PT Madusari Murni Indah Tbk (ISX:MOLI) Beneish M-Score: -3.52 (As of Jun. 26, 2026)


ISX:MOLI PT Madusari Murni Indah Tbk ISX:MOLI
79 GF Score
Price Rp252.00
GF Value Rp249.76
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is PT Madusari Murni Indah Tbk Beneish M-Score?

PT Madusari Murni Indah Tbk ISX:MOLI +1.61% 79 Beneish M-Score is -3.52 as of Jun. 26, 2026. GuruFocus rates ISX:MOLI with a GF Score™ of 79/100 and a GF Value™ of Rp249.76 (Fairly Valued). The stock has 2 warning signs investors should review. Among 1,530 Chemicals companies, PT Madusari Murni Indah Tbk ranks better than 94.44% 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 -3.52 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:MOLI' s Beneish M-Score Range Over the Past 10 Years
Min: -3.52   Med: -2.37   Max: -0.26
Current: -3.52

During the past 11 years, the highest Beneish M-Score of PT Madusari Murni Indah Tbk was -0.26. The lowest was -3.52. And the median was -2.37.


PT Madusari Murni Indah Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Madusari Murni Indah 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 Madusari Murni Indah Tbk Beneish M-Score Chart

PT Madusari Murni Indah 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 -2.57 -2.72 -2.26 -2.59 -3.13

PT Madusari Murni Indah 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 -2.23 -2.41 -3.16 -3.13 -3.52

ISX:MOLI vs DOW: Beneish M-Score Comparison

For the Chemicals subindustry, PT Madusari Murni Indah 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 Madusari Murni Indah Tbk Beneish M-Score vs Chemicals Industry

For the Chemicals industry and Basic Materials sector, PT Madusari Murni Indah Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Madusari Murni Indah Tbk's Beneish M-Score falls into.


ISX:MOLI
79GF Score
PT Madusari Murni Indah Tbk ISX:MOLI
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Madusari Murni Indah 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 Madusari Murni Indah 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 * 0.9285+0.528 * 0.694+0.404 * 1.106+0.892 * 0.9734+0.115 * 0.94
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0692+4.679 * -0.225012-0.327 * 0.2568
=-3.52

* 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 Rp274,329 Mil.
Revenue was 319166.487 + 414582.568 + 385098.44 + 313344.601 = Rp1,432,192 Mil.
Gross Profit was 103622.105 + 139139.984 + 113250.615 + 93890.003 = Rp449,903 Mil.
Total Current Assets was Rp843,748 Mil.
Total Assets was Rp1,645,085 Mil.
Property, Plant and Equipment(Net PPE) was Rp665,630 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp10,563 Mil.
Selling, General, & Admin. Expense(SGA) was Rp152,712 Mil.
Total Current Liabilities was Rp97,868 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 Mil.
Net Income was 28716.967 + 30641.852 + 24945.616 + 12461.46 = Rp96,766 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 66836.762 + 133238.499 + 169845.653 + 97008.252 = Rp466,929 Mil.
Total Receivables was Rp303,512 Mil.
Revenue was 384973.578 + 346451.099 + 423354.077 + 316555.819 = Rp1,471,335 Mil.
Gross Profit was 89532.22 + 60115.259 + 93819.623 + 77293.87 = Rp320,761 Mil.
Total Current Assets was Rp1,014,080 Mil.
Total Assets was Rp1,865,085 Mil.
Property, Plant and Equipment(Net PPE) was Rp711,896 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp10,610 Mil.
Selling, General, & Admin. Expense(SGA) was Rp146,731 Mil.
Total Current Liabilities was Rp432,028 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)
=(274329.238 / 1432192.096) / (303512.443 / 1471334.573)
=0.191545 / 0.206284
=0.9285

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)
=(320760.972 / 1471334.573) / (449902.707 / 1432192.096)
=0.218007 / 0.314136
=0.694

