PT Lima Dua Lima Tiga Tbk (ISX:LUCY) Beneish M-Score: -4.41 (As of Jun. 30, 2026)


ISX:LUCY PT Lima Dua Lima Tiga Tbk ISX:LUCY
30 GF Score
Price Rp840.00
GF Value Rp322.62
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is PT Lima Dua Lima Tiga Tbk Beneish M-Score?

PT Lima Dua Lima Tiga Tbk ISX:LUCY -8.70% 30 Beneish M-Score is -4.41 as of Jun. 30, 2026. GuruFocus rates ISX:LUCY with a GF Score™ of 30/100 and a GF Value™ of Rp322.62 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 356 Restaurants companies, PT Lima Dua Lima Tiga Tbk ranks better than 95.79% 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 -4.41 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:LUCY' s Beneish M-Score Range Over the Past 10 Years
Min: -4.41   Med: -4.41   Max: -4.41
Current: -4.41

During the past 3 years, the highest Beneish M-Score of PT Lima Dua Lima Tiga Tbk was -4.41. The lowest was -4.41. And the median was -4.41.


PT Lima Dua Lima Tiga Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Lima Dua Lima Tiga 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 Lima Dua Lima Tiga Tbk Beneish M-Score Chart

PT Lima Dua Lima Tiga Tbk Annual Data
Trend Dec19 Dec24 Dec25
Beneish M-Score
0.00 0.00 -4.41

PT Lima Dua Lima Tiga Tbk Semi-Annual Data
Dec19 Dec24 Dec25
Beneish M-Score 0.00 0.00 -4.41

ISX:LUCY vs MCD, SBUX, YUM: Beneish M-Score Comparison

For the Restaurants subindustry, PT Lima Dua Lima Tiga 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 Lima Dua Lima Tiga Tbk Beneish M-Score vs Restaurants Industry

For the Restaurants industry and Consumer Cyclical sector, PT Lima Dua Lima Tiga Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Lima Dua Lima Tiga Tbk's Beneish M-Score falls into.


ISX:LUCY
30GF Score
PT Lima Dua Lima Tiga Tbk ISX:LUCY
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Lima Dua Lima Tiga 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 Lima Dua Lima Tiga 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 * 0.743+0.528 * 1.1623+0.404 * 3.6359+0.892 * 0.8195+0.115 * 0.5108
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6553+4.679 * -0.532238-0.327 * 1.0584
=-4.41

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was Rp3,411 Mil.
Revenue was Rp82,506 Mil.
Gross Profit was Rp45,768 Mil.
Total Current Assets was Rp23,960 Mil.
Total Assets was Rp83,384 Mil.
Property, Plant and Equipment(Net PPE) was Rp47,411 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp30,459 Mil.
Selling, General, & Admin. Expense(SGA) was Rp5,042 Mil.
Total Current Liabilities was Rp27,591 Mil.
Long-Term Debt & Capital Lease Obligation was Rp14,128 Mil.
Net Income was Rp-43,208 Mil.
Gross Profit was Rp0 Mil.
Cash Flow from Operations was Rp1,172 Mil.
Total Receivables was Rp5,602 Mil.
Revenue was Rp100,679 Mil.
Gross Profit was Rp64,915 Mil.
Total Current Assets was Rp52,203 Mil.
Total Assets was Rp135,722 Mil.
Property, Plant and Equipment(Net PPE) was Rp78,141 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp19,509 Mil.
Selling, General, & Admin. Expense(SGA) was Rp3,717 Mil.
Total Current Liabilities was Rp35,935 Mil.
Long-Term Debt & Capital Lease Obligation was Rp28,222 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)
=(3410.598 / 82505.826) / (5601.713 / 100679.408)
=0.041338 / 0.055639
=0.743

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)
=(64914.791 / 100679.408) / (45768.2 / 82505.826)
=0.644767 / 0.554727
=1.1623

