PTrana Mitra Luas TBK (ISX:SMIL) Beneish M-Score: -0.51 (As of Jun. 24, 2026)


ISX:SMIL PT Sarana Mitra Luas TBK ISX:SMIL
90 GF Score
Price Rp276.00
GF Value Rp261.51
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is PTrana Mitra Luas TBK Beneish M-Score?

PTrana Mitra Luas TBK ISX:SMIL -1.43% 90 Beneish M-Score is -0.51 as of Jun. 24, 2026. GuruFocus rates ISX:SMIL with a GF Score™ of 90/100 and a GF Value™ of Rp261.51 (Fairly Valued). The stock has 6 warning signs investors should review. Among 1,020 Business Services companies, PTrana Mitra Luas TBK ranks worse than 93.82% 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 -0.51 higher than -1.78, which implies that the company might have manipulated its financial results.

The historical rank and industry rank for PTrana Mitra Luas TBK's Beneish M-Score or its related term are showing as below:

ISX:SMIL' s Beneish M-Score Range Over the Past 10 Years
Min: -3.51   Med: -3   Max: -0.51
Current: -0.51

During the past 7 years, the highest Beneish M-Score of PTrana Mitra Luas TBK was -0.51. The lowest was -3.51. And the median was -3.00.


PTrana Mitra Luas TBK Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PTrana Mitra Luas 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.

PTrana Mitra Luas TBK Beneish M-Score Chart

PTrana Mitra Luas TBK Annual Data
Trend Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -1.70 -3.06 -0.51

PTrana Mitra Luas TBK Quarterly Data
Dec19 Dec20 Dec21 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 -3.04 -3.00 -2.64 -0.51 -0.51

ISX:SMIL vs URI, SUNB, AER: Beneish M-Score Comparison

For the Rental & Leasing Services subindustry, PTrana Mitra Luas 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.


PTrana Mitra Luas TBK Beneish M-Score vs Business Services Industry

For the Business Services industry and Industrials sector, PTrana Mitra Luas TBK's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PTrana Mitra Luas TBK's Beneish M-Score falls into.


ISX:SMIL
90GF Score
PT Sarana Mitra Luas TBK ISX:SMIL
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PTrana Mitra Luas 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 PTrana Mitra Luas 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 * 0.9089+0.528 * 1.0093+0.404 * 7.1523+0.892 * 1.1865+0.115 * 0.8908
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.868+4.679 * -0.125487-0.327 * 1.068
=-0.51

* 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 Rp144,089 Mil.
Revenue was 128828.469 + 83833.618 + 115190.599 + 109806.44 = Rp437,659 Mil.
Gross Profit was 49105.463 + 10191.475 + 50965.685 + 53936.501 = Rp164,199 Mil.
Total Current Assets was Rp346,722 Mil.
Total Assets was Rp1,183,156 Mil.
Property, Plant and Equipment(Net PPE) was Rp781,887 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp2,745 Mil.
Selling, General, & Admin. Expense(SGA) was Rp9,280 Mil.
Total Current Liabilities was Rp98,726 Mil.
Long-Term Debt & Capital Lease Obligation was Rp311,781 Mil.
Net Income was 30747.803 + -11914.087 + 27583.408 + 23259.537 = Rp69,677 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 36898.656 + 106523.464 + 28284.859 + 46440.095 = Rp218,147 Mil.
Total Receivables was Rp133,618 Mil.
Revenue was 100448.152 + 98063.401 + 89748.676 + 80619.597 = Rp368,880 Mil.
Gross Profit was 41999.22 + 47126.892 + 32506.402 + 18047.993 = Rp139,681 Mil.
Total Current Assets was Rp514,624 Mil.
Total Assets was Rp1,116,508 Mil.
Property, Plant and Equipment(Net PPE) was Rp594,687 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp1,860 Mil.
Selling, General, & Admin. Expense(SGA) was Rp9,011 Mil.
Total Current Liabilities was Rp67,600 Mil.
Long-Term Debt & Capital Lease Obligation was Rp295,115 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)
=(144088.656 / 437659.126) / (133618.059 / 368879.826)
=0.329226 / 0.362227
=0.9089

