PT Ekamas Mora Republik Tbk (ISX:MORA) Beneish M-Score: -2.83 (As of Jun. 26, 2026)


ISX:MORA PT Ekamas Mora Republik Tbk ISX:MORA
45 GF Score
Price Rp7,575.00
GF Value Rp421.05
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Ekamas Mora Republik Tbk Beneish M-Score?

PT Ekamas Mora Republik Tbk ISX:MORA -3.50% 45 Beneish M-Score is -2.83 as of Jun. 26, 2026. GuruFocus rates ISX:MORA with a GF Score™ of 45/100 and a GF Value™ of Rp421.05 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 355 Telecommunication Services companies, PT Ekamas Mora Republik Tbk ranks better than 52.96% 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 -2.83 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:MORA' s Beneish M-Score Range Over the Past 10 Years
Min: -3.37   Med: -2.97   Max: -2.64
Current: -2.83

During the past 7 years, the highest Beneish M-Score of PT Ekamas Mora Republik Tbk was -2.64. The lowest was -3.37. And the median was -2.97.


PT Ekamas Mora Republik Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Ekamas Mora Republik 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 Ekamas Mora Republik Tbk Beneish M-Score Chart

PT Ekamas Mora Republik Tbk Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -2.64 -3.37 -2.83

PT Ekamas Mora Republik Tbk Quarterly Data
Dec20 Mar21 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 -3.20 -2.85 -3.02 -2.83 -2.83

ISX:MORA vs TMUS, VZ, T: Beneish M-Score Comparison

For the Telecom Services subindustry, PT Ekamas Mora Republik 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 Ekamas Mora Republik Tbk Beneish M-Score vs Telecommunication Services Industry

For the Telecommunication Services industry and Communication Services sector, PT Ekamas Mora Republik Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Ekamas Mora Republik Tbk's Beneish M-Score falls into.


ISX:MORA
45GF Score
PT Ekamas Mora Republik Tbk ISX:MORA
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Ekamas Mora Republik 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 Ekamas Mora Republik 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 * 0.9626+0.528 * 0.9842+0.404 * 0.8719+0.892 * 1.0805+0.115 * 0.7591
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9915+4.679 * -0.069213-0.327 * 0.9424
=-2.83

* 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 Rp1,993,756 Mil.
Revenue was 962605 + 1192189.333 + 979211.068 + 933363.599 = Rp4,067,369 Mil.
Gross Profit was 592488 + 749289.008 + 525732.472 + 524180.519 = Rp2,391,690 Mil.
Total Current Assets was Rp3,851,999 Mil.
Total Assets was Rp14,924,788 Mil.
Property, Plant and Equipment(Net PPE) was Rp8,549,630 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp94,415 Mil.
Selling, General, & Admin. Expense(SGA) was Rp228,452 Mil.
Total Current Liabilities was Rp2,474,168 Mil.
Long-Term Debt & Capital Lease Obligation was Rp3,633,835 Mil.
Net Income was 128823 + 212447.208 + 65163.995 + 66282.797 = Rp472,717 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 317777 + 375167.755 + 745919.239 + 66844.006 = Rp1,505,708 Mil.
Total Receivables was Rp1,916,900 Mil.
Revenue was 895454 + 984831.249 + 841621.906 + 1042361.001 = Rp3,764,268 Mil.
Gross Profit was 567878 + 549719.841 + 410372.687 + 650591.047 = Rp2,178,562 Mil.
Total Current Assets was Rp3,790,236 Mil.
Total Assets was Rp14,393,372 Mil.
Property, Plant and Equipment(Net PPE) was Rp7,812,350 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp65,319 Mil.
Selling, General, & Admin. Expense(SGA) was Rp213,235 Mil.
Total Current Liabilities was Rp2,516,559 Mil.
Long-Term Debt & Capital Lease Obligation was Rp3,733,765 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)
=(1993756 / 4067369) / (1916900.401 / 3764268.156)
=0.490183 / 0.509236
=0.9626