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 - (23960.219 + 47411.451) / 83384.222) / (1 - (52203.486 + 78141.375) / 135722.462)
=0.144063 / 0.039622
=3.6359

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
=82505.826 / 100679.408
=0.8195

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))
=(19509.372 / (19509.372 + 78141.375)) / (30459.407 / (30459.407 + 47411.451))
=0.199787 / 0.391153
=0.5108

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)
=(5041.882 / 82505.826) / (3716.821 / 100679.408)
=0.061109 / 0.036917
=1.6553

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)
=((14127.644 + 27591.345) / 83384.222) / ((28221.785 + 35934.682) / 135722.462)
=0.500322 / 0.472703
=1.0584

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
=(-43208.286 - 0 - 1171.967) / 83384.222
=-0.532238

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 Lima Dua Lima Tiga Tbk has a M-score of -4.41 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 -4.41 mean?
PT Lima Dua Lima Tiga Tbk (ISX:LUCY) has a Beneish M-Score of -4.41 as of Jun. 30, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Lima Dua Lima Tiga Tbk and its competitors. According to the industry distribution chart, PT Lima Dua Lima Tiga Tbk ranks #15 out of 356 companies in the Restaurants industry, placing it in the top 4.2%.
Is PT Lima Dua Lima Tiga Tbk's Beneish M-Score too high?
PT Lima Dua Lima Tiga Tbk's current Beneish M-Score is -4.41. Based on the distribution chart, PT Lima Dua Lima Tiga Tbk ranks #15 out of 356 companies in the Restaurants industry, which is in the top quartile — a strong position relative to peers. Overall, PT Lima Dua Lima Tiga Tbk has a GF Score™ of 30/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Lima Dua Lima Tiga Tbk's Beneish M-Score compare to MCD and SBUX?
According to the Restaurants industry distribution chart, PT Lima Dua Lima Tiga Tbk ranks #15 out of 356 companies for Beneish M-Score. This places PT Lima Dua Lima Tiga Tbk in the top 4% 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 Restaurants company?
A good Beneish M-Score depends on the Restaurants 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 Lima Dua Lima Tiga Tbk and its competitors. PT Lima Dua Lima Tiga Tbk's current Beneish M-Score is -4.41. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Lima Dua Lima Tiga Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Lima Dua Lima Tiga Tbk (ISX:LUCY) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp322.62, compared to a current price of Rp840.00 — trading 160.4% above its estimated fair value. The current Beneish M-Score is -4.41. PT Lima Dua Lima Tiga Tbk's overall GF Score™ is 30/100 with 3 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 Lima Dua Lima Tiga Tbk (ISX:LUCY), the current Beneish M-Score is -4.41 as of Jun. 30, 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 Lima Dua Lima Tiga Tbk (ISX:LUCY) Overvalued in 2026?

Based on GuruFocus' analysis, PT Lima Dua Lima Tiga Tbk stock appears to be overvalued. The current stock price of Rp840.00 is trading 160.4% above its estimated GF Value™ of Rp322.62. GuruFocus considers PT Lima Dua Lima Tiga Tbk to be Significantly Overvalued.

Key valuation signals for ISX:LUCY:

  • Beneish M-Score: -4.41
  • GF Value™: Rp322.62 vs. price of Rp840.00 (160.4% above fair value)
  • GF Score™: 30/100 with 3 warning signs

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


PT Lima Dua Lima Tiga Tbk Business Description

Address Jalan Jend Sudirman Kav 52 - 53, Fairgrounds Building Lot 14, Sudirman Central Business, Jakarta Selatan, IDN, 12190
PT Lima Dua Lima Tiga Tbk is a rooftop bar and restaurant in Jakarta. It provides food & beverages and also various nightlife events. The company's operating segment includes Food, Beverage, and Other. It generates the majority of its revenue from the Beverage segment.
30GF Score

Get the complete analysis for ISX:LUCY

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

Rp840.00
Price
Rp322.62
GF Value