PT Gaya Abadi Sempurna Tbk (ISX:SLIS) Beneish M-Score: 2.12 (As of Jun. 25, 2026)


ISX:SLIS PT Gaya Abadi Sempurna Tbk ISX:SLIS
62 GF Score
Price Rp62.00
GF Value Rp25.49
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is PT Gaya Abadi Sempurna Tbk Beneish M-Score?

PT Gaya Abadi Sempurna Tbk ISX:SLIS -3.13% 62 Beneish M-Score is 2.12 as of Jun. 25, 2026. GuruFocus rates ISX:SLIS with a GF Score™ of 62/100 and a GF Value™ of Rp25.49 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 2,403 Hardware companies, PT Gaya Abadi Sempurna Tbk ranks worse than 97.79% 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 2.12 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for PT Gaya Abadi Sempurna Tbk's Beneish M-Score or its related term are showing as below:

ISX:SLIS' s Beneish M-Score Range Over the Past 10 Years
Min: -4.08   Med: -1.96   Max: 2.12
Current: 2.12

During the past 10 years, the highest Beneish M-Score of PT Gaya Abadi Sempurna Tbk was 2.12. The lowest was -4.08. And the median was -1.96.


PT Gaya Abadi Sempurna Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Gaya Abadi Sempurna 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 Gaya Abadi Sempurna Tbk Beneish M-Score Chart

PT Gaya Abadi Sempurna 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 -1.99 -1.82 -1.38 -3.01 -1.57

PT Gaya Abadi Sempurna 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 -3.19 -4.08 -3.33 -1.57 2.12

ISX:SLIS vs SNX, ARW, AVT: Beneish M-Score Comparison

For the Electronics & Computer Distribution subindustry, PT Gaya Abadi Sempurna 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 Gaya Abadi Sempurna Tbk Beneish M-Score vs Hardware Industry

For the Hardware industry and Technology sector, PT Gaya Abadi Sempurna Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Gaya Abadi Sempurna Tbk's Beneish M-Score falls into.


ISX:SLIS
62GF Score
PT Gaya Abadi Sempurna Tbk ISX:SLIS
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Gaya Abadi Sempurna 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 Gaya Abadi Sempurna 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 * 1.7133+0.528 * 1.6481+0.404 * 12.1349+0.892 * 0.4685+0.115 * 1.5896
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.887+4.679 * -0.061652-0.327 * 1.1449
=2.12

* 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 Rp111,612 Mil.
Revenue was 48410.924 + 65737.004 + 45553.94 + 36550.218 = Rp196,252 Mil.
Gross Profit was 2962.329 + -7349.962 + 9757.018 + 2778.275 = Rp8,148 Mil.
Total Current Assets was Rp306,247 Mil.
Total Assets was Rp415,640 Mil.
Property, Plant and Equipment(Net PPE) was Rp50,124 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp514 Mil.
Selling, General, & Admin. Expense(SGA) was Rp26,952 Mil.
Total Current Liabilities was Rp52,872 Mil.
Long-Term Debt & Capital Lease Obligation was Rp11,868 Mil.
Net Income was -4427.96 + -13826.654 + 2982.678 + -12774.633 = Rp-28,047 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -637.493 + -3776.013 + -3726.255 + 5718.13 = Rp-2,422 Mil.
Total Receivables was Rp139,051 Mil.
Revenue was 47527.043 + 97771.209 + 141135.631 + 132454.709 = Rp418,889 Mil.
Gross Profit was 6934.343 + 5574.534 + 11694.823 + 4457.709 = Rp28,661 Mil.
Total Current Assets was Rp368,022 Mil.
Total Assets was Rp426,411 Mil.
Property, Plant and Equipment(Net PPE) was Rp53,378 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp875 Mil.
Selling, General, & Admin. Expense(SGA) was Rp30,486 Mil.
Total Current Liabilities was Rp57,323 Mil.
Long-Term Debt & Capital Lease Obligation was Rp691 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)
=(111612.067 / 196252.086) / (139050.796 / 418888.592)
=0.568718 / 0.331952
=1.7133

