PT NexAI Digital Infrastruktur Tbk (ISX:MGLV) Beneish M-Score: -2.79 (As of Aug. 09, 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:MGLV PT NexAI Digital Infrastruktur Tbk ISX:MGLV
65 GF Score
Price Rp8,425.00
GF Value Rp23.65
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is PT NexAI Digital Infrastruktur Tbk Beneish M-Score?

PT NexAI Digital Infrastruktur Tbk ISX:MGLV +1.51% 65 Beneish M-Score is -2.79 as of Aug. 09, 2026. GuruFocus rates ISX:MGLV with a GF Score™ of 65/100 and a GF Value™ of Rp23.65 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 416 Furnishings, Fixtures & Appliances companies, PT NexAI Digital Infrastruktur Tbk ranks better than 69.95% 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 -2.79 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:MGLV' s Beneish M-Score Range Over the Past 10 Years
Min: -2.79   Med: -2.39   Max: -1.42
Current: -2.79

During the past 6 years, the highest Beneish M-Score of PT NexAI Digital Infrastruktur Tbk was -1.42. The lowest was -2.79. And the median was -2.39.


PT NexAI Digital Infrastruktur Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT NexAI Digital Infrastruktur 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 NexAI Digital Infrastruktur Tbk Beneish M-Score Chart

PT NexAI Digital Infrastruktur Tbk Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 -1.42 -2.50 -2.27 -2.79

PT NexAI Digital Infrastruktur Tbk Semi-Annual Data
Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 -2.27 0.00 -2.79 0.00

ISX:MGLV vs SN, SGI, MHK: Beneish M-Score Comparison

For the Furnishings, Fixtures & Appliances subindustry, PT NexAI Digital Infrastruktur 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 NexAI Digital Infrastruktur Tbk Beneish M-Score vs Furnishings, Fixtures & Appliances Industry

For the Furnishings, Fixtures & Appliances industry and Consumer Cyclical sector, PT NexAI Digital Infrastruktur Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT NexAI Digital Infrastruktur Tbk's Beneish M-Score falls into.


ISX:MGLV
65GF Score
PT NexAI Digital Infrastruktur Tbk ISX:MGLV
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT NexAI Digital Infrastruktur 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 NexAI Digital Infrastruktur 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 * 0.2353+0.528 * 1.1565+0.404 * 0.8245+0.892 * 0.6124+0.115 * 1.1216
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1449+4.679 * 0.126862-0.327 * 0.5651
=-2.79

* 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 Rp940 Mil.
Revenue was Rp127,866 Mil.
Gross Profit was Rp47,040 Mil.
Total Current Assets was Rp171,154 Mil.
Total Assets was Rp187,913 Mil.
Property, Plant and Equipment(Net PPE) was Rp8,297 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp4,058 Mil.
Selling, General, & Admin. Expense(SGA) was Rp4,888 Mil.
Total Current Liabilities was Rp47,543 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 Mil.
Net Income was Rp-9,019 Mil.
Gross Profit was Rp0 Mil.
Cash Flow from Operations was Rp-32,858 Mil.
Total Receivables was Rp6,522 Mil.
Revenue was Rp208,808 Mil.
Gross Profit was Rp88,843 Mil.
Total Current Assets was Rp237,383 Mil.
Total Assets was Rp268,081 Mil.
Property, Plant and Equipment(Net PPE) was Rp16,057 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp9,365 Mil.
Selling, General, & Admin. Expense(SGA) was Rp6,972 Mil.
Total Current Liabilities was Rp115,069 Mil.
Long-Term Debt & Capital Lease Obligation was Rp4,958 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)
=(939.865 / 127866.478) / (6521.775 / 208808.125)
=0.00735 / 0.031233
=0.2353

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)
=(88842.796 / 208808.125) / (47040.326 / 127866.478)
=0.425476 / 0.367886
=1.1565