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)
=(2178561.575 / 3764268.156) / (2391689.999 / 4067369)
=0.578748 / 0.588019
=0.9842

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 - (3851999 + 8549630) / 14924788) / (1 - (3790236.09 + 7812349.622) / 14393372.185)
=0.169058 / 0.193894
=0.8719

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
=4067369 / 3764268.156
=1.0805

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))
=(65318.869 / (65318.869 + 7812349.622)) / (94415.001 / (94415.001 + 8549630))
=0.008292 / 0.010923
=0.7591

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)
=(228452 / 4067369) / (213234.827 / 3764268.156)
=0.056167 / 0.056647
=0.9915

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)
=((3633835 + 2474168) / 14924788) / ((3733765.46 + 2516559.467) / 14393372.185)
=0.409252 / 0.43425
=0.9424

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
=(472717 - 0 - 1505708) / 14924788
=-0.069213

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 Ekamas Mora Republik Tbk has a M-score of -2.83 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 -2.83 mean?
PT Ekamas Mora Republik Tbk (ISX:MORA) has a Beneish M-Score of -2.83 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Ekamas Mora Republik Tbk and its competitors. According to the industry distribution chart, PT Ekamas Mora Republik Tbk ranks #167 out of 355 companies in the Telecommunication Services industry, placing it in the top 47%.
Is PT Ekamas Mora Republik Tbk's Beneish M-Score too high?
PT Ekamas Mora Republik Tbk's current Beneish M-Score is -2.83. Based on the distribution chart, PT Ekamas Mora Republik Tbk ranks #167 out of 355 companies in the Telecommunication Services industry, which is above the industry midpoint. Overall, PT Ekamas Mora Republik Tbk has a GF Score™ of 45/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Ekamas Mora Republik Tbk's Beneish M-Score compare to TMUS and VZ?
According to the Telecommunication Services industry distribution chart, PT Ekamas Mora Republik Tbk ranks #167 out of 355 companies for Beneish M-Score. This puts PT Ekamas Mora Republik 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 Telecommunication Services company?
A good Beneish M-Score depends on the Telecommunication Services 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 Ekamas Mora Republik Tbk and its competitors. PT Ekamas Mora Republik Tbk's current Beneish M-Score is -2.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Ekamas Mora Republik Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Ekamas Mora Republik Tbk (ISX:MORA) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp421.05, compared to a current price of Rp7,575.00 — trading 1699.1% above its estimated fair value. The current Beneish M-Score is -2.83. PT Ekamas Mora Republik Tbk's overall GF Score™ is 45/100 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 Ekamas Mora Republik Tbk (ISX:MORA), the current Beneish M-Score is -2.83 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 Ekamas Mora Republik Tbk (ISX:MORA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Ekamas Mora Republik Tbk stock appears to be overvalued. The current stock price of Rp7,575.00 is trading 1699.1% above its estimated GF Value™ of Rp421.05. GuruFocus considers PT Ekamas Mora Republik Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MORA:

  • Beneish M-Score: -2.83
  • GF Value™: Rp421.05 vs. price of Rp7,575.00 (1699.1% above fair value)
  • GF Score™: 45/100 with 4 warning signs

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


PT Ekamas Mora Republik Tbk Business Description

Address Jalan Penataran No. 9, Kelurahan Pegangsaan, Grha 9 Building, 1st, 2nd, and 6th Floor, Kecamatan Menteng, Jakarta Pusat, Jakarta, IDN, 10320
PT Ekamas Mora Republik Tbk is a wholesale telecommunications network provider. It is engaged in telecommunication activities with cables, internet service providers, internet interconnection services, and a data center. The company's segments include Telco, Wholesale, Retail, and Others.
45GF Score

Get the complete analysis for ISX:MORA

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

Rp7,575.00
Price
Rp421.05
GF Value