PT Suryamas Dutamakmur Tbk (ISX:SMDM) Beneish M-Score: -2.63 (As of Jun. 25, 2026)


ISX:SMDM PT Suryamas Dutamakmur Tbk ISX:SMDM
64 GF Score
Price Rp560.00
GF Value Rp241.11
Valuation Significantly Overvalued
! 2 Warning Signs
View Full Analysis

What is PT Suryamas Dutamakmur Tbk Beneish M-Score?

PT Suryamas Dutamakmur Tbk ISX:SMDM -6.67% 64 Beneish M-Score is -2.63 as of Jun. 25, 2026. GuruFocus rates ISX:SMDM with a GF Score™ of 64/100 and a GF Value™ of Rp241.11 (Significantly Overvalued). The stock has 2 warning signs investors should review. Among 1,682 Real Estate companies, PT Suryamas Dutamakmur Tbk ranks better than 67.72% 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 -2.63 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:SMDM' s Beneish M-Score Range Over the Past 10 Years
Min: -2.91   Med: -2.58   Max: -0.16
Current: -2.63

During the past 13 years, the highest Beneish M-Score of PT Suryamas Dutamakmur Tbk was -0.16. The lowest was -2.91. And the median was -2.58.


PT Suryamas Dutamakmur Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Suryamas Dutamakmur 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 Suryamas Dutamakmur Tbk Beneish M-Score Chart

PT Suryamas Dutamakmur 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 -2.78 -0.16 -2.54 -1.94 -2.63

PT Suryamas Dutamakmur Tbk Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
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 -1.94 -1.63 -2.40 -3.21 -2.63

PT Suryamas Dutamakmur Tbk Beneish M-Score Competitor Comparison

For the Real Estate - Development subindustry, PT Suryamas Dutamakmur 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 Suryamas Dutamakmur Tbk Beneish M-Score vs Real Estate Industry

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

* The bar in red indicates where PT Suryamas Dutamakmur Tbk's Beneish M-Score falls into.


ISX:SMDM
64GF Score
PT Suryamas Dutamakmur Tbk ISX:SMDM
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Suryamas Dutamakmur 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 Suryamas Dutamakmur 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 * 1.2437+0.528 * 0.9059+0.404 * 1.0168+0.892 * 0.5563+0.115 * 0.5884
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.5298+4.679 * 0.044427-0.327 * 1.0164
=-2.63

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was Rp15,148 Mil.
Revenue was 185733.398 + 55998.203 + 87963.853 + 56389.221 = Rp386,085 Mil.
Gross Profit was 127938.319 + 36122.629 + 49628.888 + 29194.914 = Rp242,885 Mil.
Total Current Assets was Rp1,121,154 Mil.
Total Assets was Rp3,531,806 Mil.
Property, Plant and Equipment(Net PPE) was Rp244,501 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp5,812 Mil.
Selling, General, & Admin. Expense(SGA) was Rp74,800 Mil.
Total Current Liabilities was Rp223,967 Mil.
Long-Term Debt & Capital Lease Obligation was Rp30,764 Mil.
Net Income was 35995.193 + -11919.587 + 5146.868 + -7112.114 = Rp22,110 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -44542.742 + -44716.92 + -11152.405 + -34384.581 = Rp-134,797 Mil.
Total Receivables was Rp21,894 Mil.
Revenue was 156868.674 + 95799.216 + 316839.709 + 124537.61 = Rp694,045 Mil.
Gross Profit was 81645.065 + 60276.176 + 181904.126 + 71696.295 = Rp395,522 Mil.
Total Current Assets was Rp1,128,299 Mil.
Total Assets was Rp3,462,272 Mil.
Property, Plant and Equipment(Net PPE) was Rp245,478 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp3,400 Mil.
Selling, General, & Admin. Expense(SGA) was Rp87,899 Mil.
Total Current Liabilities was Rp195,616 Mil.
Long-Term Debt & Capital Lease Obligation was Rp50,074 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)
=(15147.604 / 386084.675) / (21893.857 / 694045.209)
=0.039234 / 0.031545
=1.2437

