PT Sona Topas Tourism Industry Tbk (ISX:SONA) Beneish M-Score: -2.63 (As of Jun. 27, 2026)


ISX:SONA PT Sona Topas Tourism Industry Tbk ISX:SONA
83 GF Score
Price Rp2,260.00
GF Value Rp2,670.37
Valuation Modestly Undervalued
! 1 Warning Sign
View Full Analysis

What is PT Sona Topas Tourism Industry Tbk Beneish M-Score?

PT Sona Topas Tourism Industry Tbk ISX:SONA -0.44% 83 Beneish M-Score is -2.63 as of Jun. 27, 2026. GuruFocus rates ISX:SONA with a GF Score™ of 83/100 and a GF Value™ of Rp2,670.37 (Modestly Undervalued). The stock has 1 warning sign investors should review. Among 824 Travel & Leisure companies, PT Sona Topas Tourism Industry Tbk ranks worse than 50.49% 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 Sona Topas Tourism Industry Tbk's Beneish M-Score or its related term are showing as below:

ISX:SONA' s Beneish M-Score Range Over the Past 10 Years
Min: -6.98   Med: -2.72   Max: 654.69
Current: -2.63

During the past 13 years, the highest Beneish M-Score of PT Sona Topas Tourism Industry Tbk was 654.69. The lowest was -6.98. And the median was -2.72.


PT Sona Topas Tourism Industry Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Sona Topas Tourism Industry 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 Sona Topas Tourism Industry Tbk Beneish M-Score Chart

PT Sona Topas Tourism Industry 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 0.33 -1.69 -2.95 -3.04 -2.80

PT Sona Topas Tourism Industry 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 -3.03 -2.99 -3.69 -2.80 -2.63

ISX:SONA vs BKNG, ABNB, RCL: Beneish M-Score Comparison

For the Travel Services subindustry, PT Sona Topas Tourism Industry 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 Sona Topas Tourism Industry Tbk Beneish M-Score vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, PT Sona Topas Tourism Industry Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Sona Topas Tourism Industry Tbk's Beneish M-Score falls into.


ISX:SONA
83GF Score
PT Sona Topas Tourism Industry Tbk ISX:SONA
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Sona Topas Tourism Industry 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 Sona Topas Tourism Industry 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 * 1.1062+0.528 * 0.9272+0.404 * 0.8387+0.892 * 1.0782+0.115 * 0.8609
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.969+4.679 * -0.054002-0.327 * 0.8483
=-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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was Rp5,278 Mil.
Revenue was 198337.132 + 221227.615 + 272175.848 + 229657.463 = Rp921,398 Mil.
Gross Profit was 106119.348 + 119557.406 + 149434.555 + 126296.703 = Rp501,408 Mil.
Total Current Assets was Rp746,202 Mil.
Total Assets was Rp972,559 Mil.
Property, Plant and Equipment(Net PPE) was Rp137,916 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp70,431 Mil.
Selling, General, & Admin. Expense(SGA) was Rp191,302 Mil.
Total Current Liabilities was Rp158,957 Mil.
Long-Term Debt & Capital Lease Obligation was Rp51,107 Mil.
Net Income was 3409.329 + 29233.21 + 34306.444 + 18818.645 = Rp85,768 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 15121.646 + 7266.507 + 69823.619 + 46076.056 = Rp138,288 Mil.
Total Receivables was Rp4,425 Mil.
Revenue was 176726.818 + 203610.353 + 272548.693 + 201706.108 = Rp854,592 Mil.
Gross Profit was 98237.152 + 89087.534 + 128726.199 + 115133.485 = Rp431,184 Mil.
Total Current Assets was Rp647,080 Mil.
Total Assets was Rp906,639 Mil.
Property, Plant and Equipment(Net PPE) was Rp161,252 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp66,192 Mil.
Selling, General, & Admin. Expense(SGA) was Rp183,104 Mil.
Total Current Liabilities was Rp146,130 Mil.
Long-Term Debt & Capital Lease Obligation was Rp84,704 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)
=(5278.042 / 921398.058) / (4425.215 / 854591.972)
=0.005728 / 0.005178
=1.1062

