PT Hotelhid Jaya International Tbk (ISX:SHID) Beneish M-Score: -3.02 (As of Aug. 19, 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:SHID PT Hotel Sahid Jaya International Tbk ISX:SHID
57 GF Score
Price Rp545.00
GF Value Rp845.73
Valuation Possible Value Trap
! 4 Warning Signs
View Full Analysis

What is PT Hotelhid Jaya International Tbk Beneish M-Score?

PT Hotelhid Jaya International Tbk ISX:SHID +1.87% 57 Beneish M-Score is -3.02 as of Aug. 19, 2026. GuruFocus rates ISX:SHID with a GF Score™ of 57/100 and a GF Value™ of Rp845.73 (Possible Value Trap). The stock has 4 warning signs investors should review. Among 820 Travel & Leisure companies, PT Hotelhid Jaya International Tbk ranks better than 79.02% 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 -3.02 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:SHID' s Beneish M-Score Range Over the Past 10 Years
Min: -3.47   Med: -2.63   Max: -1.92
Current: -3.02

During the past 13 years, the highest Beneish M-Score of PT Hotelhid Jaya International Tbk was -1.92. The lowest was -3.47. And the median was -2.63.


PT Hotelhid Jaya International Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Hotelhid Jaya International 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 Hotelhid Jaya International Tbk Beneish M-Score Chart

PT Hotelhid Jaya International 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 -3.09 -2.34 -2.34 -2.95 -2.99

PT Hotelhid Jaya International 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 -2.28 -3.15 -2.99 -1.97 -3.02

ISX:SHID vs MAR, HLT, H: Beneish M-Score Comparison

For the Lodging subindustry, PT Hotelhid Jaya International 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 Hotelhid Jaya International Tbk Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, PT Hotelhid Jaya International Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Hotelhid Jaya International Tbk's Beneish M-Score falls into.


ISX:SHID
57GF Score
PT Hotel Sahid Jaya International Tbk ISX:SHID
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Hotelhid Jaya International 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 Hotelhid Jaya International 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 * 0.6111+0.528 * 0.9989+0.404 * 0.9856+0.892 * 0.8826+0.115 * 2.1922
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.2693+4.679 * -0.039804-0.327 * 0.9182
=-3.02

* 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 Rp4,355 Mil.
Revenue was 26856.283 + 17833.596 + 51215.781 + 27484.879 = Rp123,391 Mil.
Gross Profit was 16592.517 + 10035.973 + 33795.018 + 16614.142 = Rp77,038 Mil.
Total Current Assets was Rp222,575 Mil.
Total Assets was Rp1,247,494 Mil.
Property, Plant and Equipment(Net PPE) was Rp984,800 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp15,521 Mil.
Selling, General, & Admin. Expense(SGA) was Rp22,762 Mil.
Total Current Liabilities was Rp92,477 Mil.
Long-Term Debt & Capital Lease Obligation was Rp380,330 Mil.
Net Income was 163.958 + -15236.365 + 28522.075 + -22346.511 = Rp-8,897 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 3584.928 + -3956.302 + 57764.032 + -16633.923 = Rp40,759 Mil.
Total Receivables was Rp8,075 Mil.
Revenue was 22505.31 + 22790.885 + 51399.856 + 43106.414 = Rp139,802 Mil.
Gross Profit was 13993.936 + 12911.954 + 32898.509 + 27386.198 = Rp87,191 Mil.
Total Current Assets was Rp227,029 Mil.
Total Assets was Rp1,228,093 Mil.
Property, Plant and Equipment(Net PPE) was Rp960,992 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp33,838 Mil.
Selling, General, & Admin. Expense(SGA) was Rp20,318 Mil.
Total Current Liabilities was Rp152,937 Mil.
Long-Term Debt & Capital Lease Obligation was Rp353,964 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)
=(4355.257 / 123390.539) / (8074.519 / 139802.465)
=0.035297 / 0.057757
=0.6111

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)
=(87190.597 / 139802.465) / (77037.65 / 123390.539)
=0.62367 / 0.62434
=0.9989

