PT Nusantarawit Sejahtera Tbk (ISX:NSSS) Beneish M-Score: -3.43 (As of Jun. 27, 2026)


ISX:NSSS PT Nusantara Sawit Sejahtera Tbk ISX:NSSS
90 GF Score
Price Rp555.00
GF Value Rp410.24
Valuation Significantly Overvalued
View Full Analysis

What is PT Nusantarawit Sejahtera Tbk Beneish M-Score?

PT Nusantarawit Sejahtera Tbk ISX:NSSS -6.72% 90 Beneish M-Score is -3.43 as of Jun. 27, 2026. GuruFocus rates ISX:NSSS with a GF Score™ of 90/100 and a GF Value™ of Rp410.24 (Significantly Overvalued). Among 1,849 Consumer Packaged Goods companies, PT Nusantarawit Sejahtera Tbk ranks better than 92.81% 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 -3.43 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:NSSS' s Beneish M-Score Range Over the Past 10 Years
Min: -3.43   Med: -2.22   Max: 0.48
Current: -3.43

During the past 7 years, the highest Beneish M-Score of PT Nusantarawit Sejahtera Tbk was 0.48. The lowest was -3.43. And the median was -2.22.


PT Nusantarawit Sejahtera Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Nusantarawit Sejahtera 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 Nusantarawit Sejahtera Tbk Beneish M-Score Chart

PT Nusantarawit Sejahtera Tbk Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -2.05 -2.32 -2.86

PT Nusantarawit Sejahtera Tbk Quarterly Data
Dec19 Dec20 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 -1.74 -1.88 -2.25 -2.86 -3.43

ISX:NSSS vs ADM, BG, TSN: Beneish M-Score Comparison

For the Farm Products subindustry, PT Nusantarawit Sejahtera 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 Nusantarawit Sejahtera Tbk Beneish M-Score vs Consumer Packaged Goods Industry

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

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


ISX:NSSS
90GF Score
PT Nusantara Sawit Sejahtera Tbk ISX:NSSS
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Nusantarawit Sejahtera 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 Nusantarawit Sejahtera 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 * 0.4145+0.528 * 0.8666+0.404 * 0.7685+0.892 * 1.2169+0.115 * 0.6501
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.6414+4.679 * -0.072966-0.327 * 0.8534
=-3.43

* 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 Rp35,908 Mil.
Revenue was 517129 + 522279.838 + 544904.771 + 470201.392 = Rp2,054,515 Mil.
Gross Profit was 228196 + 284197.643 + 303163.097 + 260163.26 = Rp1,075,720 Mil.
Total Current Assets was Rp1,257,497 Mil.
Total Assets was Rp4,236,504 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,420,069 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp5,276 Mil.
Selling, General, & Admin. Expense(SGA) was Rp40,736 Mil.
Total Current Liabilities was Rp843,411 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,191,832 Mil.
Net Income was 141777 + 93695.562 + 239865.288 + 152101.149 = Rp627,439 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 188996 + 230698.912 + 301067.807 + 215795.281 = Rp936,558 Mil.
Total Receivables was Rp71,196 Mil.
Revenue was 476415 + 535090.804 + 385240.108 + 291598.535 = Rp1,688,344 Mil.
Gross Profit was 246705 + 277173.291 + 164817.893 + 77382.226 = Rp766,078 Mil.
Total Current Assets was Rp680,961 Mil.
Total Assets was Rp3,787,386 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,456,212 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,477 Mil.
Selling, General, & Admin. Expense(SGA) was Rp20,395 Mil.
Total Current Liabilities was Rp604,436 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,527,509 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)
=(35908 / 2054515.001) / (71196.237 / 1688344.447)
=0.017478 / 0.042169
=0.4145

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)
=(766078.41 / 1688344.447) / (1075720 / 2054515.001)
=0.453745 / 0.523588
=0.8666

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 - (1257497 + 2420069) / 4236504) / (1 - (680960.997 + 2456211.723) / 3787385.63)
=0.131934 / 0.171679
=0.7685

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
=2054515.001 / 1688344.447
=1.2169

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))
=(3476.837 / (3476.837 + 2456211.723)) / (5276 / (5276 + 2420069))
=0.001414 / 0.002175
=0.6501

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)
=(40736 / 2054515.001) / (20394.762 / 1688344.447)
=0.019828 / 0.01208
=1.6414

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)
=((1191832 + 843411) / 4236504) / ((1527509.023 + 604435.512) / 3787385.63)
=0.480406 / 0.562907
=0.8534

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
=(627438.999 - 0 - 936558) / 4236504
=-0.072966

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 Nusantarawit Sejahtera Tbk has a M-score of -3.43 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 -3.43 mean?
PT Nusantarawit Sejahtera Tbk (ISX:NSSS) has a Beneish M-Score of -3.43 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Nusantarawit Sejahtera Tbk and its competitors. According to the industry distribution chart, PT Nusantarawit Sejahtera Tbk ranks #133 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 7.2%.
Is PT Nusantarawit Sejahtera Tbk's Beneish M-Score too high?
PT Nusantarawit Sejahtera Tbk's current Beneish M-Score is -3.43. Based on the distribution chart, PT Nusantarawit Sejahtera Tbk ranks #133 out of 1849 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, PT Nusantarawit Sejahtera Tbk has a GF Score™ of 90/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Nusantarawit Sejahtera Tbk's Beneish M-Score compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, PT Nusantarawit Sejahtera Tbk ranks #133 out of 1849 companies for Beneish M-Score. This places PT Nusantarawit Sejahtera Tbk in the top 7% 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 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 Nusantarawit Sejahtera Tbk and its competitors. PT Nusantarawit Sejahtera Tbk's current Beneish M-Score is -3.43. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Nusantarawit Sejahtera Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Nusantarawit Sejahtera Tbk (ISX:NSSS) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp410.24, compared to a current price of Rp555.00 — trading 35.3% above its estimated fair value. The current Beneish M-Score is -3.43. PT Nusantarawit Sejahtera Tbk's overall GF Score™ is 90/100. 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 Nusantarawit Sejahtera Tbk (ISX:NSSS), the current Beneish M-Score is -3.43 as of Jun. 27, 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 Nusantarawit Sejahtera Tbk (ISX:NSSS) Overvalued in 2026?

Based on GuruFocus' analysis, PT Nusantarawit Sejahtera Tbk stock appears to be overvalued. The current stock price of Rp555.00 is trading 35.3% above its estimated GF Value™ of Rp410.24. GuruFocus considers PT Nusantarawit Sejahtera Tbk to be Significantly Overvalued.

Key valuation signals for ISX:NSSS:

  • Beneish M-Score: -3.43
  • GF Value™: Rp410.24 vs. price of Rp555.00 (35.3% above fair value)
  • GF Score™: 90/100

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


PT Nusantarawit Sejahtera Tbk Business Description

Address Jalan H.R. Rasuna Said Kav.1, Menara Imperium Lantai 20, Suite C, Kelurahan Guntur, Kecamatan Setiabudi, Kota Administrasi, Jakarta Selatan, IDN, 12980
PT Nusantara Sawit Sejahtera Tbk is a company engaged in the business of other management consulting activities which oversees several other companies in the upstream oil palm plantation sector with five plantation areas located in Central Kalimantan, specifically for the sale of palm oil products such as; Fresh Fruit Bunches, Crude Palm Oil, and Palm Kernel.
90GF Score

Get the complete analysis for ISX:NSSS

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

Rp555.00
Price
Rp410.24
GF Value