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 - (843748.393 + 665629.605) / 1645085.21) / (1 - (1014080.025 + 711895.956) / 1865084.58)
=0.082493 / 0.074586
=1.106

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
=1432192.096 / 1471334.573
=0.9734

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))
=(10609.551 / (10609.551 + 711895.956)) / (10563.479 / (10563.479 + 665629.605))
=0.014684 / 0.015622
=0.94

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)
=(152712.368 / 1432192.096) / (146731.124 / 1471334.573)
=0.106628 / 0.099727
=1.0692

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 + 97868.294) / 1645085.21) / ((0 + 432028.189) / 1865084.58)
=0.059491 / 0.23164
=0.2568

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
=(96765.895 - 0 - 466929.166) / 1645085.21
=-0.225012

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 Madusari Murni Indah Tbk has a M-score of -3.52 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 -3.52 mean?
PT Madusari Murni Indah Tbk (ISX:MOLI) has a Beneish M-Score of -3.52 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Madusari Murni Indah Tbk and its competitors. According to the industry distribution chart, PT Madusari Murni Indah Tbk ranks #85 out of 1530 companies in the Chemicals industry, placing it in the top 5.6%.
Is PT Madusari Murni Indah Tbk's Beneish M-Score too high?
PT Madusari Murni Indah Tbk's current Beneish M-Score is -3.52. Based on the distribution chart, PT Madusari Murni Indah Tbk ranks #85 out of 1530 companies in the Chemicals industry, which is in the top quartile — a strong position relative to peers. Overall, PT Madusari Murni Indah Tbk has a GF Score™ of 79/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Madusari Murni Indah Tbk's Beneish M-Score compare to DOW?
According to the Chemicals industry distribution chart, PT Madusari Murni Indah Tbk ranks #85 out of 1530 companies for Beneish M-Score. This places PT Madusari Murni Indah Tbk in the top 6% 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 Chemicals company?
A good Beneish M-Score depends on the Chemicals 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 Madusari Murni Indah Tbk and its competitors. PT Madusari Murni Indah Tbk's current Beneish M-Score is -3.52. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Madusari Murni Indah Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Madusari Murni Indah Tbk (ISX:MOLI) is currently considered Fairly Valued. The stock's GF Value™ is Rp249.76, compared to a current price of Rp252.00 — trading 0.9% above its estimated fair value. The current Beneish M-Score is -3.52. PT Madusari Murni Indah Tbk's overall GF Score™ is 79/100 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 Madusari Murni Indah Tbk (ISX:MOLI), the current Beneish M-Score is -3.52 as of Jun. 26, 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 Madusari Murni Indah Tbk (ISX:MOLI) Overvalued in 2026?

Based on GuruFocus' analysis, PT Madusari Murni Indah Tbk stock appears to be overvalued. The current stock price of Rp252.00 is trading 0.9% above its estimated GF Value™ of Rp249.76. GuruFocus considers PT Madusari Murni Indah Tbk to be Fairly Valued.

Key valuation signals for ISX:MOLI:

  • Beneish M-Score: -3.52
  • GF Value™: Rp249.76 vs. price of Rp252.00 (0.9% above fair value)
  • GF Score™: 79/100 with 2 warning signs

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


PT Madusari Murni Indah Tbk Business Description

Address Jalan Sumber Waras No. 255, Lawang, Kalirejo, Jawa Timur, Malang, IDN, 65216
PT Madusari Murni Indah Tbk is an Indonesian investment holding company. The company is into Production, distribution, trading, advisory, and brokering of various chemical and non-chemical products, both organic and non-organic, such as ethanol, fertilizers,CO2 (liquid and dry forms) among others. The company's operating segments include Ethanol and fertilizer; and Carbon dioxide and others. It generates maximum revenue from Ethanol and fertilizer segment. The company's ethanol products are Prime ethanol; Super quality ethanol; Super fine quality ethanol and Technical grade and spiritus.
79GF Score

Get the complete analysis for ISX:MOLI

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

Rp252.00
Price
Rp249.76
GF Value