PT Panin Sekuritas Tbk (ISX:PANS) Beneish M-Score: -2.29 (As of Jul. 04, 2026)


ISX:PANS PT Panin Sekuritas Tbk ISX:PANS
80 GF Score
Price Rp1,465.00
GF Value Rp1,870.77
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is PT Panin Sekuritas Tbk Beneish M-Score?

PT Panin Sekuritas Tbk ISX:PANS -0.34% 80 Beneish M-Score is -2.29 as of Jul. 04, 2026. GuruFocus rates ISX:PANS with a GF Score™ of 80/100 and a GF Value™ of Rp1,870.77 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 705 Capital Markets companies, PT Panin Sekuritas Tbk ranks better than 56.03% 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 -2.29 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:PANS' s Beneish M-Score Range Over the Past 10 Years
Min: -3.8   Med: -2.35   Max: -0.28
Current: -2.29

During the past 13 years, the highest Beneish M-Score of PT Panin Sekuritas Tbk was -0.28. The lowest was -3.80. And the median was -2.35.


PT Panin Sekuritas Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Panin Sekuritas 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 Panin Sekuritas Tbk Beneish M-Score Chart

PT Panin Sekuritas 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 -2.56 -2.10 -2.53 -2.77 -2.16

PT Panin Sekuritas 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 -2.78 -3.02 -2.35 -2.16 -2.29

ISX:PANS vs MS, GS, SCHW: Beneish M-Score Comparison

For the Capital Markets subindustry, PT Panin Sekuritas 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 Panin Sekuritas Tbk Beneish M-Score vs Capital Markets Industry

For the Capital Markets industry and Financial Services sector, PT Panin Sekuritas Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:PANS
80GF Score
PT Panin Sekuritas Tbk ISX:PANS
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Panin Sekuritas 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 Panin Sekuritas 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 * 1.0589+0.528 * 0.9815+0.404 * 0.8789+0.892 * 1.1505+0.115 * 1.2835
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1177+4.679 * 0.016833-0.327 * 1.1075
=-2.29

* 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 Rp1,441,634 Mil.
Revenue was 102460.244 + 102800.561 + 91490.59 + 73394.23 = Rp370,146 Mil.
Gross Profit was 53605.765 + 58300.133 + 53827.791 + 43415.933 = Rp209,150 Mil.
Total Current Assets was Rp1,474,984 Mil.
Total Assets was Rp2,407,541 Mil.
Property, Plant and Equipment(Net PPE) was Rp65,807 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp13,608 Mil.
Selling, General, & Admin. Expense(SGA) was Rp57,481 Mil.
Total Current Liabilities was Rp703,024 Mil.
Long-Term Debt & Capital Lease Obligation was Rp29,557 Mil.
Net Income was 11581.442 + 78124.923 + 76563.732 + 53888.445 = Rp220,159 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -15915.795 + -45557.902 + 124404.784 + 116700.955 = Rp179,632 Mil.
Total Receivables was Rp1,183,345 Mil.
Revenue was 73593.948 + 86510.098 + 82932.478 + 78696.244 = Rp321,733 Mil.
Gross Profit was 36948.239 + 48312.642 + 45077.133 + 48092.821 = Rp178,431 Mil.
Total Current Assets was Rp1,222,083 Mil.
Total Assets was Rp2,137,815 Mil.
Property, Plant and Equipment(Net PPE) was Rp40,004 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp11,279 Mil.
Selling, General, & Admin. Expense(SGA) was Rp44,700 Mil.
Total Current Liabilities was Rp578,698 Mil.
Long-Term Debt & Capital Lease Obligation was Rp8,668 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)
=(1441634.361 / 370145.625) / (1183344.804 / 321732.768)
=3.894776 / 3.678036
=1.0589

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)
=(178430.835 / 321732.768) / (209149.622 / 370145.625)
=0.554593 / 0.565047
=0.9815

