PT Sillo Maritime Perdana Tbk (ISX:SHIP) Beneish M-Score: -2.50 (As of Jun. 26, 2026)


ISX:SHIP PT Sillo Maritime Perdana Tbk ISX:SHIP
81 GF Score
Price Rp1,845.00
GF Value Rp1,640.50
Valuation Modestly Overvalued
! 6 Warning Signs
View Full Analysis

What is PT Sillo Maritime Perdana Tbk Beneish M-Score?

PT Sillo Maritime Perdana Tbk ISX:SHIP 81 Beneish M-Score is -2.50 as of Jun. 26, 2026. GuruFocus rates ISX:SHIP with a GF Score™ of 81/100 and a GF Value™ of Rp1,640.50 (Modestly Overvalued). The stock has 6 warning signs investors should review. Among 822 Oil & Gas companies, PT Sillo Maritime Perdana Tbk ranks worse than 60.83% 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 -2.5 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:SHIP' s Beneish M-Score Range Over the Past 10 Years
Min: -3.32   Med: -2.4   Max: 1.35
Current: -2.5

During the past 11 years, the highest Beneish M-Score of PT Sillo Maritime Perdana Tbk was 1.35. The lowest was -3.32. And the median was -2.40.


PT Sillo Maritime Perdana Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Sillo Maritime Perdana 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 Sillo Maritime Perdana Tbk Beneish M-Score Chart

PT Sillo Maritime Perdana 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 -3.24 -2.43 -1.13 -2.68 -2.87

PT Sillo Maritime Perdana 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 -2.40 -2.53 -3.03 -2.87 -2.50

ISX:SHIP vs SLB, BKR, HAL: Beneish M-Score Comparison

For the Oil & Gas Equipment & Services subindustry, PT Sillo Maritime Perdana 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 Sillo Maritime Perdana Tbk Beneish M-Score vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, PT Sillo Maritime Perdana Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Sillo Maritime Perdana Tbk's Beneish M-Score falls into.


ISX:SHIP
81GF Score
PT Sillo Maritime Perdana Tbk ISX:SHIP
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Sillo Maritime Perdana 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 Sillo Maritime Perdana 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 * 1.2033+0.528 * 1.0828+0.404 * 1.14+0.892 * 1.0403+0.115 * 1.0132
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0805+4.679 * -0.066014-0.327 * 1.0637
=-2.50

* 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 Rp755,117 Mil.
Revenue was 1037329.225 + 766806.951 + 641772.319 + 682260.382 = Rp3,128,169 Mil.
Gross Profit was 261880.174 + 212096.961 + 135383.65 + 225588.067 = Rp834,949 Mil.
Total Current Assets was Rp1,932,604 Mil.
Total Assets was Rp9,437,573 Mil.
Property, Plant and Equipment(Net PPE) was Rp7,457,719 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp25,998 Mil.
Selling, General, & Admin. Expense(SGA) was Rp42,799 Mil.
Total Current Liabilities was Rp1,322,690 Mil.
Long-Term Debt & Capital Lease Obligation was Rp4,047,555 Mil.
Net Income was 99138.296 + 81163.217 + 12958.928 + 129934.943 = Rp323,195 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 100289.492 + 435454.526 + 142795.827 + 267665.656 = Rp946,206 Mil.
Total Receivables was Rp603,232 Mil.
Revenue was 777356.179 + 817169.229 + 685279.188 + 727215.144 = Rp3,007,020 Mil.
Gross Profit was 257093.075 + 205402.788 + 223454.6 + 183150.602 = Rp869,101 Mil.
Total Current Assets was Rp1,754,890 Mil.
Total Assets was Rp8,148,044 Mil.
Property, Plant and Equipment(Net PPE) was Rp6,357,368 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp22,457 Mil.
Selling, General, & Admin. Expense(SGA) was Rp38,079 Mil.
Total Current Liabilities was Rp1,228,797 Mil.
Long-Term Debt & Capital Lease Obligation was Rp3,130,027 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)
=(755116.897 / 3128168.877) / (603232.479 / 3007019.74)
=0.241393 / 0.200608
=1.2033

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)
=(869101.065 / 3007019.74) / (834948.852 / 3128168.877)
=0.289024 / 0.266913
=1.0828

