PT Modern Internasional Tbk (ISX:MDRN) Beneish M-Score: -0.46 (As of Jul. 13, 2026)


ISX:MDRN PT Modern Internasional Tbk ISX:MDRN
22 GF Score
Price Rp26.00
GF Value Rp5.70
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Modern Internasional Tbk Beneish M-Score?

PT Modern Internasional Tbk ISX:MDRN 22 Beneish M-Score is -0.46 as of Jul. 13, 2026. GuruFocus rates ISX:MDRN with a GF Score™ of 22/100 and a GF Value™ of Rp5.70 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 2,913 Industrial Products companies, PT Modern Internasional Tbk ranks worse than 95.54% 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 -0.46 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ISX:MDRN' s Beneish M-Score Range Over the Past 10 Years
Min: -7.99   Med: -2.7   Max: -0.3
Current: -0.46

During the past 13 years, the highest Beneish M-Score of PT Modern Internasional Tbk was -0.30. The lowest was -7.99. And the median was -2.70.


PT Modern Internasional Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Modern Internasional 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 Modern Internasional Tbk Beneish M-Score Chart

PT Modern Internasional 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 -0.30 -1.77 -2.83 -3.12 -0.46

PT Modern Internasional Tbk Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 -3.12 -2.80 -2.27 -0.48 -0.46

PT Modern Internasional Tbk Beneish M-Score Competitor Comparison

For the Business Equipment & Supplies subindustry, PT Modern Internasional 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 Modern Internasional Tbk Beneish M-Score vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, PT Modern Internasional Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:MDRN
22GF Score
PT Modern Internasional Tbk ISX:MDRN
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Modern Internasional 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 Modern Internasional 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 * 1.0304+0.528 * 1.0253+0.404 * 0.9218+0.892 * 0.9088+0.115 * 1
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8509+4.679 * 0.431944-0.327 * 0.8521
=-0.46

* 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 Rp5,287 Mil.
Revenue was 5397.213 + 8452.151 + 8716.167 + 11170.224 = Rp33,736 Mil.
Gross Profit was 5497.925 + 5542.595 + 7282.461 + 7739.921 = Rp26,063 Mil.
Total Current Assets was Rp36,228 Mil.
Total Assets was Rp176,667 Mil.
Property, Plant and Equipment(Net PPE) was Rp133,406 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp0 Mil.
Selling, General, & Admin. Expense(SGA) was Rp4,323 Mil.
Total Current Liabilities was Rp179,816 Mil.
Long-Term Debt & Capital Lease Obligation was Rp213,513 Mil.
Net Income was 40559.459 + 11848.953 + 17649.437 + 212.23 = Rp70,270 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -13648.953 + 5272.518 + 2860.275 + -523.826 = Rp-6,040 Mil.
Total Receivables was Rp5,646 Mil.
Revenue was 7821.329 + 9027.863 + 8425.13 + 11847.825 = Rp37,122 Mil.
Gross Profit was 7233.053 + 7081.509 + 7043.282 + 8046.571 = Rp29,404 Mil.
Total Current Assets was Rp33,494 Mil.
Total Assets was Rp179,483 Mil.
Property, Plant and Equipment(Net PPE) was Rp138,239 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp0 Mil.
Selling, General, & Admin. Expense(SGA) was Rp5,591 Mil.
Total Current Liabilities was Rp178,748 Mil.
Long-Term Debt & Capital Lease Obligation was Rp290,182 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)
=(5286.684 / 33735.755) / (5645.704 / 37122.147)
=0.156709 / 0.152085
=1.0304

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)
=(29404.415 / 37122.147) / (26062.902 / 33735.755)
=0.792099 / 0.77256
=1.0253

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 - (36228.137 + 133406.367) / 176666.589) / (1 - (33493.881 + 138238.649) / 179482.61)
=0.039804 / 0.04318
=0.9218

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
=33735.755 / 37122.147
=0.9088

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))
=(0 / (0 + 138238.649)) / (0 / (0 + 133406.367))
=0 / 0
=1

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)
=(4322.865 / 33735.755) / (5590.581 / 37122.147)
=0.128139 / 0.1506
=0.8509

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)
=((213513.073 + 179816.057) / 176666.589) / ((290182.478 + 178747.913) / 179482.61)
=2.226392 / 2.612679
=0.8521

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
=(70270.079 - 0 - -6039.986) / 176666.589
=0.431944

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 Modern Internasional Tbk has a M-score of -0.46 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 -0.46 mean?
PT Modern Internasional Tbk (ISX:MDRN) has a Beneish M-Score of -0.46 as of Jul. 13, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Modern Internasional Tbk and its competitors. According to the industry distribution chart, PT Modern Internasional Tbk ranks #2783 out of 2913 companies in the Industrial Products industry, placing it in the top 95.5%.
Is PT Modern Internasional Tbk's Beneish M-Score too high?
PT Modern Internasional Tbk's current Beneish M-Score is -0.46. Based on the distribution chart, PT Modern Internasional Tbk ranks #2783 out of 2913 companies in the Industrial Products industry, which is in the bottom quartile relative to peers. Overall, PT Modern Internasional Tbk has a GF Score™ of 22/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Modern Internasional Tbk's Beneish M-Score compare to competitors?
According to the Industrial Products industry distribution chart, PT Modern Internasional Tbk ranks #2783 out of 2913 companies for Beneish M-Score. This places PT Modern Internasional 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 an Industrial Products company?
A good Beneish M-Score depends on the Industrial Products 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 Modern Internasional Tbk and its competitors. PT Modern Internasional Tbk's current Beneish M-Score is -0.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Modern Internasional Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Modern Internasional Tbk (ISX:MDRN) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp5.70, compared to a current price of Rp26.00 — trading 356.1% above its estimated fair value. The current Beneish M-Score is -0.46. PT Modern Internasional Tbk's overall GF Score™ is 22/100 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 Modern Internasional Tbk (ISX:MDRN), the current Beneish M-Score is -0.46 as of Jul. 13, 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 Modern Internasional Tbk (ISX:MDRN) Overvalued in 2026?

Based on GuruFocus' analysis, PT Modern Internasional Tbk stock appears to be overvalued. The current stock price of Rp26.00 is trading 356.1% above its estimated GF Value™ of Rp5.70. GuruFocus considers PT Modern Internasional Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MDRN:

  • Beneish M-Score: -0.46
  • GF Value™: Rp5.70 vs. price of Rp26.00 (356.1% above fair value)
  • GF Score™: 22/100 with 4 warning signs

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


PT Modern Internasional Tbk Business Description

Address Jalan Sultan Hasanudin No 72, RT.2/RW.1, Melawai, Kec. Kby. Baru, Kota Jakarta Selatan, Daerah Khusus Ibukota, Jakarta South, IDN, 12160
PT Modern Internasional Tbk is an Indonesia-based company that engages in the business of Industrial Imaging products such as medical equipment, graphic art, and document solutions by carrying various brands comprising technical/ mechanical/ electrical/ photocopy machines and spare parts. It operates in one business segment which is photocopy products.
22GF Score

Get the complete analysis for ISX:MDRN

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

Rp26.00
Price
Rp5.70
GF Value