PT Famon Awal Bros Sedaya Tbk (ISX:PRAY) Beneish M-Score: -1.61 (As of Jun. 26, 2026)


ISX:PRAY PT Famon Awal Bros Sedaya Tbk ISX:PRAY
87 GF Score
Price Rp680.00
GF Value Rp873.79
Valuation Modestly Undervalued
! 6 Warning Signs
View Full Analysis

What is PT Famon Awal Bros Sedaya Tbk Beneish M-Score?

PT Famon Awal Bros Sedaya Tbk ISX:PRAY +1.49% 87 Beneish M-Score is -1.61 as of Jun. 26, 2026. GuruFocus rates ISX:PRAY with a GF Score™ of 87/100 and a GF Value™ of Rp873.79 (Modestly Undervalued). The stock has 6 warning signs investors should review. Among 633 Healthcare Providers & Services companies, PT Famon Awal Bros Sedaya Tbk ranks worse than 86.1% 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 -1.61 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for PT Famon Awal Bros Sedaya Tbk's Beneish M-Score or its related term are showing as below:

ISX:PRAY' s Beneish M-Score Range Over the Past 10 Years
Min: -2.8   Med: -2.46   Max: -1.61
Current: -1.61

During the past 7 years, the highest Beneish M-Score of PT Famon Awal Bros Sedaya Tbk was -1.61. The lowest was -2.80. And the median was -2.46.


PT Famon Awal Bros Sedaya Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Famon Awal Bros Sedaya 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 Famon Awal Bros Sedaya Tbk Beneish M-Score Chart

PT Famon Awal Bros Sedaya Tbk Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -2.45 -2.53 -2.42

PT Famon Awal Bros Sedaya 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 -2.80 -2.51 -2.62 -2.42 -1.61

ISX:PRAY vs HCA, THC, DVA: Beneish M-Score Comparison

For the Medical Care Facilities subindustry, PT Famon Awal Bros Sedaya 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 Famon Awal Bros Sedaya Tbk Beneish M-Score vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, PT Famon Awal Bros Sedaya Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Famon Awal Bros Sedaya Tbk's Beneish M-Score falls into.


ISX:PRAY
87GF Score
PT Famon Awal Bros Sedaya Tbk ISX:PRAY
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Famon Awal Bros Sedaya 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 Famon Awal Bros Sedaya 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 * 0.842+0.528 * 0.9923+0.404 * 3.0768+0.892 * 1.2079+0.115 * 2.1904
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.4383+4.679 * -0.048691-0.327 * 1.0359
=-1.61

* 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 Rp645,108 Mil.
Revenue was 686687 + 687795 + 648731 + 551479 = Rp2,574,692 Mil.
Gross Profit was 169736 + 189945 + 193811 + 160558 = Rp714,050 Mil.
Total Current Assets was Rp1,506,358 Mil.
Total Assets was Rp6,169,603 Mil.
Property, Plant and Equipment(Net PPE) was Rp3,807,483 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp5,068 Mil.
Selling, General, & Admin. Expense(SGA) was Rp140,018 Mil.
Total Current Liabilities was Rp968,822 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,563,385 Mil.
Net Income was 21348 + 48247 + 77981 + 43638 = Rp191,214 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 39104 + 245737 + 124891 + 81888 = Rp491,620 Mil.
Total Receivables was Rp634,242 Mil.
Revenue was 548832 + 548781 + 530079 + 503778 = Rp2,131,470 Mil.
Gross Profit was 136856 + 163152 + 146510 + 140064 = Rp586,582 Mil.
Total Current Assets was Rp1,745,563 Mil.
Total Assets was Rp4,968,416 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,998,874 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp8,754 Mil.
Selling, General, & Admin. Expense(SGA) was Rp264,461 Mil.
Total Current Liabilities was Rp619,463 Mil.
Long-Term Debt & Capital Lease Obligation was Rp1,349,147 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)
=(645108 / 2574692) / (634242 / 2131470)
=0.250557 / 0.297561
=0.842

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)
=(586582 / 2131470) / (714050 / 2574692)
=0.275201 / 0.277334
=0.9923

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 - (1506358 + 3807483) / 6169603) / (1 - (1745563 + 2998874) / 4968416)
=0.138706 / 0.045081
=3.0768

