PT Sejahteraraya Anugrahjaya Tbk (ISX:SRAJ) Beneish M-Score: -2.60 (As of Jul. 29, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:SRAJ PT Sejahteraraya Anugrahjaya Tbk ISX:SRAJ
63 GF Score
Price Rp11,000.00
GF Value Rp2,684.15
Valuation Significantly Overvalued
! 1 Warning Sign
View Full Analysis

What is PT Sejahteraraya Anugrahjaya Tbk Beneish M-Score?

PT Sejahteraraya Anugrahjaya Tbk ISX:SRAJ 63 Beneish M-Score is -2.60 as of Jul. 29, 2026. GuruFocus rates ISX:SRAJ with a GF Score™ of 63/100 and a GF Value™ of Rp2,684.15 (Significantly Overvalued). The stock has 1 warning sign investors should review. Among 626 Healthcare Providers & Services companies, PT Sejahteraraya Anugrahjaya Tbk ranks better than 50.96% 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:SRAJ' s Beneish M-Score Range Over the Past 10 Years
Min: -3.13   Med: -2.57   Max: -1.1
Current: -2.6

During the past 13 years, the highest Beneish M-Score of PT Sejahteraraya Anugrahjaya Tbk was -1.10. The lowest was -3.13. And the median was -2.57.


PT Sejahteraraya Anugrahjaya Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Sejahteraraya Anugrahjaya 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 Sejahteraraya Anugrahjaya Tbk Beneish M-Score Chart

PT Sejahteraraya Anugrahjaya 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 -2.57 -2.55 -2.10 -2.78 -2.66

PT Sejahteraraya Anugrahjaya 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 -2.89 -2.82 -2.65 -2.66 -2.60

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

For the Medical Care Facilities subindustry, PT Sejahteraraya Anugrahjaya 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 Sejahteraraya Anugrahjaya Tbk Beneish M-Score vs Healthcare Providers & Services Industry

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

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


ISX:SRAJ
63GF Score
PT Sejahteraraya Anugrahjaya Tbk ISX:SRAJ
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Sejahteraraya Anugrahjaya 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 Sejahteraraya Anugrahjaya 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 * 0.9119+0.528 * 1.0289+0.404 * 1.226+0.892 * 1.2102+0.115 * 0.8816
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1227+4.679 * -0.061455-0.327 * 1.0359
=-2.60

* 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 Rp514,622 Mil.
Revenue was 644900 + 714372 + 686193 + 598491 = Rp2,643,956 Mil.
Gross Profit was 249760 + 304049 + 292323 + 234190 = Rp1,080,322 Mil.
Total Current Assets was Rp2,246,114 Mil.
Total Assets was Rp7,536,726 Mil.
Property, Plant and Equipment(Net PPE) was Rp4,764,124 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp103,153 Mil.
Selling, General, & Admin. Expense(SGA) was Rp395,381 Mil.
Total Current Liabilities was Rp1,544,259 Mil.
Long-Term Debt & Capital Lease Obligation was Rp4,581,701 Mil.
Net Income was -90596 + -110538 + -22911 + -37002 = Rp-261,047 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 100916 + 64953 + 36752 + -498 = Rp202,123 Mil.
Total Receivables was Rp466,296 Mil.
Revenue was 590384 + 616970 + 590569 + 386757 = Rp2,184,680 Mil.
Gross Profit was 228314 + 209708 + 267551 + 212878 = Rp918,451 Mil.
Total Current Assets was Rp2,769,165 Mil.
Total Assets was Rp7,661,500 Mil.
Property, Plant and Equipment(Net PPE) was Rp4,455,791 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp84,835 Mil.
Selling, General, & Admin. Expense(SGA) was Rp290,988 Mil.
Total Current Liabilities was Rp2,053,305 Mil.
Long-Term Debt & Capital Lease Obligation was Rp3,958,133 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)
=(514622 / 2643956) / (466296 / 2184680)
=0.194641 / 0.213439
=0.9119

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)
=(918451 / 2184680) / (1080322 / 2643956)
=0.420405 / 0.408601
=1.0289

