PT Siloam International Hospitals Tbk (ISX:SILO) Beneish M-Score: -2.83 (As of Jun. 27, 2026)


ISX:SILO PT Siloam International Hospitals Tbk ISX:SILO
95 GF Score
Price Rp2,110.00
GF Value Rp2,766.97
Valuation Modestly Undervalued
! 2 Warning Signs
View Full Analysis

What is PT Siloam International Hospitals Tbk Beneish M-Score?

PT Siloam International Hospitals Tbk ISX:SILO -1.86% 95 Beneish M-Score is -2.83 as of Jun. 27, 2026. GuruFocus rates ISX:SILO with a GF Score™ of 95/100 and a GF Value™ of Rp2,766.97 (Modestly Undervalued). The stock has 2 warning signs investors should review. Among 633 Healthcare Providers & Services companies, PT Siloam International Hospitals Tbk ranks better than 70.3% 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 -2.83 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:SILO' s Beneish M-Score Range Over the Past 10 Years
Min: -4.09   Med: -2.83   Max: -1.68
Current: -2.83

During the past 13 years, the highest Beneish M-Score of PT Siloam International Hospitals Tbk was -1.68. The lowest was -4.09. And the median was -2.83.


PT Siloam International Hospitals Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Siloam International Hospitals 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 Siloam International Hospitals Tbk Beneish M-Score Chart

PT Siloam International Hospitals 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 -3.25 -2.88 -2.71 -2.96 -2.84

PT Siloam International Hospitals 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 -2.87 -2.87 -2.93 -2.84 -2.83

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

For the Medical Care Facilities subindustry, PT Siloam International Hospitals 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 Siloam International Hospitals Tbk Beneish M-Score vs Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, PT Siloam International Hospitals Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:SILO
95GF Score
PT Siloam International Hospitals Tbk ISX:SILO
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Siloam International Hospitals 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 Siloam International Hospitals 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 * 1.0415+0.528 * 1.0188+0.404 * 0.9835+0.892 * 1.0713+0.115 * 0.9823
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0315+4.679 * -0.093441-0.327 * 1.0332
=-2.83

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was Rp1,816,850 Mil.
Revenue was 3277776 + 3421901 + 3320585 + 3067977 = Rp13,088,239 Mil.
Gross Profit was 1250529 + 1349677 + 1296976 + 1179108 = Rp5,076,290 Mil.
Total Current Assets was Rp3,415,717 Mil.
Total Assets was Rp15,324,866 Mil.
Property, Plant and Equipment(Net PPE) was Rp11,070,073 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp1,050,450 Mil.
Selling, General, & Admin. Expense(SGA) was Rp1,072,883 Mil.
Total Current Liabilities was Rp4,792,423 Mil.
Long-Term Debt & Capital Lease Obligation was Rp40,816 Mil.
Net Income was 279968 + 351321 + 304519 + 210841 = Rp1,146,649 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 516727 + 882414 + 790909 + 388566 = Rp2,578,616 Mil.
Total Receivables was Rp1,628,423 Mil.
Revenue was 3036971 + 3084390 + 3106591 + 2989562 = Rp12,217,514 Mil.
Gross Profit was 1121033 + 1249007 + 1250705 + 1206889 = Rp4,827,634 Mil.
Total Current Assets was Rp2,918,516 Mil.
Total Assets was Rp13,376,311 Mil.
Property, Plant and Equipment(Net PPE) was Rp9,713,117 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp903,902 Mil.
Selling, General, & Admin. Expense(SGA) was Rp970,952 Mil.
Total Current Liabilities was Rp4,066,408 Mil.
Long-Term Debt & Capital Lease Obligation was Rp16,702 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)
=(1816850 / 13088239) / (1628423 / 12217514)
=0.138815 / 0.133286
=1.0415

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)
=(4827634 / 12217514) / (5076290 / 13088239)
=0.39514 / 0.387851
=1.0188

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 - (3415717 + 11070073) / 15324866) / (1 - (2918516 + 9713117) / 13376311)
=0.054753 / 0.055671
=0.9835