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 - (171154.1 + 8296.967) / 187913.02) / (1 - (237382.697 + 16057.276) / 268081.066)
=0.045031 / 0.054614
=0.8245

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
=127866.478 / 208808.125
=0.6124

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))
=(9365.053 / (9365.053 + 16057.276)) / (4057.946 / (4057.946 + 8296.967))
=0.368379 / 0.328448
=1.1216

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)
=(4888.175 / 127866.478) / (6972.031 / 208808.125)
=0.038229 / 0.03339
=1.1449

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 + 47542.845) / 187913.02) / ((4957.502 + 115068.918) / 268081.066)
=0.253005 / 0.447724
=0.5651

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
=(-9019.49 - 0 - -32858.489) / 187913.02
=0.126862

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 NexAI Digital Infrastruktur Tbk has a M-score of -2.79 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 -2.79 mean?
PT NexAI Digital Infrastruktur Tbk (ISX:MGLV) has a Beneish M-Score of -2.79 as of Aug. 09, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT NexAI Digital Infrastruktur Tbk and its competitors. According to the industry distribution chart, PT NexAI Digital Infrastruktur Tbk ranks #125 out of 416 companies in the Furnishings, Fixtures & Appliances industry, placing it in the top 30%.
Is PT NexAI Digital Infrastruktur Tbk's Beneish M-Score too high?
PT NexAI Digital Infrastruktur Tbk's current Beneish M-Score is -2.79. Based on the distribution chart, PT NexAI Digital Infrastruktur Tbk ranks #125 out of 416 companies in the Furnishings, Fixtures & Appliances industry, which is above the industry midpoint. Overall, PT NexAI Digital Infrastruktur Tbk has a GF Score™ of 65/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT NexAI Digital Infrastruktur Tbk's Beneish M-Score compare to SN and SGI?
According to the Furnishings, Fixtures & Appliances industry distribution chart, PT NexAI Digital Infrastruktur Tbk ranks #125 out of 416 companies for Beneish M-Score. This puts PT NexAI Digital Infrastruktur 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 Furnishings, Fixtures & Appliances company?
A good Beneish M-Score depends on the Furnishings, Fixtures & Appliances 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 NexAI Digital Infrastruktur Tbk and its competitors. PT NexAI Digital Infrastruktur Tbk's current Beneish M-Score is -2.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT NexAI Digital Infrastruktur Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT NexAI Digital Infrastruktur Tbk (ISX:MGLV) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp23.65, compared to a current price of Rp8,425.00 — trading 35523.7% above its estimated fair value. The current Beneish M-Score is -2.79. PT NexAI Digital Infrastruktur Tbk's overall GF Score™ is 65/100 with 7 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 NexAI Digital Infrastruktur Tbk (ISX:MGLV), the current Beneish M-Score is -2.79 as of Aug. 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 NexAI Digital Infrastruktur Tbk (ISX:MGLV) Overvalued in 2026?

Based on GuruFocus' analysis, PT NexAI Digital Infrastruktur Tbk stock appears to be overvalued. The current stock price of Rp8,425.00 is trading 35523.7% above its estimated GF Value™ of Rp23.65. GuruFocus considers PT NexAI Digital Infrastruktur Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MGLV:

  • Beneish M-Score: -2.79
  • GF Value™: Rp23.65 vs. price of Rp8,425.00 (35523.7% above fair value)
  • GF Score™: 65/100 with 7 warning signs

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


PT NexAI Digital Infrastruktur Tbk Business Description

Address Jalan Kemang Raya, Nomor 17, RT 10, RW 05, Kel. Bangka, Kec. Mampang Prapatan, Jakarta, IDN, 12730
PT Panca Anugrah Wisesa Tbk offers luxury products such as living rooms and houses, kitchens, and sanitary appliances, as well as luxurious interior appliances. It mainly operates in one segment the Furniture industry and generates revenue from the same.
65GF Score

Get the complete analysis for ISX:MGLV

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

Rp8,425.00
Price
Rp23.65
GF Value