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 - (1474984.185 + 65807.136) / 2407541.457) / (1 - (1222082.983 + 40003.922) / 2137815.45)
=0.360015 / 0.409637
=0.8789

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
=370145.625 / 321732.768
=1.1505

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))
=(11278.635 / (11278.635 + 40003.922)) / (13608.086 / (13608.086 + 65807.136))
=0.219931 / 0.171354
=1.2835

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)
=(57480.552 / 370145.625) / (44699.98 / 321732.768)
=0.155292 / 0.138935
=1.1177

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)
=((29556.848 + 703024.379) / 2407541.457) / ((8668.043 + 578698.078) / 2137815.45)
=0.304286 / 0.274751
=1.1075

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
=(220158.542 - 0 - 179632.042) / 2407541.457
=0.016833

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 Panin Sekuritas Tbk has a M-score of -2.29 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 -2.29 mean?
PT Panin Sekuritas Tbk (ISX:PANS) has a Beneish M-Score of -2.29 as of Jul. 04, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Panin Sekuritas Tbk and its competitors. According to the industry distribution chart, PT Panin Sekuritas Tbk ranks #310 out of 705 companies in the Capital Markets industry, placing it in the top 44%.
Is PT Panin Sekuritas Tbk's Beneish M-Score too high?
PT Panin Sekuritas Tbk's current Beneish M-Score is -2.29. Based on the distribution chart, PT Panin Sekuritas Tbk ranks #310 out of 705 companies in the Capital Markets industry, which is above the industry midpoint. Overall, PT Panin Sekuritas Tbk has a GF Score™ of 80/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Panin Sekuritas Tbk's Beneish M-Score compare to MS and GS?
According to the Capital Markets industry distribution chart, PT Panin Sekuritas Tbk ranks #310 out of 705 companies for Beneish M-Score. This puts PT Panin Sekuritas Tbk in the upper 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 Capital Markets company?
A good Beneish M-Score depends on the Capital Markets 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 Panin Sekuritas Tbk and its competitors. PT Panin Sekuritas Tbk's current Beneish M-Score is -2.29. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Panin Sekuritas Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Panin Sekuritas Tbk (ISX:PANS) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp1,870.77, compared to a current price of Rp1,465.00 — trading 21.7% below its estimated fair value. The current Beneish M-Score is -2.29. PT Panin Sekuritas Tbk's overall GF Score™ is 80/100 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 Panin Sekuritas Tbk (ISX:PANS), the current Beneish M-Score is -2.29 as of Jul. 04, 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 Panin Sekuritas Tbk (ISX:PANS) Overvalued in 2026?

Based on GuruFocus' analysis, PT Panin Sekuritas Tbk stock appears to be undervalued. The current stock price of Rp1,465.00 is trading 21.7% below its estimated GF Value™ of Rp1,870.77. GuruFocus considers PT Panin Sekuritas Tbk to be Modestly Undervalued.

Key valuation signals for ISX:PANS:

  • Beneish M-Score: -2.29
  • GF Value™: Rp1,870.77 vs. price of Rp1,465.00 (21.7% below fair value)
  • GF Score™: 80/100 with 2 warning signs

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


PT Panin Sekuritas Tbk Business Description

Address Jalan Jendral Sudirman Kav. 52-53, Suite 1705, 17th Floor, Gedung Bursa Efek Indonesia (BEI) - Tower II, Jakarta, IDN, 12190
PT Panin Sekuritas Tbk is engaged in the capital markets business sector. The company is engaged in providing services like broker dealing, corporate finance, asset management, research, online trading, Sharia online trading, education, and others. The operating segments of the company include Brokerage and underwriting and Investment manager and Other business activities. The company generates maximum revenue from the Brokerage and underwriting segment. The product line of the company consists of Panin News, trading ideas, recommendations, company reports, industrial reports, and others.
80GF Score

Get the complete analysis for ISX:PANS

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

Rp1,465.00
Price
Rp1,870.77
GF Value