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
=13088239 / 12217514
=1.0713

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))
=(903902 / (903902 + 9713117)) / (1050450 / (1050450 + 11070073))
=0.085137 / 0.086667
=0.9823

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)
=(1072883 / 13088239) / (970952 / 12217514)
=0.081973 / 0.079472
=1.0315

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)
=((40816 + 4792423) / 15324866) / ((16702 + 4066408) / 13376311)
=0.315385 / 0.305249
=1.0332

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
=(1146649 - 0 - 2578616) / 15324866
=-0.093441

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 Siloam International Hospitals Tbk has a M-score of -2.83 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 -2.83 mean?
PT Siloam International Hospitals Tbk (ISX:SILO) has a Beneish M-Score of -2.83 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Siloam International Hospitals Tbk and its competitors. According to the industry distribution chart, PT Siloam International Hospitals Tbk ranks #188 out of 633 companies in the Healthcare Providers & Services industry, placing it in the top 29.7%.
Is PT Siloam International Hospitals Tbk's Beneish M-Score too high?
PT Siloam International Hospitals Tbk's current Beneish M-Score is -2.83. Based on the distribution chart, PT Siloam International Hospitals Tbk ranks #188 out of 633 companies in the Healthcare Providers & Services industry, which is above the industry midpoint. Overall, PT Siloam International Hospitals Tbk has a GF Score™ of 95/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Siloam International Hospitals Tbk's Beneish M-Score compare to HCA and THC?
According to the Healthcare Providers & Services industry distribution chart, PT Siloam International Hospitals Tbk ranks #188 out of 633 companies for Beneish M-Score. This puts PT Siloam International Hospitals Tbk in the upper 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 Siloam International Hospitals Tbk and its competitors. PT Siloam International Hospitals Tbk's current Beneish M-Score is -2.83. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Siloam International Hospitals Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Siloam International Hospitals Tbk (ISX:SILO) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp2,766.97, compared to a current price of Rp2,110.00 — trading 23.7% below its estimated fair value. The current Beneish M-Score is -2.83. PT Siloam International Hospitals Tbk's overall GF Score™ is 95/100 with 2 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 Siloam International Hospitals Tbk (ISX:SILO), the current Beneish M-Score is -2.83 as of Jun. 27, 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 Siloam International Hospitals Tbk (ISX:SILO) Overvalued in 2026?

Based on GuruFocus' analysis, PT Siloam International Hospitals Tbk stock appears to be undervalued. The current stock price of Rp2,110.00 is trading 23.7% below its estimated GF Value™ of Rp2,766.97. GuruFocus considers PT Siloam International Hospitals Tbk to be Modestly Undervalued.

Key valuation signals for ISX:SILO:

  • Beneish M-Score: -2.83
  • GF Value™: Rp2,766.97 vs. price of Rp2,110.00 (23.7% below fair value)
  • GF Score™: 95/100 with 2 warning signs

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


PT Siloam International Hospitals Tbk Business Description

Other Exchanges 2LS:Germany
Address No. 15, Jalan Boulevard Sudirman, Floor 32, Gedung Fakultas Kedokteran Universitas Pelita Harapan, Lippo Village, Tangerang, IDN, 15810
PT Siloam International Hospitals Tbk operates a network of hospitals in Indonesia. Its hospitals are located in the Greater Jakarta area and across Java, Sumatra, Kalimantan, Sulawesi, Bali, Nusa Tenggara, Ambon, and other areas across Indonesia, along with several Siloam Clinics. The company offers an integrated, one-stop care ecosystem designed to provide comprehensive healthcare services, spanning examination, diagnosis, clinical management, rehabilitation, and health education. Additionally, it offers special clinical services in the following segments, including neurosciences, neurology, digestive, cardiac, orthopedic, etc., by running the Center of Excellence and specialty centers. The company generates the majority of its revenue by offering hospitalization and outpatient services.
95GF Score

Get the complete analysis for ISX:SILO

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

Rp2,110.00
Price
Rp2,766.97
GF Value