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)
=(395521.662 / 694045.209) / (242884.75 / 386084.675)
=0.569879 / 0.629097
=0.9059

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 - (1121154.021 + 244500.765) / 3531805.944) / (1 - (1128298.939 + 245478.064) / 3462272.049)
=0.613327 / 0.603215
=1.0168

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
=386084.675 / 694045.209
=0.5563

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))
=(3399.917 / (3399.917 + 245478.064)) / (5811.503 / (5811.503 + 244500.765))
=0.013661 / 0.023217
=0.5884

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)
=(74799.928 / 386084.675) / (87898.933 / 694045.209)
=0.19374 / 0.126647
=1.5298

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)
=((30763.989 + 223967.488) / 3531805.944) / ((50073.676 + 195616.308) / 3462272.049)
=0.072125 / 0.070962
=1.0164

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
=(22110.36 - 0 - -134796.648) / 3531805.944
=0.044427

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 Suryamas Dutamakmur Tbk has a M-score of -2.63 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 -2.63 mean?
PT Suryamas Dutamakmur Tbk (ISX:SMDM) has a Beneish M-Score of -2.63 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Suryamas Dutamakmur Tbk and its competitors. According to the industry distribution chart, PT Suryamas Dutamakmur Tbk ranks #543 out of 1682 companies in the Real Estate industry, placing it in the top 32.3%.
Is PT Suryamas Dutamakmur Tbk's Beneish M-Score too high?
PT Suryamas Dutamakmur Tbk's current Beneish M-Score is -2.63. Based on the distribution chart, PT Suryamas Dutamakmur Tbk ranks #543 out of 1682 companies in the Real Estate industry, which is above the industry midpoint. Overall, PT Suryamas Dutamakmur Tbk has a GF Score™ of 64/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Suryamas Dutamakmur Tbk's Beneish M-Score compare to competitors?
According to the Real Estate industry distribution chart, PT Suryamas Dutamakmur Tbk ranks #543 out of 1682 companies for Beneish M-Score. This puts PT Suryamas Dutamakmur 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 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 PT Suryamas Dutamakmur Tbk and its competitors. PT Suryamas Dutamakmur Tbk's current Beneish M-Score is -2.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Suryamas Dutamakmur Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Suryamas Dutamakmur Tbk (ISX:SMDM) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp241.11, compared to a current price of Rp560.00 — trading 132.3% above its estimated fair value. The current Beneish M-Score is -2.63. PT Suryamas Dutamakmur Tbk's overall GF Score™ is 64/100 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 Suryamas Dutamakmur Tbk (ISX:SMDM), the current Beneish M-Score is -2.63 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 Suryamas Dutamakmur Tbk (ISX:SMDM) Overvalued in 2026?

Based on GuruFocus' analysis, PT Suryamas Dutamakmur Tbk stock appears to be overvalued. The current stock price of Rp560.00 is trading 132.3% above its estimated GF Value™ of Rp241.11. GuruFocus considers PT Suryamas Dutamakmur Tbk to be Significantly Overvalued.

Key valuation signals for ISX:SMDM:

  • Beneish M-Score: -2.63
  • GF Value™: Rp241.11 vs. price of Rp560.00 (132.3% above fair value)
  • GF Score™: 64/100 with 2 warning signs

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


PT Suryamas Dutamakmur Tbk Business Description

Address Jalan BSD Grand Boulevard, Grand BSD Office Park, My Republic Plaza 3rd floor, BSD Green Office Park, BSD City, Tangerang, IDN, 15345
PT Suryamas Dutamakmur Tbk is an Indonesia based company engaged in the real estate development business. The activities of the company include the sale of land and houses, and the operation of the golf course, country club, hotel, and other resort facilities. The company holds an interest in a project such as Royal Tajur, R Hotel Rancamaya, Mahogany Residence, Rancamaya Golf & Country Club and Harvest City. All the operations are functioned through the regions of Indonesia.
64GF Score

Get the complete analysis for ISX:SMDM

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

Rp560.00
Price
Rp241.11
GF Value