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 - (1932604.242 + 7457718.939) / 9437573.008) / (1 - (1754889.561 + 6357367.773) / 8148043.846)
=0.005007 / 0.004392
=1.14

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
=3128168.877 / 3007019.74
=1.0403

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))
=(22457.047 / (22457.047 + 6357367.773)) / (25997.646 / (25997.646 + 7457718.939))
=0.00352 / 0.003474
=1.0132

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)
=(42799.421 / 3128168.877) / (38078.59 / 3007019.74)
=0.013682 / 0.012663
=1.0805

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)
=((4047554.555 + 1322690.413) / 9437573.008) / ((3130027.075 + 1228796.532) / 8148043.846)
=0.569028 / 0.534953
=1.0637

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
=(323195.384 - 0 - 946205.501) / 9437573.008
=-0.066014

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 Sillo Maritime Perdana Tbk has a M-score of -2.50 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 -2.50 mean?
PT Sillo Maritime Perdana Tbk (ISX:SHIP) has a Beneish M-Score of -2.50 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Sillo Maritime Perdana Tbk and its competitors. According to the industry distribution chart, PT Sillo Maritime Perdana Tbk ranks #500 out of 822 companies in the Oil & Gas industry, placing it in the top 60.8%.
Is PT Sillo Maritime Perdana Tbk's Beneish M-Score too high?
PT Sillo Maritime Perdana Tbk's current Beneish M-Score is -2.50. Based on the distribution chart, PT Sillo Maritime Perdana Tbk ranks #500 out of 822 companies in the Oil & Gas industry, which is below the industry midpoint. Overall, PT Sillo Maritime Perdana Tbk has a GF Score™ of 81/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Sillo Maritime Perdana Tbk's Beneish M-Score compare to SLB and BKR?
According to the Oil & Gas industry distribution chart, PT Sillo Maritime Perdana Tbk ranks #500 out of 822 companies for Beneish M-Score. This places PT Sillo Maritime Perdana 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 an Oil & Gas company?
A good Beneish M-Score depends on the Oil & Gas 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 Sillo Maritime Perdana Tbk and its competitors. PT Sillo Maritime Perdana Tbk's current Beneish M-Score is -2.50. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Sillo Maritime Perdana Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Sillo Maritime Perdana Tbk (ISX:SHIP) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp1,640.50, compared to a current price of Rp1,845.00 — trading 12.5% above its estimated fair value. The current Beneish M-Score is -2.50. PT Sillo Maritime Perdana Tbk's overall GF Score™ is 81/100 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 Sillo Maritime Perdana Tbk (ISX:SHIP), the current Beneish M-Score is -2.50 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 Sillo Maritime Perdana Tbk (ISX:SHIP) Overvalued in 2026?

Based on GuruFocus' analysis, PT Sillo Maritime Perdana Tbk stock appears to be overvalued. The current stock price of Rp1,845.00 is trading 12.5% above its estimated GF Value™ of Rp1,640.50. GuruFocus considers PT Sillo Maritime Perdana Tbk to be Modestly Overvalued.

Key valuation signals for ISX:SHIP:

  • Beneish M-Score: -2.50
  • GF Value™: Rp1,640.50 vs. price of Rp1,845.00 (12.5% above fair value)
  • GF Score™: 81/100 with 6 warning signs

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


PT Sillo Maritime Perdana Tbk Business Description

Industry EnergyOil & Gas
Address Jalan Tanah Abang III No. 18, GHJ Suite Building, 5th - 6th Floor, Jakarta, IDN, 10160
PT Sillo Maritime Perdana Tbk is a marine services provider in Indonesia. The company provides vessels and related services to the oil and gas industry, serving both domestic and international markets. The vessels owned and operated by the Company to date include Floating Storage Offloading (FSO), Gas Tankers, Liquefied Natural Gas (LNG) Tankers, Oil Tankers, and Offshore Support Vessels consisting of Crew Boats, Harbor Tugs, Platform Supply Vessels, Utility Vessels, and Anchor Handling Tug Supply. It focuses on a single business segment, namely providing vessel charter services and other shipping services.
81GF Score

Get the complete analysis for ISX:SHIP

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

Rp1,845.00
Price
Rp1,640.50
GF Value