During the past 11 years, the highest Beneish M-Score of PT Trimitra Propertindo Tbk was -0.54. The lowest was -4.39. And the median was -2.01.


PT Trimitra Propertindo Tbk Beneish M-Score Historical Data

* Premium members only.

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

PT Trimitra 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 -2.11 -2.60 -2.70 -1.52 -1.90

PT Trimitra 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 -0.69 -0.80 -0.54 -1.90 -1.85

ISX:LAND vs CBRE, BEKE, JLL: Beneish M-Score Comparison

For the Real Estate Services subindustry, PT Trimitra 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 Trimitra Propertindo Tbk Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Trimitra Propertindo Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:LAND
63GF Score
PT Trimitra Propertindo Tbk ISX:LAND
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Trimitra 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 Trimitra 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 * 1.4849+0.528 * 0.9827+0.404 * 1.0562+0.892 * 0.8668+0.115 * 0.9519
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9433+4.679 * 0.072617-0.327 * 1.1687
=-1.85

* 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 Rp10,071 Mil.
Revenue was 9774.185 + 8092.393 + 11415.272 + 13102.964 = Rp42,385 Mil.
Gross Profit was 4616.744 + 5500.892 + 5483.937 + 6169.701 = Rp21,771 Mil.
Total Current Assets was Rp182,299 Mil.
Total Assets was Rp815,004 Mil.
Property, Plant and Equipment(Net PPE) was Rp22,512 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,166 Mil.
Selling, General, & Admin. Expense(SGA) was Rp5,766 Mil.
Total Current Liabilities was Rp169,933 Mil.
Long-Term Debt & Capital Lease Obligation was Rp185,440 Mil.
Net Income was 359.642 + 1596.209 + -263.818 + 373.586 = Rp2,066 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -13471.819 + -31147.916 + -12974.049 + 476.604 = Rp-57,117 Mil.
Total Receivables was Rp7,825 Mil.
Revenue was 11282.699 + 10451.029 + 9150.89 + 18013.94 = Rp48,899 Mil.
Gross Profit was 5582.751 + 5405.768 + 4406.887 + 9286.785 = Rp24,682 Mil.
Total Current Assets was Rp186,796 Mil.
Total Assets was Rp729,758 Mil.
Property, Plant and Equipment(Net PPE) was Rp25,682 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,415 Mil.
Selling, General, & Admin. Expense(SGA) was Rp7,052 Mil.
Total Current Liabilities was Rp190,384 Mil.
Long-Term Debt & Capital Lease Obligation was Rp81,875 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)
=(10071.008 / 42384.814) / (7824.796 / 48898.558)
=0.237609 / 0.160021
=1.4849

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)
=(24682.191 / 48898.558) / (21771.274 / 42384.814)
=0.504763 / 0.513657
=0.9827

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 - (182298.899 + 22511.73) / 815004.114) / (1 - (186796.227 + 25681.618) / 729757.968)
=0.7487 / 0.708838
=1.0562

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
=42384.814 / 48898.558
=0.8668

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))
=(3414.762 / (3414.762 + 25681.618)) / (3165.688 / (3165.688 + 22511.73))
=0.11736 / 0.123287
=0.9519

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)
=(5766.28 / 42384.814) / (7052.26 / 48898.558)
=0.136046 / 0.144222
=0.9433

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)
=((185440.407 + 169932.877) / 815004.114) / ((81875.339 + 190384.27) / 729757.968)
=0.436039 / 0.373082
=1.1687

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
=(2065.619 - 0 - -57117.18) / 815004.114
=0.072617

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 Trimitra Propertindo Tbk has a M-score of -1.85 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 -1.85 mean?
PT Trimitra Propertindo Tbk (ISX:LAND) has a Beneish M-Score of -1.85 as of Jul. 05, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Trimitra Propertindo Tbk and its competitors. According to the industry distribution chart, PT Trimitra Propertindo Tbk ranks #1220 out of 1683 companies in the Real Estate industry, placing it in the top 72.5%.
Is PT Trimitra Propertindo Tbk's Beneish M-Score too high?
PT Trimitra Propertindo Tbk's current Beneish M-Score is -1.85. Based on the distribution chart, PT Trimitra Propertindo Tbk ranks #1220 out of 1683 companies in the Real Estate industry, which is below the industry midpoint. Overall, PT Trimitra Propertindo Tbk has a GF Score™ of 63/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Trimitra Propertindo Tbk's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, PT Trimitra Propertindo Tbk ranks #1220 out of 1683 companies for Beneish M-Score. This places PT Trimitra 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Trimitra Propertindo Tbk and its competitors. PT Trimitra Propertindo Tbk's current Beneish M-Score is -1.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Trimitra Propertindo Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Trimitra Propertindo Tbk (ISX:LAND) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp23.03, compared to a current price of Rp50.00 — trading 117.1% above its estimated fair value. The current Beneish M-Score is -1.85. PT Trimitra Propertindo Tbk's overall GF Score™ is 63/100 with 5 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 Trimitra Propertindo Tbk (ISX:LAND), the current Beneish M-Score is -1.85 as of Jul. 05, 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 Trimitra Propertindo Tbk (ISX:LAND) Overvalued in 2026?

Based on GuruFocus' analysis, PT Trimitra Propertindo Tbk stock appears to be overvalued. The current stock price of Rp50.00 is trading 117.1% above its estimated GF Value™ of Rp23.03. GuruFocus considers PT Trimitra Propertindo Tbk to be Significantly Overvalued.

Key valuation signals for ISX:LAND:

  • Beneish M-Score: -1.85
  • GF Value™: Rp23.03 vs. price of Rp50.00 (117.1% above fair value)
  • GF Score™: 63/100 with 5 warning signs

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


PT Trimitra Propertindo Tbk Business Description

Address Jalan. Raya Serpong No. 89, Parkland Avenue, Ground Floor, BSD Serpong, IDN
PT Trimitra Propertindo Tbk is engaged in the real estate business. It is mainly involved in developing and sale of industrial Apartments, Parkland, Soho, Condotel, Mansion House, Studio, and others. Geographically, the activities are carried out throughout Indonesia. The company's operating segments include the Apartment and Hotel segments. The company generates the majority of its revenue from the Apartment segment.
63GF Score

Get the complete analysis for ISX:LAND

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

Rp50.00
Price
Rp23.03
GF Value