PT Ulima Nitra Tbk (ISX:UNIQ) Beneish M-Score: -1.23 (As of Jun. 27, 2026)


ISX:UNIQ PT Ulima Nitra Tbk ISX:UNIQ
65 GF Score
Price Rp103.00
GF Value Rp283.87
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is PT Ulima Nitra Tbk Beneish M-Score?

PT Ulima Nitra Tbk ISX:UNIQ +6.19% 65 Beneish M-Score is -1.23 as of Jun. 27, 2026. GuruFocus rates ISX:UNIQ with a GF Score™ of 65/100 and a GF Value™ of Rp283.87 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 119 Other Energy Sources companies, PT Ulima Nitra Tbk ranks worse than 89.92% 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 -1.23 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ISX:UNIQ' s Beneish M-Score Range Over the Past 10 Years
Min: -3.46   Med: -2.96   Max: 5.9
Current: -1.23

During the past 9 years, the highest Beneish M-Score of PT Ulima Nitra Tbk was 5.90. The lowest was -3.46. And the median was -2.96.


PT Ulima Nitra Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Ulima Nitra 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 Ulima Nitra Tbk Beneish M-Score Chart

PT Ulima Nitra Tbk Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only 0.00 -3.29 -2.68 5.90 -2.89

PT Ulima Nitra 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 -3.46 -0.01 -2.82 -2.89 -1.23

PT Ulima Nitra Tbk Beneish M-Score Competitor Comparison

For the Thermal Coal subindustry, PT Ulima Nitra 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 Ulima Nitra Tbk Beneish M-Score vs Other Energy Sources Industry

For the Other Energy Sources industry and Energy sector, PT Ulima Nitra Tbk's Beneish M-Score distribution charts can be found below:

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


ISX:UNIQ
65GF Score
PT Ulima Nitra Tbk ISX:UNIQ
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Ulima Nitra 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 Ulima Nitra 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 * 1.7709+0.528 * 1.5587+0.404 * 3.0558+0.892 * 0.7214+0.115 * 0.8968
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1243+4.679 * -0.059745-0.327 * 1.067
=-1.23

* 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 Rp312,781 Mil.
Revenue was 57202.849 + 134978.597 + 149528.013 + 152992.325 = Rp494,702 Mil.
Gross Profit was -19017.946 + 12914.771 + 45877.466 + 21642.951 = Rp61,417 Mil.
Total Current Assets was Rp361,765 Mil.
Total Assets was Rp732,689 Mil.
Property, Plant and Equipment(Net PPE) was Rp370,002 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp1,996 Mil.
Selling, General, & Admin. Expense(SGA) was Rp7,082 Mil.
Total Current Liabilities was Rp212,932 Mil.
Long-Term Debt & Capital Lease Obligation was Rp56,520 Mil.
Net Income was -24918.692 + -4034.43 + 23977.714 + 12265.339 = Rp7,290 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -911.763 + 39099.574 + 19461.084 + -6584.667 = Rp51,064 Mil.
Total Receivables was Rp244,816 Mil.
Revenue was 135177.435 + 163527.311 + 223067.091 + 163947.68 = Rp685,720 Mil.
Gross Profit was 20693.373 + 21305.235 + 60421.068 + 30276.431 = Rp132,696 Mil.
Total Current Assets was Rp274,898 Mil.
Total Assets was Rp693,419 Mil.
Property, Plant and Equipment(Net PPE) was Rp418,236 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp2,022 Mil.
Selling, General, & Admin. Expense(SGA) was Rp8,731 Mil.
Total Current Liabilities was Rp199,743 Mil.
Long-Term Debt & Capital Lease Obligation was Rp39,265 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)
=(312781.085 / 494701.784) / (244815.71 / 685719.517)
=0.632262 / 0.35702
=1.7709

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)
=(132696.107 / 685719.517) / (61417.242 / 494701.784)
=0.193514 / 0.12415
=1.5587