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)
=(139680.507 / 368879.826) / (164199.124 / 437659.126)
=0.378661 / 0.375176
=1.0093

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 - (346721.534 + 781886.942) / 1183156.328) / (1 - (514624.423 + 594686.692) / 1116507.74)
=0.046104 / 0.006446
=7.1523

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
=437659.126 / 368879.826
=1.1865

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))
=(1859.619 / (1859.619 + 594686.692)) / (2745.055 / (2745.055 + 781886.942))
=0.003117 / 0.003499
=0.8908

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)
=(9280.024 / 437659.126) / (9011.086 / 368879.826)
=0.021204 / 0.024428
=0.868

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)
=((311781.004 + 98725.515) / 1183156.328) / ((295115.424 + 67600.18) / 1116507.74)
=0.346959 / 0.324866
=1.068

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
=(69676.661 - 0 - 218147.074) / 1183156.328
=-0.125487

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.

PTrana Mitra Luas TBK has a M-score of -0.51 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 -0.51 mean?
PTrana Mitra Luas TBK (ISX:SMIL) has a Beneish M-Score of -0.51 as of Jun. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PTrana Mitra Luas TBK and its competitors. According to the industry distribution chart, PTrana Mitra Luas TBK ranks #957 out of 1020 companies in the Business Services industry, placing it in the top 93.8%.
Is PTrana Mitra Luas TBK's Beneish M-Score too high?
PTrana Mitra Luas TBK's current Beneish M-Score is -0.51. Based on the distribution chart, PTrana Mitra Luas TBK ranks #957 out of 1020 companies in the Business Services industry, which is in the bottom quartile relative to peers. Overall, PTrana Mitra Luas TBK has a GF Score™ of 90/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PTrana Mitra Luas TBK's Beneish M-Score compare to URI and SUNB?
According to the Business Services industry distribution chart, PTrana Mitra Luas TBK ranks #957 out of 1020 companies for Beneish M-Score. This places PTrana Mitra Luas 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 Business Services company?
A good Beneish M-Score depends on the Business 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 PTrana Mitra Luas TBK and its competitors. PTrana Mitra Luas TBK's current Beneish M-Score is -0.51. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PTrana Mitra Luas TBK stock overvalued right now?
Based on GuruFocus' analysis, PTrana Mitra Luas TBK (ISX:SMIL) is currently considered Fairly Valued. The stock's GF Value™ is Rp261.51, compared to a current price of Rp276.00 — trading 5.5% above its estimated fair value. The current Beneish M-Score is -0.51. PTrana Mitra Luas TBK's overall GF Score™ is 90/100 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 PTrana Mitra Luas TBK (ISX:SMIL), the current Beneish M-Score is -0.51 as of Jun. 24, 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 PTrana Mitra Luas TBK (ISX:SMIL) Overvalued in 2026?

Based on GuruFocus' analysis, PTrana Mitra Luas TBK stock appears to be overvalued. The current stock price of Rp276.00 is trading 5.5% above its estimated GF Value™ of Rp261.51. GuruFocus considers PTrana Mitra Luas TBK to be Fairly Valued.

Key valuation signals for ISX:SMIL:

  • Beneish M-Score: -0.51
  • GF Value™: Rp261.51 vs. price of Rp276.00 (5.5% above fair value)
  • GF Score™: 90/100 with 6 warning signs

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


PTrana Mitra Luas TBK Business Description

Address Jalan Kenari Utama II, Block C, No.03 & 05A, Cibatu, Kecamatan Cikarang Selatan, Jawa Barat, Bekasi, IDN, 17530
PT Sarana Mitra Luas TBK is a forklift rental company with a total fleet of more than 3,000 units. Apart from rental, It also provides other material handling solutions such as selling and servicing forklifts. The company only has two business segments, namely forklift sales and rent services generating the majority revenue.
90GF Score

Get the complete analysis for ISX:SMIL

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

Rp276.00
Price
Rp261.51
GF Value