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)
=(28661.409 / 418888.592) / (8147.66 / 196252.086)
=0.068423 / 0.041516
=1.6481

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 - (306247.254 + 50123.928) / 415640.052) / (1 - (368022.35 + 53378.128) / 426411.145)
=0.142597 / 0.011751
=12.1349

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
=196252.086 / 418888.592
=0.4685

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))
=(874.542 / (874.542 + 53378.128)) / (513.535 / (513.535 + 50123.928))
=0.01612 / 0.010141
=1.5896

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)
=(26951.96 / 196252.086) / (30486.42 / 418888.592)
=0.137333 / 0.072779
=1.887

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)
=((11868.356 + 52872.092) / 415640.052) / ((690.759 + 57322.603) / 426411.145)
=0.155761 / 0.13605
=1.1449

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
=(-28046.569 - 0 - -2421.631) / 415640.052
=-0.061652

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 Gaya Abadi Sempurna Tbk has a M-score of 2.12 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 2.12 mean?
PT Gaya Abadi Sempurna Tbk (ISX:SLIS) has a Beneish M-Score of 2.12 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Gaya Abadi Sempurna Tbk and its competitors. According to the industry distribution chart, PT Gaya Abadi Sempurna Tbk ranks #2350 out of 2403 companies in the Hardware industry, placing it in the top 97.8%.
Is PT Gaya Abadi Sempurna Tbk's Beneish M-Score too high?
PT Gaya Abadi Sempurna Tbk's current Beneish M-Score is 2.12. Based on the distribution chart, PT Gaya Abadi Sempurna Tbk ranks #2350 out of 2403 companies in the Hardware industry, which is in the bottom quartile relative to peers. Overall, PT Gaya Abadi Sempurna Tbk has a GF Score™ of 62/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Gaya Abadi Sempurna Tbk's Beneish M-Score compare to SNX and ARW?
According to the Hardware industry distribution chart, PT Gaya Abadi Sempurna Tbk ranks #2350 out of 2403 companies for Beneish M-Score. This places PT Gaya Abadi Sempurna 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 Hardware company?
A good Beneish M-Score depends on the Hardware 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 Gaya Abadi Sempurna Tbk and its competitors. PT Gaya Abadi Sempurna Tbk's current Beneish M-Score is 2.12. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Gaya Abadi Sempurna Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Gaya Abadi Sempurna Tbk (ISX:SLIS) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp25.49, compared to a current price of Rp62.00 — trading 143.2% above its estimated fair value. The current Beneish M-Score is 2.12. PT Gaya Abadi Sempurna Tbk's overall GF Score™ is 62/100 with 7 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 Gaya Abadi Sempurna Tbk (ISX:SLIS), the current Beneish M-Score is 2.12 as of Jun. 25, 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 Gaya Abadi Sempurna Tbk (ISX:SLIS) Overvalued in 2026?

Based on GuruFocus' analysis, PT Gaya Abadi Sempurna Tbk stock appears to be overvalued. The current stock price of Rp62.00 is trading 143.2% above its estimated GF Value™ of Rp25.49. GuruFocus considers PT Gaya Abadi Sempurna Tbk to be Significantly Overvalued.

Key valuation signals for ISX:SLIS:

  • Beneish M-Score: 2.12
  • GF Value™: Rp25.49 vs. price of Rp62.00 (143.2% above fair value)
  • GF Score™: 62/100 with 7 warning signs

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


PT Gaya Abadi Sempurna Tbk Business Description

Address Jalan Raya Serang Km 14.2 No 8, Pasir Gadung, Cikupa, Tangerang, Banten, IDN, 15710
PT Gaya Abadi Sempurna Tbk is engaged in the import and trade of raw materials and semi-finished goods for spare parts of electronic and electrical products, as well as for electric and non-electric bicycles. Its segments are Electronic components and Electric Bicycles. The maximum revenue is from the Electronic components segment.
62GF Score

Get the complete analysis for ISX:SLIS

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

Rp62.00
Price
Rp25.49
GF Value