PT Pan Brothers Tbk (ISX:PBRX) Beneish M-Score: -5.05 (As of Aug. 04, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:PBRX PT Pan Brothers Tbk ISX:PBRX
59 GF Score
Price Rp27.00
GF Value Rp16.17
Valuation Significantly Overvalued
! 3 Warning Signs
View Full Analysis

What is PT Pan Brothers Tbk Beneish M-Score?

PT Pan Brothers Tbk ISX:PBRX +3.85% 59 Beneish M-Score is -5.05 as of Aug. 04, 2026. GuruFocus rates ISX:PBRX with a GF Score™ of 59/100 and a GF Value™ of Rp16.17 (Significantly Overvalued). The stock has 3 warning signs investors should review. Among 999 Manufacturing - Apparel & Accessories companies, PT Pan Brothers Tbk ranks better than 98.5% 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 -5.05 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:PBRX' s Beneish M-Score Range Over the Past 10 Years
Min: -11.52   Med: -2.15   Max: -0.87
Current: -5.05

During the past 13 years, the highest Beneish M-Score of PT Pan Brothers Tbk was -0.87. The lowest was -11.52. And the median was -2.15.


PT Pan Brothers Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Pan Brothers 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 Pan Brothers Tbk Beneish M-Score Chart

PT Pan Brothers 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 -2.30 -2.44 -1.89 -11.52 -2.39

PT Pan Brothers 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 -8.61 -0.87 -1.00 -2.39 -5.05

ISX:PBRX vs RL, LEVI, VFC: Beneish M-Score Comparison

For the Apparel Manufacturing subindustry, PT Pan Brothers 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 Pan Brothers Tbk Beneish M-Score vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, PT Pan Brothers Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:PBRX
59GF Score
PT Pan Brothers Tbk ISX:PBRX
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Pan Brothers 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 Pan Brothers 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 * 0.4436+0.528 * 0.746+0.404 * 0.4357+0.892 * 1.0358+0.115 * 1.2068
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.6917+4.679 * -0.361459-0.327 * 1.3456
=-5.05

* 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 Rp455,180 Mil.
Revenue was 966022.787 + 1185504.229 + 1356857.501 + 1114191.727 = Rp4,622,576 Mil.
Gross Profit was 81260.898 + 90469.086 + 111149.63 + 112777.724 = Rp395,657 Mil.
Total Current Assets was Rp2,706,817 Mil.
Total Assets was Rp3,615,907 Mil.
Property, Plant and Equipment(Net PPE) was Rp821,954 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp13,045 Mil.
Selling, General, & Admin. Expense(SGA) was Rp149,096 Mil.
Total Current Liabilities was Rp790,990 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,538,184 Mil.
Net Income was -28204.303 + -1131707.284 + -11093.502 + -293.565 = Rp-1,171,299 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 1455.924 + -15454.091 + 121681.854 + 28019.108 = Rp135,703 Mil.
Total Receivables was Rp990,527 Mil.
Revenue was 853029.914 + 1176307.4 + 1343781.266 + 1089647.314 = Rp4,462,766 Mil.
Gross Profit was 67439.379 + 65987.389 + 159296.951 + -7787.043 = Rp284,937 Mil.
Total Current Assets was Rp3,184,637 Mil.
Total Assets was Rp4,204,874 Mil.
Property, Plant and Equipment(Net PPE) was Rp787,649 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp15,135 Mil.
Selling, General, & Admin. Expense(SGA) was Rp208,089 Mil.
Total Current Liabilities was Rp687,141 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,325,781 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)
=(455179.536 / 4622576.244) / (990527.196 / 4462765.894)
=0.098469 / 0.221954
=0.4436

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)
=(284936.676 / 4462765.894) / (395657.338 / 4622576.244)
=0.063848 / 0.085592
=0.746

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 - (2706817.451 + 821953.986) / 3615906.821) / (1 - (3184637.326 + 787649.124) / 4204874.08)
=0.024098 / 0.055314
=0.4357

