PT Olympus Strategic Indonesia Tbk (ISX:NATO) Beneish M-Score: 632.78 (As of Jun. 26, 2026)


ISX:NATO PT Olympus Strategic Indonesia Tbk ISX:NATO
61 GF Score
Price Rp570.00
GF Value Rp3,885.92
Valuation Possible Value Trap
! 2 Warning Signs
View Full Analysis

What is PT Olympus Strategic Indonesia Tbk Beneish M-Score?

PT Olympus Strategic Indonesia Tbk ISX:NATO -5.00% 61 Beneish M-Score is 632.78 as of Jun. 26, 2026. GuruFocus rates ISX:NATO with a GF Score™ of 61/100 and a GF Value™ of Rp3,885.92 (Possible Value Trap). The stock has 2 warning signs investors should review. Among 824 Travel & Leisure companies, PT Olympus Strategic Indonesia Tbk ranks worse than 100% 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 632.78 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ISX:NATO' s Beneish M-Score Range Over the Past 10 Years
Min: -11.28   Med: -2.07   Max: 632.78
Current: 632.78

During the past 11 years, the highest Beneish M-Score of PT Olympus Strategic Indonesia Tbk was 632.78. The lowest was -11.28. And the median was -2.07.


PT Olympus Strategic Indonesia Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Olympus Strategic Indonesia 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 Olympus Strategic Indonesia Tbk Beneish M-Score Chart

PT Olympus Strategic Indonesia 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 0.89 -2.02 -1.91 -2.40 -2.90

PT Olympus Strategic Indonesia 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 -2.62 -1.30 -3.03 -2.90 632.78

ISX:NATO vs MAR, HLT, H: Beneish M-Score Comparison

For the Lodging subindustry, PT Olympus Strategic Indonesia 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 Olympus Strategic Indonesia Tbk Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, PT Olympus Strategic Indonesia Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Olympus Strategic Indonesia Tbk's Beneish M-Score falls into.


ISX:NATO
61GF Score
PT Olympus Strategic Indonesia Tbk ISX:NATO
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Olympus Strategic Indonesia 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 Olympus Strategic Indonesia 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 * 120.9484+0.528 * -1.0167+0.404 * 1324.3987+0.892 * 20.2122+0.115 * 0.4173
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.2534+4.679 * -0.246574-0.327 * 76.6032
=632.78

* 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 Rp279,118 Mil.
Revenue was 341137.039 + 4167.636 + 4944.632 + 4079.314 = Rp354,329 Mil.
Gross Profit was -195428.389 + 2535.015 + 3056.406 + 2820.802 = Rp-187,016 Mil.
Total Current Assets was Rp1,066,889 Mil.
Total Assets was Rp4,320,823 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,502,853 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,212 Mil.
Selling, General, & Admin. Expense(SGA) was Rp19,815 Mil.
Total Current Liabilities was Rp1,216,051 Mil.
Long-Term Debt & Capital Lease Obligation was Rp0 Mil.
Net Income was -85079.993 + 820.165 + 964.623 + 751.323 = Rp-82,544 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 977881.269 + 3259.429 + 1606.881 + 112.32 = Rp982,860 Mil.
Total Receivables was Rp114 Mil.
Revenue was 3488.599 + 4018.846 + 5575.374 + 4447.603 = Rp17,530 Mil.
Gross Profit was 1440.767 + 2265.959 + 2800.735 + 2899.475 = Rp9,407 Mil.
Total Current Assets was Rp143,976 Mil.
Total Assets was Rp803,020 Mil.
Property, Plant and Equipment(Net PPE) was Rp658,799 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp587 Mil.
Selling, General, & Admin. Expense(SGA) was Rp3,868 Mil.
Total Current Liabilities was Rp2,950 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)
=(279117.675 / 354328.621) / (114.169 / 17530.422)
=0.787737 / 0.006513
=120.9484

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)
=(9406.936 / 17530.422) / (-187016.166 / 354328.621)
=0.536606 / -0.527804
=-1.0167

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 - (1066888.776 + 1502853.312) / 4320822.617) / (1 - (143975.778 + 658799.017) / 803020.423)
=0.405266 / 0.000306
=1324.3987

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
=354328.621 / 17530.422
=20.2122

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))
=(587.024 / (587.024 + 658799.017)) / (3212.255 / (3212.255 + 1502853.312))
=0.00089 / 0.002133
=0.4173

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)
=(19814.542 / 354328.621) / (3868.428 / 17530.422)
=0.055921 / 0.220669
=0.2534

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 + 1216050.829) / 4320822.617) / ((0 + 2949.95) / 803020.423)
=0.28144 / 0.003674
=76.6032

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
=(-82543.882 - 0 - 982859.899) / 4320822.617
=-0.246574

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 Olympus Strategic Indonesia Tbk has a M-score of 632.78 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 632.78 mean?
PT Olympus Strategic Indonesia Tbk (ISX:NATO) has a Beneish M-Score of 632.78 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Olympus Strategic Indonesia Tbk and its competitors. According to the industry distribution chart, PT Olympus Strategic Indonesia Tbk ranks #824 out of 824 companies in the Travel & Leisure industry.
Is PT Olympus Strategic Indonesia Tbk's Beneish M-Score too high?
PT Olympus Strategic Indonesia Tbk's current Beneish M-Score is 632.78. Based on the distribution chart, PT Olympus Strategic Indonesia Tbk ranks #824 out of 824 companies in the Travel & Leisure industry, which is in the bottom quartile relative to peers. Overall, PT Olympus Strategic Indonesia Tbk has a GF Score™ of 61/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT Olympus Strategic Indonesia Tbk's Beneish M-Score compare to MAR and HLT?
According to the Travel & Leisure industry distribution chart, PT Olympus Strategic Indonesia Tbk ranks #824 out of 824 companies for Beneish M-Score. This places PT Olympus Strategic Indonesia 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Olympus Strategic Indonesia Tbk and its competitors. PT Olympus Strategic Indonesia Tbk's current Beneish M-Score is 632.78. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Olympus Strategic Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Olympus Strategic Indonesia Tbk (ISX:NATO) is currently considered Possible Value Trap. The stock's GF Value™ is Rp3,885.92, compared to a current price of Rp570.00 — trading 85.3% below its estimated fair value. The current Beneish M-Score is 632.78. PT Olympus Strategic Indonesia Tbk's overall GF Score™ is 61/100 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 Olympus Strategic Indonesia Tbk (ISX:NATO), the current Beneish M-Score is 632.78 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 Olympus Strategic Indonesia Tbk (ISX:NATO) Overvalued in 2026?

Based on GuruFocus' analysis, PT Olympus Strategic Indonesia Tbk stock appears to be undervalued. The current stock price of Rp570.00 is trading 85.3% below its estimated GF Value™ of Rp3,885.92. GuruFocus considers PT Olympus Strategic Indonesia Tbk to be Possible Value Trap.

Key valuation signals for ISX:NATO:

  • Beneish M-Score: 632.78
  • GF Value™: Rp3,885.92 vs. price of Rp570.00 (85.3% below fair value)
  • GF Score™: 61/100 with 2 warning signs

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


PT Olympus Strategic Indonesia Tbk Business Description

Address Jalan Sarinande No. 20, Lingkungan Seminyak, Badung, Bali, IDN
PT Olympus Strategic Indonesia Tbk is a developer and operator of boutique hotels and resorts. Its segment includes Hotel and Other. The company generates maximum revenue from the Hotel segment.
61GF Score

Get the complete analysis for ISX:NATO

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

Rp570.00
Price
Rp3,885.92
GF Value