PT Trimegah Bangun Persada Tbk (ISX:NCKL) Beneish M-Score: -2.16 (As of Jul. 01, 2026)


ISX:NCKL PT Trimegah Bangun Persada Tbk ISX:NCKL
98 GF Score
Price Rp780.00
GF Value Rp1,190.25
Valuation Significantly Undervalued
! 3 Warning Signs
View Full Analysis

What is PT Trimegah Bangun Persada Tbk Beneish M-Score?

PT Trimegah Bangun Persada Tbk ISX:NCKL -3.70% 98 Beneish M-Score is -2.16 as of Jul. 01, 2026. GuruFocus rates ISX:NCKL with a GF Score™ of 98/100 and a GF Value™ of Rp1,190.25 (Significantly Undervalued). The stock has 3 warning signs investors should review. Among 683 Metals & Mining companies, PT Trimegah Bangun Persada Tbk ranks worse than 56.08% 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 -2.16 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:NCKL' s Beneish M-Score Range Over the Past 10 Years
Min: -2.43   Med: -2.14   Max: 0.21
Current: -2.16

During the past 7 years, the highest Beneish M-Score of PT Trimegah Bangun Persada Tbk was 0.21. The lowest was -2.43. And the median was -2.14.


PT Trimegah Bangun Persada Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Trimegah Bangun Persada 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 Trimegah Bangun Persada Tbk Beneish M-Score Chart

PT Trimegah Bangun Persada Tbk Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 0.21 -2.14 -1.99

PT Trimegah Bangun Persada Tbk Quarterly Data
Dec19 Dec20 Dec21 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 -1.75 -2.29 -2.27 -1.99 -2.16

PT Trimegah Bangun Persada Tbk Beneish M-Score Competitor Comparison

For the Other Industrial Metals & Mining subindustry, PT Trimegah Bangun Persada 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 Trimegah Bangun Persada Tbk Beneish M-Score vs Metals & Mining Industry

For the Metals & Mining industry and Basic Materials sector, PT Trimegah Bangun Persada Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Trimegah Bangun Persada Tbk's Beneish M-Score falls into.


ISX:NCKL
98GF Score
PT Trimegah Bangun Persada Tbk ISX:NCKL
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Trimegah Bangun Persada 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 Trimegah Bangun Persada 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 * 0.7563+0.528 * 1.0416+0.404 * 1.3918+0.892 * 1.0448+0.115 * 0.9968
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6355+4.679 * 0.042457-0.327 * 0.7982
=-2.16

* 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 Rp2,154,070 Mil.
Revenue was 6809824 + 7230219 + 8307449 + 6967379 = Rp29,314,871 Mil.
Gross Profit was 1368059 + 2316849 + 2634329 + 2638873 = Rp8,958,110 Mil.
Total Current Assets was Rp14,737,721 Mil.
Total Assets was Rp64,985,676 Mil.
Property, Plant and Equipment(Net PPE) was Rp22,794,873 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp93,131 Mil.
Selling, General, & Admin. Expense(SGA) was Rp495,417 Mil.
Total Current Liabilities was Rp7,086,954 Mil.
Long-Term Debt & Capital Lease Obligation was Rp6,987,321 Mil.
Net Income was 2711702 + 2504792 + 2344631 + 2445139 = Rp10,006,264 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 539951 + 1322345 + 3395165 + 1989732 = Rp7,247,193 Mil.
Total Receivables was Rp2,725,943 Mil.
Revenue was 7127752 + 6586857 + 7574520 + 6769720 = Rp28,058,849 Mil.
Gross Profit was 2101347 + 1784645 + 2840454 + 2204535 = Rp8,930,981 Mil.
Total Current Assets was Rp15,203,418 Mil.
Total Assets was Rp55,246,909 Mil.
Property, Plant and Equipment(Net PPE) was Rp23,274,078 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp94,792 Mil.
Selling, General, & Admin. Expense(SGA) was Rp746,202 Mil.
Total Current Liabilities was Rp6,132,739 Mil.
Long-Term Debt & Capital Lease Obligation was Rp8,857,652 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)
=(2154070 / 29314871) / (2725943 / 28058849)
=0.07348 / 0.097151
=0.7563

