PT Mustika Ratu Tbk (ISX:MRAT) Beneish M-Score: -2.26 (As of Aug. 31, 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:MRAT PT Mustika Ratu Tbk ISX:MRAT
60 GF Score
Price Rp414.00
GF Value Rp588.85
Valuation Significantly Undervalued
! 4 Warning Signs
View Full Analysis

What is PT Mustika Ratu Tbk Beneish M-Score?

PT Mustika Ratu Tbk ISX:MRAT 60 Beneish M-Score is -2.26 as of Aug. 31, 2026. GuruFocus rates ISX:MRAT with a GF Score™ of 60/100 and a GF Value™ of Rp588.85 (Significantly Undervalued). The stock has 4 warning signs investors should review. Among 1,869 Consumer Packaged Goods companies, PT Mustika Ratu Tbk ranks worse than 68.22% 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 -2.26 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:MRAT' s Beneish M-Score Range Over the Past 10 Years
Min: -2.76   Med: -2.41   Max: -1.61
Current: -2.26

During the past 13 years, the highest Beneish M-Score of PT Mustika Ratu Tbk was -1.61. The lowest was -2.76. And the median was -2.41.


PT Mustika Ratu Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Mustika Ratu 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 Mustika Ratu Tbk Beneish M-Score Chart

PT Mustika Ratu 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 -2.50 -1.78 -2.47 -2.00 -2.45

PT Mustika Ratu Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -1.86 -1.83 -2.45 -2.40 -2.26

ISX:MRAT vs PG, CL, EL: Beneish M-Score Comparison

For the Household & Personal Products subindustry, PT Mustika Ratu 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 Mustika Ratu Tbk Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Mustika Ratu Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:MRAT
60GF Score
PT Mustika Ratu Tbk ISX:MRAT
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Mustika Ratu 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 Mustika Ratu 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 * 0.6836+0.528 * 1.2728+0.404 * 1.0347+0.892 * 1.4351+0.115 * 0.8526
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7869+4.679 * -0.017107-0.327 * 0.9154
=-2.26

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was Rp138,344 Mil.
Revenue was 152507.468 + 123731.13 + 164359.99 + 69173.689 = Rp509,772 Mil.
Gross Profit was 46537.519 + 42929.945 + 52024.747 + 41913.415 = Rp183,406 Mil.
Total Current Assets was Rp572,644 Mil.
Total Assets was Rp873,340 Mil.
Property, Plant and Equipment(Net PPE) was Rp263,591 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,015 Mil.
Selling, General, & Admin. Expense(SGA) was Rp112,214 Mil.
Total Current Liabilities was Rp205,163 Mil.
Long-Term Debt & Capital Lease Obligation was Rp678 Mil.
Net Income was 2692.538 + 1118.843 + -17.096 + 43.278 = Rp3,838 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 5593.477 + 2103.01 + 6434.944 + 4646.146 = Rp18,778 Mil.
Total Receivables was Rp141,008 Mil.
Revenue was 104606.89 + 85376.886 + 110425.095 + 54797.281 = Rp355,206 Mil.
Gross Profit was 38279.143 + 37054.113 + 46732.475 + 40598.185 = Rp162,664 Mil.
Total Current Assets was Rp524,056 Mil.
Total Assets was Rp817,089 Mil.
Property, Plant and Equipment(Net PPE) was Rp259,480 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp2,527 Mil.
Selling, General, & Admin. Expense(SGA) was Rp99,365 Mil.
Total Current Liabilities was Rp199,085 Mil.
Long-Term Debt & Capital Lease Obligation was Rp11,286 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)
=(138344.361 / 509772.277) / (141008.439 / 355206.152)
=0.271385 / 0.396976
=0.6836

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)
=(162663.916 / 355206.152) / (183405.626 / 509772.277)
=0.457942 / 0.35978
=1.2728

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 - (572643.63 + 263590.51) / 873339.559) / (1 - (524055.872 + 259479.958) / 817088.934)
=0.042487 / 0.041064
=1.0347

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
=509772.277 / 355206.152
=1.4351

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))
=(2526.539 / (2526.539 + 259479.958)) / (3015.196 / (3015.196 + 263590.51))
=0.009643 / 0.01131
=0.8526

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)
=(112214.051 / 509772.277) / (99365.261 / 355206.152)
=0.220126 / 0.27974
=0.7869

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)
=((677.797 + 205162.67) / 873339.559) / ((11286.386 + 199084.977) / 817088.934)
=0.235694 / 0.257464
=0.9154

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
=(3837.563 - 0 - 18777.577) / 873339.559
=-0.017107

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 Mustika Ratu Tbk has a M-score of -2.26 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 -2.26 mean?
PT Mustika Ratu Tbk (ISX:MRAT) has a Beneish M-Score of -2.26 as of Aug. 31, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Mustika Ratu Tbk and its competitors. According to the industry distribution chart, PT Mustika Ratu Tbk ranks #1275 out of 1869 companies in the Consumer Packaged Goods industry, placing it in the top 68.2%.
Is PT Mustika Ratu Tbk's Beneish M-Score too high?
PT Mustika Ratu Tbk's current Beneish M-Score is -2.26. Based on the distribution chart, PT Mustika Ratu Tbk ranks #1275 out of 1869 companies in the Consumer Packaged Goods industry, which is below the industry midpoint. Overall, PT Mustika Ratu Tbk has a GF Score™ of 60/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Mustika Ratu Tbk's Beneish M-Score compare to PG and CL?
According to the Consumer Packaged Goods industry distribution chart, PT Mustika Ratu Tbk ranks #1275 out of 1869 companies for Beneish M-Score. This places PT Mustika Ratu 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 a Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Mustika Ratu Tbk and its competitors. PT Mustika Ratu Tbk's current Beneish M-Score is -2.26. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Mustika Ratu Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Mustika Ratu Tbk (ISX:MRAT) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp588.85, compared to a current price of Rp414.00 — trading 29.7% below its estimated fair value. The current Beneish M-Score is -2.26. PT Mustika Ratu Tbk's overall GF Score™ is 60/100 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 Mustika Ratu Tbk (ISX:MRAT), the current Beneish M-Score is -2.26 as of Aug. 31, 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 Mustika Ratu Tbk (ISX:MRAT) Overvalued in 2026?

Based on GuruFocus' analysis, PT Mustika Ratu Tbk stock appears to be undervalued. The current stock price of Rp414.00 is trading 29.7% below its estimated GF Value™ of Rp588.85. GuruFocus considers PT Mustika Ratu Tbk to be Significantly Undervalued.

Key valuation signals for ISX:MRAT:

  • Beneish M-Score: -2.26
  • GF Value™: Rp588.85 vs. price of Rp414.00 (29.7% below fair value)
  • GF Score™: 60/100 with 4 warning signs

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


PT Mustika Ratu Tbk Business Description

Address Jalan Gatot Subroto Kav 74-75, Graha Mustika Ratu, Penthouse Floor, Jakarta, IDN, 12870
PT Mustika Ratu Tbk is a manufacturer of traditional cosmetics and herbal products. The scope of the company's activity includes fabrication, trade, and distribution of herbs, cosmetics, and healthy drinks as well as other related business activities. The company's operating segments consist of Manufacturing; and Trading, services and distribution. The company generates the majority of its revenue from the Manufacturing segment. The company caters to both domestic and international markets. The company provides its products under the brands Mustika Ratu, Mustika Puteri, Bask, Taman Sari, Java Princess, and Ratu Mas.
60GF Score

Get the complete analysis for ISX:MRAT

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

Rp414.00
Price
Rp588.85
GF Value