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 - (222575.255 + 984800.346) / 1247493.921) / (1 - (227029.395 + 960991.915) / 1228093.266)
=0.032159 / 0.032629
=0.9856

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
=123390.539 / 139802.465
=0.8826

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))
=(33838.08 / (33838.08 + 960991.915)) / (15520.951 / (15520.951 + 984800.346))
=0.034014 / 0.015516
=2.1922

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)
=(22762.34 / 123390.539) / (20318.354 / 139802.465)
=0.184474 / 0.145336
=1.2693

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)
=((380329.756 + 92477.439) / 1247493.921) / ((353963.87 + 152937.211) / 1228093.266)
=0.379006 / 0.412755
=0.9182

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
=(-8896.843 - 0 - 40758.735) / 1247493.921
=-0.039804

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 Hotelhid Jaya International Tbk has a M-score of -3.02 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 -3.02 mean?
PT Hotelhid Jaya International Tbk (ISX:SHID) has a Beneish M-Score of -3.02 as of Aug. 19, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Hotelhid Jaya International Tbk and its competitors. According to the industry distribution chart, PT Hotelhid Jaya International Tbk ranks #172 out of 820 companies in the Travel & Leisure industry, placing it in the top 21%.
Is PT Hotelhid Jaya International Tbk's Beneish M-Score too high?
PT Hotelhid Jaya International Tbk's current Beneish M-Score is -3.02. Based on the distribution chart, PT Hotelhid Jaya International Tbk ranks #172 out of 820 companies in the Travel & Leisure industry, which is in the top quartile — a strong position relative to peers. Overall, PT Hotelhid Jaya International Tbk has a GF Score™ of 57/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT Hotelhid Jaya International Tbk's Beneish M-Score compare to MAR and HLT?
According to the Travel & Leisure industry distribution chart, PT Hotelhid Jaya International Tbk ranks #172 out of 820 companies for Beneish M-Score. This places PT Hotelhid Jaya International Tbk in the top 21% 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Hotelhid Jaya International Tbk and its competitors. PT Hotelhid Jaya International Tbk's current Beneish M-Score is -3.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Hotelhid Jaya International Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Hotelhid Jaya International Tbk (ISX:SHID) is currently considered Possible Value Trap. The stock's GF Value™ is Rp845.73, compared to a current price of Rp545.00 — trading 35.6% below its estimated fair value. The current Beneish M-Score is -3.02. PT Hotelhid Jaya International Tbk's overall GF Score™ is 57/100 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 PT Hotelhid Jaya International Tbk (ISX:SHID), the current Beneish M-Score is -3.02 as of Aug. 19, 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 Hotelhid Jaya International Tbk (ISX:SHID) Overvalued in 2026?

Based on GuruFocus' analysis, PT Hotelhid Jaya International Tbk stock appears to be undervalued. The current stock price of Rp545.00 is trading 35.6% below its estimated GF Value™ of Rp845.73. GuruFocus considers PT Hotelhid Jaya International Tbk to be Possible Value Trap.

Key valuation signals for ISX:SHID:

  • Beneish M-Score: -3.02
  • GF Value™: Rp845.73 vs. price of Rp545.00 (35.6% below fair value)
  • GF Score™: 57/100 with 4 warning signs

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


PT Hotelhid Jaya International Tbk Business Description

Address Jalan Jendral Sudriman No. 86, Sahid Building, South Wing, 2nd Floor, Jakarta, IDN, 10220
PT Hotel Sahid Jaya International Tbk engages in the hotel, accommodation, and property businesses. The company operates the Hotel Grand Sahid Jaya, a five-star hotel with rooms, conference rooms, restaurants, office spaces, a shopping arcade, swimming pools, and a tennis court; and rent apartments. It also offers hotel management and consultancy services for the hotel and tourism sectors. It operates in Head Office; Hospitality; and Apartment segments. Its Hospitality division contributes to the majority of the firm's revenue.
57GF Score

Get the complete analysis for ISX:SHID

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

Rp545.00
Price
Rp845.73
GF Value