PT Mandom Indonesia Tbk (ISX:TCID) Beneish M-Score: -3.02 (As of Jun. 26, 2026)


ISX:TCID PT Mandom Indonesia Tbk ISX:TCID
74 GF Score
Price Rp2,820.00
GF Value Rp2,841.73
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is PT Mandom Indonesia Tbk Beneish M-Score?

PT Mandom Indonesia Tbk ISX:TCID 74 Beneish M-Score is -3.02 as of Jun. 26, 2026. GuruFocus rates ISX:TCID with a GF Score™ of 74/100 and a GF Value™ of Rp2,841.73 (Fairly Valued). The stock has 1 warning sign investors should review. Among 1,849 Consumer Packaged Goods companies, PT Mandom Indonesia Tbk ranks better than 83.61% 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 -3.02 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:TCID' s Beneish M-Score Range Over the Past 10 Years
Min: -3.2   Med: -2.72   Max: -1.65
Current: -3.02

During the past 13 years, the highest Beneish M-Score of PT Mandom Indonesia Tbk was -1.65. The lowest was -3.20. And the median was -2.72.


PT Mandom Indonesia Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Mandom Indonesia 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 Mandom Indonesia Tbk Beneish M-Score Chart

PT Mandom Indonesia 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 -2.92 -2.78 -2.76 -2.91 -2.50

PT Mandom Indonesia 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 -2.11 -2.60 -2.67 -2.50 -3.02

ISX:TCID vs PG, CL, KVUE: Beneish M-Score Comparison

For the Household & Personal Products subindustry, PT Mandom Indonesia 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 Mandom Indonesia Tbk Beneish M-Score vs Consumer Packaged Goods Industry

For the Consumer Packaged Goods industry and Consumer Defensive sector, PT Mandom Indonesia Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:TCID
74GF Score
PT Mandom Indonesia Tbk ISX:TCID
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Mandom Indonesia 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 Mandom Indonesia 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 * 0.863+0.528 * 0.6662+0.404 * 0.9841+0.892 * 1.0519+0.115 * 1.1296
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.3083+4.679 * -0.059548-0.327 * 0.8742
=-3.02

* 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 Rp358,840 Mil.
Revenue was 513657.911 + 565183.854 + 509088.723 + 521034.484 = Rp2,108,965 Mil.
Gross Profit was 145511.258 + 115415.928 + 133525.137 + 146038.265 = Rp540,491 Mil.
Total Current Assets was Rp1,613,921 Mil.
Total Assets was Rp2,290,482 Mil.
Property, Plant and Equipment(Net PPE) was Rp585,623 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp15,213 Mil.
Selling, General, & Admin. Expense(SGA) was Rp270,971 Mil.
Total Current Liabilities was Rp245,973 Mil.
Long-Term Debt & Capital Lease Obligation was Rp4,615 Mil.
Net Income was 26175.831 + -18074.198 + -15071.287 + 18214.435 = Rp11,245 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 105823.684 + 57645.895 + -75197.926 + 59366.296 = Rp147,638 Mil.
Total Receivables was Rp395,287 Mil.
Revenue was 551246.383 + 514784.854 + 490865.418 + 448102.252 = Rp2,004,999 Mil.
Gross Profit was 156826.64 + 87674.399 + 35381.362 + 62446.836 = Rp342,329 Mil.
Total Current Assets was Rp1,573,724 Mil.
Total Assets was Rp2,289,037 Mil.
Property, Plant and Equipment(Net PPE) was Rp622,963 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp18,341 Mil.
Selling, General, & Admin. Expense(SGA) was Rp196,904 Mil.
Total Current Liabilities was Rp277,410 Mil.
Long-Term Debt & Capital Lease Obligation was Rp9,071 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)
=(358839.566 / 2108964.972) / (395286.854 / 2004998.907)
=0.17015 / 0.197151
=0.863

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)
=(342329.237 / 2004998.907) / (540490.588 / 2108964.972)
=0.170738 / 0.256282
=0.6662

