PT AEP Pinago Plantations Tbk (ISX:PNGO) Beneish M-Score: -1.71 (As of Sep. 07, 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:PNGO PT AEP Pinago Plantations Tbk ISX:PNGO
81 GF Score
Price Rp3,500.00
GF Value Rp1,970.35
Valuation Significantly Overvalued
! 5 Warning Signs
View Full Analysis

What is PT AEP Pinago Plantations Tbk Beneish M-Score?

PT AEP Pinago Plantations Tbk ISX:PNGO +0.86% 81 Beneish M-Score is -1.71 as of Sep. 07, 2026. GuruFocus rates ISX:PNGO with a GF Score™ of 81/100 and a GF Value™ of Rp1,970.35 (Significantly Overvalued). The stock has 5 warning signs investors should review. Among 1,886 Consumer Packaged Goods companies, PT AEP Pinago Plantations Tbk ranks worse than 83.72% 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.

Warning Sign:

Beneish M-Score -1.71 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ISX:PNGO' s Beneish M-Score Range Over the Past 10 Years
Min: -3.52   Med: -2.6   Max: -1.71
Current: -1.71

During the past 9 years, the highest Beneish M-Score of PT AEP Pinago Plantations Tbk was -1.71. The lowest was -3.52. And the median was -2.60.


PT AEP Pinago Plantations Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT AEP Pinago Plantations 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 AEP Pinago Plantations Tbk Beneish M-Score Chart

PT AEP Pinago Plantations Tbk Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.60 -2.92 -2.51 -2.29 -3.52

PT AEP Pinago Plantations Tbk Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -2.79 -1.99 -3.52 -2.68 -1.71

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

For the Farm Products subindustry, PT AEP Pinago Plantations 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 AEP Pinago Plantations Tbk Beneish M-Score vs Consumer Packaged Goods Industry

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

* The bar in red indicates where PT AEP Pinago Plantations Tbk's Beneish M-Score falls into.


ISX:PNGO
81GF Score
PT AEP Pinago Plantations Tbk ISX:PNGO
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT AEP Pinago Plantations 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 AEP Pinago Plantations 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 * 2.1965+0.528 * 0.9248+0.404 * 0.5271+0.892 * 0.9477+0.115 * 1.2358
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1098+4.679 * -0.031439-0.327 * 0.7503
=-1.71

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was Rp25,464 Mil.
Revenue was 544924.388 + 571633.378 + 676205.663 + 416282.741 = Rp2,209,046 Mil.
Gross Profit was 162774.046 + 160914.482 + 221837.882 + 88196.775 = Rp633,723 Mil.
Total Current Assets was Rp410,323 Mil.
Total Assets was Rp1,714,968 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,256,640 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp11,590 Mil.
Selling, General, & Admin. Expense(SGA) was Rp97,225 Mil.
Total Current Liabilities was Rp260,132 Mil.
Long-Term Debt & Capital Lease Obligation was Rp81,102 Mil.
Net Income was 119703.525 + 39600.884 + 108904.047 + 61688.078 = Rp329,897 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 62580.922 + 107422.585 + 153611.945 + 60197.313 = Rp383,813 Mil.
Total Receivables was Rp12,234 Mil.
Revenue was 487931.229 + 723499.621 + 692707.207 + 426877.838 = Rp2,331,016 Mil.
Gross Profit was 122098.258 + 195921.883 + 207668.781 + 92754.065 = Rp618,443 Mil.
Total Current Assets was Rp330,153 Mil.
Total Assets was Rp1,626,420 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,209,890 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp13,820 Mil.
Selling, General, & Admin. Expense(SGA) was Rp92,442 Mil.
Total Current Liabilities was Rp278,417 Mil.
Long-Term Debt & Capital Lease Obligation was Rp152,899 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)
=(25464.034 / 2209046.17) / (12233.592 / 2331015.895)
=0.011527 / 0.005248
=2.1965

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)
=(618442.987 / 2331015.895) / (633723.185 / 2209046.17)
=0.26531 / 0.286876
=0.9248

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 - (410323.105 + 1256639.93) / 1714967.584) / (1 - (330153.397 + 1209889.559) / 1626419.778)
=0.027992 / 0.053109
=0.5271