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 - (2246114 + 4764124) / 7536726) / (1 - (2769165 + 4455791) / 7661500)
=0.069856 / 0.056979
=1.226

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
=2643956 / 2184680
=1.2102

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))
=(84835 / (84835 + 4455791)) / (103153 / (103153 + 4764124))
=0.018684 / 0.021193
=0.8816

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)
=(395381 / 2643956) / (290988 / 2184680)
=0.149541 / 0.133195
=1.1227

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)
=((4581701 + 1544259) / 7536726) / ((3958133 + 2053305) / 7661500)
=0.812814 / 0.784629
=1.0359

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
=(-261047 - 0 - 202123) / 7536726
=-0.061455

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 Sejahteraraya Anugrahjaya Tbk has a M-score of -2.60 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 -2.60 mean?
PT Sejahteraraya Anugrahjaya Tbk (ISX:SRAJ) has a Beneish M-Score of -2.60 as of Jul. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Sejahteraraya Anugrahjaya Tbk and its competitors. According to the industry distribution chart, PT Sejahteraraya Anugrahjaya Tbk ranks #307 out of 626 companies in the Healthcare Providers & Services industry, placing it in the top 49%.
Is PT Sejahteraraya Anugrahjaya Tbk's Beneish M-Score too high?
PT Sejahteraraya Anugrahjaya Tbk's current Beneish M-Score is -2.60. Based on the distribution chart, PT Sejahteraraya Anugrahjaya Tbk ranks #307 out of 626 companies in the Healthcare Providers & Services industry, which is above the industry midpoint. Overall, PT Sejahteraraya Anugrahjaya Tbk has a GF Score™ of 63/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Sejahteraraya Anugrahjaya Tbk's Beneish M-Score compare to HCA and THC?
According to the Healthcare Providers & Services industry distribution chart, PT Sejahteraraya Anugrahjaya Tbk ranks #307 out of 626 companies for Beneish M-Score. This puts PT Sejahteraraya Anugrahjaya 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 Sejahteraraya Anugrahjaya Tbk and its competitors. PT Sejahteraraya Anugrahjaya Tbk's current Beneish M-Score is -2.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Sejahteraraya Anugrahjaya Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Sejahteraraya Anugrahjaya Tbk (ISX:SRAJ) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp2,684.15, compared to a current price of Rp11,000.00 — trading 309.8% above its estimated fair value. The current Beneish M-Score is -2.60. PT Sejahteraraya Anugrahjaya Tbk's overall GF Score™ is 63/100 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 Sejahteraraya Anugrahjaya Tbk (ISX:SRAJ), the current Beneish M-Score is -2.60 as of Jul. 29, 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 Sejahteraraya Anugrahjaya Tbk (ISX:SRAJ) Overvalued in 2026?

Based on GuruFocus' analysis, PT Sejahteraraya Anugrahjaya Tbk stock appears to be overvalued. The current stock price of Rp11,000.00 is trading 309.8% above its estimated GF Value™ of Rp2,684.15. GuruFocus considers PT Sejahteraraya Anugrahjaya Tbk to be Significantly Overvalued.

Key valuation signals for ISX:SRAJ:

  • Beneish M-Score: -2.60
  • GF Value™: Rp2,684.15 vs. price of Rp11,000.00 (309.8% above fair value)
  • GF Score™: 63/100 with 1 warning sign

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


PT Sejahteraraya Anugrahjaya Tbk Business Description

Address Jalan Honoris Raya Kav. 6, Kota Modern (Modernland), Kelapa Indah, Banten, Tangerang, IDN, 15117
PT Sejahteraraya Anugrahjaya Tbk operates hospitals and offers health care services. The company provides healthcare services encompassing medical services, supporting medical services, outpatient care, inpatient care, and emergency services. In addition, the company also delivers hospital management and operational services. It classifies its revenues into two main business activities, namely inpatient services and outpatient services. The majority of revenue is derived from the inpatient services business. The company is divided into four geographical areas: namely DKI Jakarta, Banten, West Java, and East Java.
63GF Score

Get the complete analysis for ISX:SRAJ

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

Rp11,000.00
Price
Rp2,684.15
GF Value