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)
=(8930981 / 28058849) / (8958110 / 29314871)
=0.318295 / 0.305582
=1.0416

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 - (14737721 + 22794873) / 64985676) / (1 - (15203418 + 23274078) / 55246909)
=0.422448 / 0.303536
=1.3918

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
=29314871 / 28058849
=1.0448

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))
=(94792 / (94792 + 23274078)) / (93131 / (93131 + 22794873))
=0.004056 / 0.004069
=0.9968

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)
=(495417 / 29314871) / (746202 / 28058849)
=0.0169 / 0.026594
=0.6355

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)
=((6987321 + 7086954) / 64985676) / ((8857652 + 6132739) / 55246909)
=0.216575 / 0.271334
=0.7982

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
=(10006264 - 0 - 7247193) / 64985676
=0.042457

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 Trimegah Bangun Persada Tbk has a M-score of -2.16 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 -2.16 mean?
PT Trimegah Bangun Persada Tbk (ISX:NCKL) has a Beneish M-Score of -2.16 as of Jul. 01, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Trimegah Bangun Persada Tbk and its competitors. According to the industry distribution chart, PT Trimegah Bangun Persada Tbk ranks #383 out of 683 companies in the Metals & Mining industry, placing it in the top 56.1%.
Is PT Trimegah Bangun Persada Tbk's Beneish M-Score too high?
PT Trimegah Bangun Persada Tbk's current Beneish M-Score is -2.16. Based on the distribution chart, PT Trimegah Bangun Persada Tbk ranks #383 out of 683 companies in the Metals & Mining industry, which is below the industry midpoint. Overall, PT Trimegah Bangun Persada Tbk has a GF Score™ of 98/100 and is considered Significantly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Trimegah Bangun Persada Tbk's Beneish M-Score compare to competitors?
According to the Metals & Mining industry distribution chart, PT Trimegah Bangun Persada Tbk ranks #383 out of 683 companies for Beneish M-Score. This places PT Trimegah Bangun Persada 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 Metals & Mining company?
A good Beneish M-Score depends on the Metals & Mining 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 Trimegah Bangun Persada Tbk and its competitors. PT Trimegah Bangun Persada Tbk's current Beneish M-Score is -2.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Trimegah Bangun Persada Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Trimegah Bangun Persada Tbk (ISX:NCKL) is currently considered Significantly Undervalued. The stock's GF Value™ is Rp1,190.25, compared to a current price of Rp780.00 — trading 34.5% below its estimated fair value. The current Beneish M-Score is -2.16. PT Trimegah Bangun Persada Tbk's overall GF Score™ is 98/100 with 3 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 Trimegah Bangun Persada Tbk (ISX:NCKL), the current Beneish M-Score is -2.16 as of Jul. 01, 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 Trimegah Bangun Persada Tbk (ISX:NCKL) Overvalued in 2026?

Based on GuruFocus' analysis, PT Trimegah Bangun Persada Tbk stock appears to be undervalued. The current stock price of Rp780.00 is trading 34.5% below its estimated GF Value™ of Rp1,190.25. GuruFocus considers PT Trimegah Bangun Persada Tbk to be Significantly Undervalued.

Key valuation signals for ISX:NCKL:

  • Beneish M-Score: -2.16
  • GF Value™: Rp1,190.25 vs. price of Rp780.00 (34.5% below fair value)
  • GF Score™: 98/100 with 3 warning signs

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


PT Trimegah Bangun Persada Tbk Business Description

Address Jalan Jendral Sudirman Kav. 1, Panin Bank Building, Kelurahan Gelora, Kecamatan Tanah Abang, Jakarta Pusat, IDN, 10270
PT Trimegah Bangun Persada Tbk is an Indonesian nickel producer with upstream and downstream capabilities mainly based on the Obi Islands in North Maluku province. TBP Group is the pure-play nickel producer in Indonesia. Since its establishment, it has gained vital support from controlling owner Harita Jayaraya, part of the Harita Group, a conglomerate with over 100 years of business experience in Indonesia.
98GF Score

Get the complete analysis for ISX:NCKL

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

Rp780.00
Price
Rp1,190.25
GF Value