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 - (1613920.973 + 585622.701) / 2290482.417) / (1 - (1573723.786 + 622963.3) / 2289036.657)
=0.039703 / 0.040344
=0.9841

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
=2108964.972 / 2004998.907
=1.0519

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))
=(18341.157 / (18341.157 + 622963.3)) / (15212.819 / (15212.819 + 585622.701))
=0.0286 / 0.025319
=1.1296

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)
=(270970.632 / 2108964.972) / (196904.02 / 2004998.907)
=0.128485 / 0.098207
=1.3083

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)
=((4615.066 + 245972.773) / 2290482.417) / ((9070.508 + 277410.43) / 2289036.657)
=0.109404 / 0.125153
=0.8742

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
=(11244.781 - 0 - 147637.949) / 2290482.417
=-0.059548

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 Mandom Indonesia Tbk has a M-score of -3.02 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 -3.02 mean?
PT Mandom Indonesia Tbk (ISX:TCID) has a Beneish M-Score of -3.02 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Mandom Indonesia Tbk and its competitors. According to the industry distribution chart, PT Mandom Indonesia Tbk ranks #303 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 16.4%.
Is PT Mandom Indonesia Tbk's Beneish M-Score too high?
PT Mandom Indonesia Tbk's current Beneish M-Score is -3.02. Based on the distribution chart, PT Mandom Indonesia Tbk ranks #303 out of 1849 companies in the Consumer Packaged Goods industry, which is in the top quartile — a strong position relative to peers. Overall, PT Mandom Indonesia Tbk has a GF Score™ of 74/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Mandom Indonesia Tbk's Beneish M-Score compare to PG and CL?
According to the Consumer Packaged Goods industry distribution chart, PT Mandom Indonesia Tbk ranks #303 out of 1849 companies for Beneish M-Score. This places PT Mandom Indonesia Tbk in the top 16% of its industry — outperforming the majority of peers. 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 Consumer Packaged Goods company?
A good Beneish M-Score depends on the Consumer Packaged Goods 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 Mandom Indonesia Tbk and its competitors. PT Mandom Indonesia Tbk's current Beneish M-Score is -3.02. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Mandom Indonesia Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Mandom Indonesia Tbk (ISX:TCID) is currently considered Fairly Valued. The stock's GF Value™ is Rp2,841.73, compared to a current price of Rp2,820.00 — trading 0.8% below its estimated fair value. The current Beneish M-Score is -3.02. PT Mandom Indonesia Tbk's overall GF Score™ is 74/100 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 Mandom Indonesia Tbk (ISX:TCID), the current Beneish M-Score is -3.02 as of Jun. 26, 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 Mandom Indonesia Tbk (ISX:TCID) Overvalued in 2026?

Based on GuruFocus' analysis, PT Mandom Indonesia Tbk stock appears to be undervalued. The current stock price of Rp2,820.00 is trading 0.8% below its estimated GF Value™ of Rp2,841.73. GuruFocus considers PT Mandom Indonesia Tbk to be Fairly Valued.

Key valuation signals for ISX:TCID:

  • Beneish M-Score: -3.02
  • GF Value™: Rp2,841.73 vs. price of Rp2,820.00 (0.8% below fair value)
  • GF Score™: 74/100 with 1 warning sign

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


PT Mandom Indonesia Tbk Business Description

Address Jalan. Jend. Sudirman Kavling 1, Wisma 46 Kota BNI, Suite 7.01, 7th Floor, Jakarta, IDN, 10220
PT Mandom Indonesia Tbk is an Indonesia-based company. It is engaged in the manufacture of cosmetics products. It operates through single segment namely Cosmetics. It markets its product under the brand GATSBY, PUCELLE, and LOVILLEA. Additionally, it also produces other products under the brand Tancho, Mandom, Lovillea, Miratone, and others. The company exports its goods both domestic and international markets including the United Arab Emirates, Malaysia, Japan, Thailand, Philippines, India, Singapore, Korea, Vietnam, China, Hongkong, and Taiwan.
74GF Score

Get the complete analysis for ISX:TCID

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

Rp2,820.00
Price
Rp2,841.73
GF Value