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 - (361765.08 + 370001.907) / 732689.197) / (1 - (274897.973 + 418235.788) / 693419.312)
=0.001259 / 0.000412
=3.0558

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
=494701.784 / 685719.517
=0.7214

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))
=(2022.435 / (2022.435 + 418235.788)) / (1996.26 / (1996.26 + 370001.907))
=0.004812 / 0.005366
=0.8968

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)
=(7082.154 / 494701.784) / (8731.246 / 685719.517)
=0.014316 / 0.012733
=1.1243

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)
=((56520.184 + 212932.294) / 732689.197) / ((39264.99 + 199743.108) / 693419.312)
=0.367758 / 0.34468
=1.067

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
=(7289.931 - 0 - 51064.228) / 732689.197
=-0.059745

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 Ulima Nitra Tbk has a M-score of -1.23 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 -1.23 mean?
PT Ulima Nitra Tbk (ISX:UNIQ) has a Beneish M-Score of -1.23 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Ulima Nitra Tbk and its competitors. According to the industry distribution chart, PT Ulima Nitra Tbk ranks #107 out of 119 companies in the Other Energy Sources industry, placing it in the top 89.9%.
Is PT Ulima Nitra Tbk's Beneish M-Score too high?
PT Ulima Nitra Tbk's current Beneish M-Score is -1.23. Based on the distribution chart, PT Ulima Nitra Tbk ranks #107 out of 119 companies in the Other Energy Sources industry, which is in the bottom quartile relative to peers. Overall, PT Ulima Nitra Tbk has a GF Score™ of 65/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does PT Ulima Nitra Tbk's Beneish M-Score compare to competitors?
According to the Other Energy Sources industry distribution chart, PT Ulima Nitra Tbk ranks #107 out of 119 companies for Beneish M-Score. This places PT Ulima Nitra 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 an Other Energy Sources company?
A good Beneish M-Score depends on the Other Energy Sources 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 Ulima Nitra Tbk and its competitors. PT Ulima Nitra Tbk's current Beneish M-Score is -1.23. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Ulima Nitra Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Ulima Nitra Tbk (ISX:UNIQ) is currently considered Possible Value Trap. The stock's GF Value™ is Rp283.87, compared to a current price of Rp103.00 — trading 63.7% below its estimated fair value. The current Beneish M-Score is -1.23. PT Ulima Nitra Tbk's overall GF Score™ is 65/100 with 5 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 Ulima Nitra Tbk (ISX:UNIQ), the current Beneish M-Score is -1.23 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 Ulima Nitra Tbk (ISX:UNIQ) Overvalued in 2026?

Based on GuruFocus' analysis, PT Ulima Nitra Tbk stock appears to be undervalued. The current stock price of Rp103.00 is trading 63.7% below its estimated GF Value™ of Rp283.87. GuruFocus considers PT Ulima Nitra Tbk to be Possible Value Trap.

Key valuation signals for ISX:UNIQ:

  • Beneish M-Score: -1.23
  • GF Value™: Rp283.87 vs. price of Rp103.00 (63.7% below fair value)
  • GF Score™: 65/100 with 5 warning signs

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


PT Ulima Nitra Tbk Business Description

Address Jalan Betet Street, No. 28 RT 22/RW 9, 9 Ilir, Ilir Timur III, South Sumatera, Palembang, IDN, 30113
PT Ulima Nitra Tbk is mainly involved in the business activities of coal mining and the rental of vehicles and heavy equipment. The company is engaged in providing construction services, Petroleum and natural gas mining support activities, Mining and other excavation support activities, Rental of construction equipment with operator, Rental and leasing activities without option rights of cars, buses, trucks and others. The segments of the company include Mining services; Vehicle, truck and heavy equipment rental; and others segment. The company derives majority of its revenue from Mining services. Geographically the activities are carried out throughout Indonesia.
65GF Score

Get the complete analysis for ISX:UNIQ

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

Rp103.00
Price
Rp283.87
GF Value