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
=2209046.17 / 2331015.895
=0.9477

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))
=(13820.304 / (13820.304 + 1209889.559)) / (11590.271 / (11590.271 + 1256639.93))
=0.011294 / 0.009139
=1.2358

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)
=(97225.382 / 2209046.17) / (92442.158 / 2331015.895)
=0.044012 / 0.039657
=1.1098

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)
=((81101.525 + 260131.707) / 1714967.584) / ((152899.185 + 278417.15) / 1626419.778)
=0.198974 / 0.265194
=0.7503

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
=(329896.534 - 0 - 383812.765) / 1714967.584
=-0.031439

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 AEP Pinago Plantations Tbk has a M-score of -1.71 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.71 mean?
PT AEP Pinago Plantations Tbk (ISX:PNGO) has a Beneish M-Score of -1.71 as of Sep. 07, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT AEP Pinago Plantations Tbk and its competitors. According to the industry distribution chart, PT AEP Pinago Plantations Tbk ranks #1579 out of 1886 companies in the Consumer Packaged Goods industry, placing it in the top 83.7%.
Is PT AEP Pinago Plantations Tbk's Beneish M-Score too high?
PT AEP Pinago Plantations Tbk's current Beneish M-Score is -1.71. Based on the distribution chart, PT AEP Pinago Plantations Tbk ranks #1579 out of 1886 companies in the Consumer Packaged Goods industry, which is in the bottom quartile relative to peers. Overall, PT AEP Pinago Plantations Tbk has a GF Score™ of 81/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT AEP Pinago Plantations Tbk's Beneish M-Score compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, PT AEP Pinago Plantations Tbk ranks #1579 out of 1886 companies for Beneish M-Score. This places PT AEP Pinago Plantations 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 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 AEP Pinago Plantations Tbk and its competitors. PT AEP Pinago Plantations Tbk's current Beneish M-Score is -1.71. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT AEP Pinago Plantations Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT AEP Pinago Plantations Tbk (ISX:PNGO) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp1,970.35, compared to a current price of Rp3,500.00 — trading 77.6% above its estimated fair value. The current Beneish M-Score is -1.71. PT AEP Pinago Plantations Tbk's overall GF Score™ is 81/100 with 5 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 AEP Pinago Plantations Tbk (ISX:PNGO), the current Beneish M-Score is -1.71 as of Sep. 07, 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 AEP Pinago Plantations Tbk (ISX:PNGO) Overvalued in 2026?

Based on GuruFocus' analysis, PT AEP Pinago Plantations Tbk stock appears to be overvalued. The current stock price of Rp3,500.00 is trading 77.6% above its estimated GF Value™ of Rp1,970.35. GuruFocus considers PT AEP Pinago Plantations Tbk to be Significantly Overvalued.

Key valuation signals for ISX:PNGO:

  • Beneish M-Score: -1.71
  • GF Value™: Rp1,970.35 vs. price of Rp3,500.00 (77.6% above fair value)
  • GF Score™: 81/100 with 5 warning signs

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


PT AEP Pinago Plantations Tbk Business Description

Address Pantai Indah Kapuk, Blok I No. 9, Rukan Exclusive Bukit Golf Mediterania, RT. 004, RW.003, Kel. Kamal Muara, Kec. Penjaringa, Jakarta Utara, DKI Jakarta, Jakarta, IDN, 14470
PT Pinago Utama Tbk is an Indonesian agribusiness company. It is engaged in managing oil palm and rubber plantations and their processing industries, producing products such as fresh fruit bunches, crude palm oil, palm kernel, latex, crumb rubber, smoked rubber sheets, palm kernel oil, and ImproBio organic fertilizer. Additionally, the company has palm oil and rubber processing plants that process raw materials into end products, such as organic fertilizer and biogas. Its operating segments are: Rubber, Palm Oil, and Compost. The majority of the company's revenue is generated from the Palm Oil segment. Geographically, it derives maximum revenue from the domestic market, and also exports its products to other countries.
81GF Score

Get the complete analysis for ISX:PNGO

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

Rp3,500.00
Price
Rp1,970.35
GF Value