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
=2574692 / 2131470
=1.2079

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))
=(8754 / (8754 + 2998874)) / (5068 / (5068 + 3807483))
=0.002911 / 0.001329
=2.1904

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)
=(140018 / 2574692) / (264461 / 2131470)
=0.054382 / 0.124074
=0.4383

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)
=((1563385 + 968822) / 6169603) / ((1349147 + 619463) / 4968416)
=0.410433 / 0.396225
=1.0359

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
=(191214 - 0 - 491620) / 6169603
=-0.048691

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 Famon Awal Bros Sedaya Tbk has a M-score of -1.61 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 -1.61 mean?
PT Famon Awal Bros Sedaya Tbk (ISX:PRAY) has a Beneish M-Score of -1.61 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Famon Awal Bros Sedaya Tbk and its competitors. According to the industry distribution chart, PT Famon Awal Bros Sedaya Tbk ranks #545 out of 633 companies in the Healthcare Providers & Services industry, placing it in the top 86.1%.
Is PT Famon Awal Bros Sedaya Tbk's Beneish M-Score too high?
PT Famon Awal Bros Sedaya Tbk's current Beneish M-Score is -1.61. Based on the distribution chart, PT Famon Awal Bros Sedaya Tbk ranks #545 out of 633 companies in the Healthcare Providers & Services industry, which is in the bottom quartile relative to peers. Overall, PT Famon Awal Bros Sedaya Tbk has a GF Score™ of 87/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Famon Awal Bros Sedaya Tbk's Beneish M-Score compare to HCA and THC?
According to the Healthcare Providers & Services industry distribution chart, PT Famon Awal Bros Sedaya Tbk ranks #545 out of 633 companies for Beneish M-Score. This places PT Famon Awal Bros Sedaya 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 Healthcare Providers & Services company?
A good Beneish M-Score depends on the Healthcare Providers & Services 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 Famon Awal Bros Sedaya Tbk and its competitors. PT Famon Awal Bros Sedaya Tbk's current Beneish M-Score is -1.61. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Famon Awal Bros Sedaya Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Famon Awal Bros Sedaya Tbk (ISX:PRAY) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp873.79, compared to a current price of Rp680.00 — trading 22.2% below its estimated fair value. The current Beneish M-Score is -1.61. PT Famon Awal Bros Sedaya Tbk's overall GF Score™ is 87/100 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 Famon Awal Bros Sedaya Tbk (ISX:PRAY), the current Beneish M-Score is -1.61 as of Jun. 26, 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 Famon Awal Bros Sedaya Tbk (ISX:PRAY) Overvalued in 2026?

Based on GuruFocus' analysis, PT Famon Awal Bros Sedaya Tbk stock appears to be undervalued. The current stock price of Rp680.00 is trading 22.2% below its estimated GF Value™ of Rp873.79. GuruFocus considers PT Famon Awal Bros Sedaya Tbk to be Modestly Undervalued.

Key valuation signals for ISX:PRAY:

  • Beneish M-Score: -1.61
  • GF Value™: Rp873.79 vs. price of Rp680.00 (22.2% below fair value)
  • GF Score™: 87/100 with 6 warning signs

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


PT Famon Awal Bros Sedaya Tbk Business Description

Address Ruko Mega Grosir Cempaka Mas Blok N/21, Kel. Sumur Batu, Kec. Kemayoran, Jakarta Pusat, Jakarta, IDN, 10640
PT Famon Awal Bros Sedaya Tbk operates as a hospital. The company7 provides comprehensive health services for Indonesians and foreign nationals (foreigners) and provides patient services with guarantees from companies, insurance, BPJS, and personal payments. Its hospital network has spread across different cities in Indonesia, including Jakarta, Bekasi, Tangerang, Semarang, Sukabumi, Makassar, Palangkaraya, and Pangkal Pinang. The services that it provides for patients include heart and blood vessel service centers, mother and child services, sports clinic & orthopedic services, cancer services, eye care centers & urology centers. The company's segments are Java; Kalimantan dan/ and Sulawesi; and Sumatera. It derives maximum revenue from Jawa.
87GF Score

Get the complete analysis for ISX:PRAY

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

Rp680.00
Price
Rp873.79
GF Value