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)
=(431184.37 / 854591.972) / (501408.012 / 921398.058)
=0.50455 / 0.544182
=0.9272

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 - (746201.597 + 137916.021) / 972558.843) / (1 - (647079.727 + 161252.161) / 906638.834)
=0.090937 / 0.10843
=0.8387

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
=921398.058 / 854591.972
=1.0782

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))
=(66192.38 / (66192.38 + 161252.161)) / (70430.573 / (70430.573 + 137916.021))
=0.291026 / 0.338045
=0.8609

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)
=(191301.866 / 921398.058) / (183103.945 / 854591.972)
=0.207621 / 0.214259
=0.969

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)
=((51107.158 + 158957.271) / 972558.843) / ((84703.861 + 146129.845) / 906638.834)
=0.215991 / 0.254604
=0.8483

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
=(85767.628 - 0 - 138287.828) / 972558.843
=-0.054002

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 Sona Topas Tourism Industry 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 Sona Topas Tourism Industry Tbk (ISX:SONA) has a Beneish M-Score of -2.63 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Sona Topas Tourism Industry Tbk and its competitors. According to the industry distribution chart, PT Sona Topas Tourism Industry Tbk ranks #416 out of 824 companies in the Travel & Leisure industry, placing it in the top 50.5%.
Is PT Sona Topas Tourism Industry Tbk's Beneish M-Score too high?
PT Sona Topas Tourism Industry Tbk's current Beneish M-Score is -2.63. Based on the distribution chart, PT Sona Topas Tourism Industry Tbk ranks #416 out of 824 companies in the Travel & Leisure industry, which is below the industry midpoint. Overall, PT Sona Topas Tourism Industry Tbk has a GF Score™ of 83/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does PT Sona Topas Tourism Industry Tbk's Beneish M-Score compare to BKNG and ABNB?
According to the Travel & Leisure industry distribution chart, PT Sona Topas Tourism Industry Tbk ranks #416 out of 824 companies for Beneish M-Score. This places PT Sona Topas Tourism Industry 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 Travel & Leisure company?
A good Beneish M-Score depends on the Travel & Leisure 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 Sona Topas Tourism Industry Tbk and its competitors. PT Sona Topas Tourism Industry 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 Sona Topas Tourism Industry Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Sona Topas Tourism Industry Tbk (ISX:SONA) is currently considered Modestly Undervalued. The stock's GF Value™ is Rp2,670.37, compared to a current price of Rp2,260.00 — trading 15.4% below its estimated fair value. The current Beneish M-Score is -2.63. PT Sona Topas Tourism Industry Tbk's overall GF Score™ is 83/100 with 1 warning sign 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 Sona Topas Tourism Industry Tbk (ISX:SONA), the current Beneish M-Score is -2.63 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 Sona Topas Tourism Industry Tbk (ISX:SONA) Overvalued in 2026?

Based on GuruFocus' analysis, PT Sona Topas Tourism Industry Tbk stock appears to be undervalued. The current stock price of Rp2,260.00 is trading 15.4% below its estimated GF Value™ of Rp2,670.37. GuruFocus considers PT Sona Topas Tourism Industry Tbk to be Modestly Undervalued.

Key valuation signals for ISX:SONA:

  • Beneish M-Score: -2.63
  • GF Value™: Rp2,670.37 vs. price of Rp2,260.00 (15.4% below fair value)
  • GF Score™: 83/100 with 1 warning sign

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


PT Sona Topas Tourism Industry Tbk Business Description

Address Jalan Jend. Sudirman Kav. 60, Menara Sudirman, Lantai 20, Jakarta, IDN, 12190
PT Sona Topas Tourism Industry Tbk provides domestic and international travel-related services in Indonesia. The company operates through two divisions: Travel and Travel Retail Shops. The company generates the majority of its revenue from the Travel Retail Shop division, which operates retail shops in Bali, Jakarta, Surabaya, Lombok, Medan, and Batam. Travel division includes Selling tours and travel tickets, especially to the domestic market, and handling of related documents and tours. Geographically, the company generates the majority of its revenue from Bali.
83GF Score

Get the complete analysis for ISX:SONA

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

Rp2,260.00
Price
Rp2,670.37
GF Value