PT Indonesia Prima Property Tbk (ISX:OMRE) Beneish M-Score: -2.22 (As of Jun. 27, 2026)


ISX:OMRE PT Indonesia Prima Property Tbk ISX:OMRE
33 GF Score
Price Rp1,060.00
GF Value Rp265.50
Valuation Significantly Overvalued
! 6 Warning Signs
View Full Analysis

What is PT Indonesia Prima Property Tbk Beneish M-Score?

PT Indonesia Prima Property Tbk ISX:OMRE +2.42% 33 Beneish M-Score is -2.22 as of Jun. 27, 2026. GuruFocus rates ISX:OMRE with a GF Score™ of 33/100 and a GF Value™ of Rp265.50 (Significantly Overvalued). The stock has 6 warning signs investors should review. Among 1,682 Real Estate companies, PT Indonesia Prima Property Tbk ranks worse than 59.33% 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 -2.22 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:OMRE' s Beneish M-Score Range Over the Past 10 Years
Min: -3.47   Med: -2.22   Max: 4.41
Current: -2.22

During the past 13 years, the highest Beneish M-Score of PT Indonesia Prima Property Tbk was 4.41. The lowest was -3.47. And the median was -2.22.


PT Indonesia Prima Property Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Indonesia Prima Property 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 Indonesia Prima Property Tbk Beneish M-Score Chart

PT Indonesia Prima Property 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 -3.00 -2.54 -2.79 -2.22 -2.04

PT Indonesia Prima Property 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 -2.17 -2.21 -2.22 -2.04 -2.22

ISX:OMRE vs CBRE, BEKE: Beneish M-Score Comparison

For the Real Estate Services subindustry, PT Indonesia Prima Property 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 Indonesia Prima Property Tbk Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PT Indonesia Prima Property Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:OMRE
33GF Score
PT Indonesia Prima Property Tbk ISX:OMRE
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Indonesia Prima Property 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 Indonesia Prima Property 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 * 1.8563+0.528 * 0.8999+0.404 * 0.9987+0.892 * 0.7393+0.115 * 0.5508
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.13+4.679 * -0.017182-0.327 * 1.2734
=-2.22

* 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 Rp37,241 Mil.
Revenue was 9794.044 + 12586.938 + 10533.222 + 10437.323 = Rp43,352 Mil.
Gross Profit was 2738.178 + 4925.866 + 3088.994 + 3018.414 = Rp13,771 Mil.
Total Current Assets was Rp67,650 Mil.
Total Assets was Rp3,976,636 Mil.
Property, Plant and Equipment(Net PPE) was Rp62,809 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,469 Mil.
Selling, General, & Admin. Expense(SGA) was Rp12,040 Mil.
Total Current Liabilities was Rp653,452 Mil.
Long-Term Debt & Capital Lease Obligation was Rp491 Mil.
Net Income was -35254.186 + -90761.74 + -24235.522 + -32497.073 = Rp-182,749 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -34168.643 + -24468.526 + -28695.874 + -27088.044 = Rp-114,421 Mil.
Total Receivables was Rp27,139 Mil.
Revenue was 9269.778 + 15740.769 + 16295.486 + 17336.391 = Rp58,642 Mil.
Gross Profit was 1932.393 + 3340.08 + 5641.368 + 5849.67 = Rp16,764 Mil.
Total Current Assets was Rp65,952 Mil.
Total Assets was Rp4,023,695 Mil.
Property, Plant and Equipment(Net PPE) was Rp60,948 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp1,809 Mil.
Selling, General, & Admin. Expense(SGA) was Rp14,413 Mil.
Total Current Liabilities was Rp508,141 Mil.
Long-Term Debt & Capital Lease Obligation was Rp11,494 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)
=(37241.213 / 43351.527) / (27138.549 / 58642.424)
=0.859052 / 0.46278
=1.8563

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)
=(16763.511 / 58642.424) / (13771.452 / 43351.527)
=0.28586 / 0.317669
=0.8999

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 - (67650.409 + 62809.457) / 3976636.383) / (1 - (65951.927 + 60947.584) / 4023694.899)
=0.967193 / 0.968462
=0.9987

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
=43351.527 / 58642.424
=0.7393

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))
=(1809.431 / (1809.431 + 60947.584)) / (3469.156 / (3469.156 + 62809.457))
=0.028832 / 0.052342
=0.5508

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)
=(12039.93 / 43351.527) / (14413.217 / 58642.424)
=0.277728 / 0.245781
=1.13

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)
=((491.047 + 653452.344) / 3976636.383) / ((11493.944 + 508140.792) / 4023694.899)
=0.164446 / 0.129144
=1.2734

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
=(-182748.521 - 0 - -114421.087) / 3976636.383
=-0.017182

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 Indonesia Prima Property Tbk has a M-score of -2.22 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 -2.22 mean?
PT Indonesia Prima Property Tbk (ISX:OMRE) has a Beneish M-Score of -2.22 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Indonesia Prima Property Tbk and its competitors. According to the industry distribution chart, PT Indonesia Prima Property Tbk ranks #998 out of 1682 companies in the Real Estate industry, placing it in the top 59.3%.
Is PT Indonesia Prima Property Tbk's Beneish M-Score too high?
PT Indonesia Prima Property Tbk's current Beneish M-Score is -2.22. Based on the distribution chart, PT Indonesia Prima Property Tbk ranks #998 out of 1682 companies in the Real Estate industry, which is below the industry midpoint. Overall, PT Indonesia Prima Property Tbk has a GF Score™ of 33/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Indonesia Prima Property Tbk's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, PT Indonesia Prima Property Tbk ranks #998 out of 1682 companies for Beneish M-Score. This places PT Indonesia Prima Property 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Indonesia Prima Property Tbk and its competitors. PT Indonesia Prima Property Tbk's current Beneish M-Score is -2.22. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Indonesia Prima Property Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Indonesia Prima Property Tbk (ISX:OMRE) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp265.50, compared to a current price of Rp1,060.00 — trading 299.2% above its estimated fair value. The current Beneish M-Score is -2.22. PT Indonesia Prima Property Tbk's overall GF Score™ is 33/100 with 6 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 Indonesia Prima Property Tbk (ISX:OMRE), the current Beneish M-Score is -2.22 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 Indonesia Prima Property Tbk (ISX:OMRE) Overvalued in 2026?

Based on GuruFocus' analysis, PT Indonesia Prima Property Tbk stock appears to be overvalued. The current stock price of Rp1,060.00 is trading 299.2% above its estimated GF Value™ of Rp265.50. GuruFocus considers PT Indonesia Prima Property Tbk to be Significantly Overvalued.

Key valuation signals for ISX:OMRE:

  • Beneish M-Score: -2.22
  • GF Value™: Rp265.50 vs. price of Rp1,060.00 (299.2% above fair value)
  • GF Score™: 33/100 with 6 warning signs

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


PT Indonesia Prima Property Tbk Business Description

Address Jalan Jendral Sudirman Kav. 34, RT 03/RW 02, Karet Tengsin Subdistrict, Tanah Abang District, Central Jakarta, Jakarta, IDN, 10220
PT Indonesia Prima Property Tbk is a property management company in Indonesia. The firm engages in the construction and development of housing and apartment complexes and hotels, including their supporting facilities. It operates through four main segments, namely, Shopping center space rental; Rental, sale of apartment, and apartment service; Hotel; Sale of residentials. Geographically, it operates in Indonesia, and the majority of its revenue is derived from the Rental, sale of apartment, and apartment service segment.
33GF Score

Get the complete analysis for ISX:OMRE

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

Rp1,060.00
Price
Rp265.50
GF Value