PTptausaha Gemilangindah Tbk (ISX:SAGE) Beneish M-Score: -0.83 (As of Aug. 11, 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:SAGE PT Saptausaha Gemilangindah Tbk ISX:SAGE
54 GF Score
Price Rp33.00
GF Value Rp14.93
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PTptausaha Gemilangindah Tbk Beneish M-Score?

PTptausaha Gemilangindah Tbk ISX:SAGE +3.13% 54 Beneish M-Score is -0.83 as of Aug. 11, 2026. GuruFocus rates ISX:SAGE with a GF Score™ of 54/100 and a GF Value™ of Rp14.93 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 1,679 Real Estate companies, PTptausaha Gemilangindah Tbk ranks worse than 87.19% 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 -0.83 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ISX:SAGE' s Beneish M-Score Range Over the Past 10 Years
Min: -3.85   Med: -0.83   Max: 3.54
Current: -0.83

During the past 6 years, the highest Beneish M-Score of PTptausaha Gemilangindah Tbk was 3.54. The lowest was -3.85. And the median was -0.83.


PTptausaha Gemilangindah Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PTptausaha Gemilangindah 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.

PTptausaha Gemilangindah Tbk Beneish M-Score Chart

PTptausaha Gemilangindah Tbk Annual Data
Trend Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 3.54 -3.15 1.18

PTptausaha Gemilangindah Tbk Quarterly Data
Dec20 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 -3.85 -0.61 1.18 0.13 -0.83

PTptausaha Gemilangindah Tbk Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, PTptausaha Gemilangindah 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.


PTptausaha Gemilangindah Tbk Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, PTptausaha Gemilangindah Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PTptausaha Gemilangindah Tbk's Beneish M-Score falls into.


ISX:SAGE
54GF Score
PT Saptausaha Gemilangindah Tbk ISX:SAGE
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PTptausaha Gemilangindah 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 PTptausaha Gemilangindah 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 * 2.5091+0.528 * 1.0384+0.404 * 0.9686+0.892 * 1.1905+0.115 * 1.2812
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.5327+4.679 * -0.017501-0.327 * 0.8368
=-0.83

* 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 Rp7,615 Mil.
Revenue was 7404.348 + 1985.648 + 782.342 + 1054.195 = Rp11,227 Mil.
Gross Profit was 3582.175 + 1045.547 + 490.823 + 456.872 = Rp5,575 Mil.
Total Current Assets was Rp85,185 Mil.
Total Assets was Rp318,226 Mil.
Property, Plant and Equipment(Net PPE) was Rp549 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp309 Mil.
Selling, General, & Admin. Expense(SGA) was Rp2,086 Mil.
Total Current Liabilities was Rp12,963 Mil.
Long-Term Debt & Capital Lease Obligation was Rp19,414 Mil.
Net Income was 1229.519 + -691.595 + -871.552 + -560.783 = Rp-894 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 2349.237 + 338.867 + -652.855 + 2639.474 = Rp4,675 Mil.
Total Receivables was Rp2,549 Mil.
Revenue was 139.105 + 1839.153 + 2510.8 + 4940.729 = Rp9,430 Mil.
Gross Profit was 69.553 + 953.438 + 1293.109 + 2546.934 = Rp4,863 Mil.
Total Current Assets was Rp79,735 Mil.
Total Assets was Rp326,070 Mil.
Property, Plant and Equipment(Net PPE) was Rp399 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp342 Mil.
Selling, General, & Admin. Expense(SGA) was Rp3,290 Mil.
Total Current Liabilities was Rp16,560 Mil.
Long-Term Debt & Capital Lease Obligation was Rp23,088 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)
=(7614.603 / 11226.533) / (2549.118 / 9429.787)
=0.678268 / 0.270326
=2.5091

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)
=(4863.034 / 9429.787) / (5575.417 / 11226.533)
=0.51571 / 0.496629
=1.0384

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 - (85185.03 + 548.937) / 318226.039) / (1 - (79735.418 + 399.389) / 326069.881)
=0.730588 / 0.75424
=0.9686

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
=11226.533 / 9429.787
=1.1905

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))
=(341.651 / (341.651 + 399.389)) / (308.565 / (308.565 + 548.937))
=0.461043 / 0.359842
=1.2812

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)
=(2086.352 / 11226.533) / (3290.001 / 9429.787)
=0.185841 / 0.348895
=0.5327

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)
=((19413.8 + 12963.3) / 318226.039) / ((23087.507 + 16559.581) / 326069.881)
=0.101742 / 0.121591
=0.8368

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
=(-894.411 - 0 - 4674.723) / 318226.039
=-0.017501

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.

PTptausaha Gemilangindah Tbk has a M-score of -0.83 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 -0.83 mean?
PTptausaha Gemilangindah Tbk (ISX:SAGE) has a Beneish M-Score of -0.83 as of Aug. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PTptausaha Gemilangindah Tbk and its competitors. According to the industry distribution chart, PTptausaha Gemilangindah Tbk ranks #1464 out of 1679 companies in the Real Estate industry, placing it in the top 87.2%.
Is PTptausaha Gemilangindah Tbk's Beneish M-Score too high?
PTptausaha Gemilangindah Tbk's current Beneish M-Score is -0.83. Based on the distribution chart, PTptausaha Gemilangindah Tbk ranks #1464 out of 1679 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, PTptausaha Gemilangindah Tbk has a GF Score™ of 54/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PTptausaha Gemilangindah Tbk's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, PTptausaha Gemilangindah Tbk ranks #1464 out of 1679 companies for Beneish M-Score. This places PTptausaha Gemilangindah 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 PTptausaha Gemilangindah Tbk and its competitors. PTptausaha Gemilangindah Tbk's current Beneish M-Score is -0.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PTptausaha Gemilangindah Tbk stock overvalued right now?
Based on GuruFocus' analysis, PTptausaha Gemilangindah Tbk (ISX:SAGE) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp14.93, compared to a current price of Rp33.00 — trading 121% above its estimated fair value. The current Beneish M-Score is -0.83. PTptausaha Gemilangindah Tbk's overall GF Score™ is 54/100 with 4 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 PTptausaha Gemilangindah Tbk (ISX:SAGE), the current Beneish M-Score is -0.83 as of Aug. 11, 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 PTptausaha Gemilangindah Tbk (ISX:SAGE) Overvalued in 2026?

Based on GuruFocus' analysis, PTptausaha Gemilangindah Tbk stock appears to be overvalued. The current stock price of Rp33.00 is trading 121% above its estimated GF Value™ of Rp14.93. GuruFocus considers PTptausaha Gemilangindah Tbk to be Significantly Overvalued.

Key valuation signals for ISX:SAGE:

  • Beneish M-Score: -0.83
  • GF Value™: Rp14.93 vs. price of Rp33.00 (121% above fair value)
  • GF Score™: 54/100 with 4 warning signs

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


PTptausaha Gemilangindah Tbk Business Description

Address Jl. Kramat Raya No. 32-34, Millennium Industrial Estate Building, Senen district, Kel. Kramat, Kwitang Village, Jakarta Central, IDN, 10450
PT Saptausaha Gemilangindah Tbk is engaged in the property sector in the residential and commercial sectors, both within the city and outside the city. The projects of the company are Kamala House, Lavana House, Ruko Portico, and others. Its segment includes Property, Planning Services, Building and Environmental Management, and Internet Service Provider. It generates the majority of its revenue from the Property segment.
54GF Score

Get the complete analysis for ISX:SAGE

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

Rp33.00
Price
Rp14.93
GF Value