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
=4622576.244 / 4462765.894
=1.0358

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))
=(15135.078 / (15135.078 + 787649.124)) / (13044.506 / (13044.506 + 821953.986))
=0.018853 / 0.015622
=1.2068

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)
=(149095.595 / 4622576.244) / (208088.688 / 4462765.894)
=0.032254 / 0.046628
=0.6917

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)
=((1538184.158 + 790990.198) / 3615906.821) / ((1325780.782 + 687140.57) / 4204874.08)
=0.644147 / 0.478711
=1.3456

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
=(-1171298.654 - 0 - 135702.795) / 3615906.821
=-0.361459

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 Pan Brothers Tbk has a M-score of -5.05 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 -5.05 mean?
PT Pan Brothers Tbk (ISX:PBRX) has a Beneish M-Score of -5.05 as of Aug. 04, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Pan Brothers Tbk and its competitors. According to the industry distribution chart, PT Pan Brothers Tbk ranks #15 out of 999 companies in the Manufacturing - Apparel & Accessories industry, placing it in the top 1.5%.
Is PT Pan Brothers Tbk's Beneish M-Score too high?
PT Pan Brothers Tbk's current Beneish M-Score is -5.05. Based on the distribution chart, PT Pan Brothers Tbk ranks #15 out of 999 companies in the Manufacturing - Apparel & Accessories industry, which is in the top quartile — a strong position relative to peers. Overall, PT Pan Brothers Tbk has a GF Score™ of 59/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Pan Brothers Tbk's Beneish M-Score compare to RL and LEVI?
According to the Manufacturing - Apparel & Accessories industry distribution chart, PT Pan Brothers Tbk ranks #15 out of 999 companies for Beneish M-Score. This places PT Pan Brothers Tbk in the top 2% 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 Manufacturing - Apparel & Accessories company?
A good Beneish M-Score depends on the Manufacturing - Apparel & Accessories 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 Pan Brothers Tbk and its competitors. PT Pan Brothers Tbk's current Beneish M-Score is -5.05. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Pan Brothers Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Pan Brothers Tbk (ISX:PBRX) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp16.17, compared to a current price of Rp27.00 — trading 67% above its estimated fair value. The current Beneish M-Score is -5.05. PT Pan Brothers Tbk's overall GF Score™ is 59/100 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 Pan Brothers Tbk (ISX:PBRX), the current Beneish M-Score is -5.05 as of Aug. 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 Pan Brothers Tbk (ISX:PBRX) Overvalued in 2026?

Based on GuruFocus' analysis, PT Pan Brothers Tbk stock appears to be overvalued. The current stock price of Rp27.00 is trading 67% above its estimated GF Value™ of Rp16.17. GuruFocus considers PT Pan Brothers Tbk to be Significantly Overvalued.

Key valuation signals for ISX:PBRX:

  • Beneish M-Score: -5.05
  • GF Value™: Rp16.17 vs. price of Rp27.00 (67% above fair value)
  • GF Score™: 59/100 with 3 warning signs

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


PT Pan Brothers Tbk Business Description

Address Jalan Siliwangi No. 178, Alam Jaya, Jatiuwung, Tangerang, IDN, 15133
PT Pan Brothers Tbk is an apparel manufacturer based in Indonesia. It manufactures all kinds of garments using various fabrics, ranging from performance wear to woven garments, catering to the needs of international and local apparel brands. Additionally, through its subsidiary, the company is involved in the retailing of garments through brands like Salt and Pepper, Zoe the Label, and Wastu. Its product portfolio comprises activewear jackets, ski outerwear, pants, shorts, shirts, dresses, etc. The company's export markets are spread across the globe, including the United States, Europe, Asia, Australia, New Zealand, and other countries. Geographically, it derives maximum revenue from Asia, followed by America, Europe, and other regions, through the sale of garments.
59GF Score

Get the complete analysis for ISX:PBRX

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

Rp27.00
Price
Rp16.17
GF Value