PT Bakrie Sumatera Plantations Tbk (ISX:UNSP) Beneish M-Score: -1.73 (As of Jun. 25, 2026)


ISX:UNSP PT Bakrie Sumatera Plantations Tbk ISX:UNSP
56 GF Score
Price Rp220.00
GF Value Rp108.47
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Bakrie Sumatera Plantations Tbk Beneish M-Score?

PT Bakrie Sumatera Plantations Tbk ISX:UNSP +1.85% 56 Beneish M-Score is -1.73 as of Jun. 25, 2026. GuruFocus rates ISX:UNSP with a GF Score™ of 56/100 and a GF Value™ of Rp108.47 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 1,849 Consumer Packaged Goods companies, PT Bakrie Sumatera Plantations Tbk ranks worse than 83.88% 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 -1.73 higher than -1.78, which implies that the company might have manipulated its financial results.

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

ISX:UNSP' s Beneish M-Score Range Over the Past 10 Years
Min: -26.77   Med: -2.59   Max: 1.16
Current: -1.73

During the past 13 years, the highest Beneish M-Score of PT Bakrie Sumatera Plantations Tbk was 1.16. The lowest was -26.77. And the median was -2.59.


PT Bakrie Sumatera Plantations Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Bakrie Sumatera Plantations 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 Bakrie Sumatera Plantations Tbk Beneish M-Score Chart

PT Bakrie Sumatera Plantations 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 -2.67 -1.40 -1.57 -3.21 -2.64

PT Bakrie Sumatera Plantations 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 -3.82 -2.83 -5.52 -2.64 -1.73

ISX:UNSP vs ADM, BG, TSN: Beneish M-Score Comparison

For the Farm Products subindustry, PT Bakrie Sumatera Plantations 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 Bakrie Sumatera Plantations Tbk Beneish M-Score vs Consumer Packaged Goods Industry

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

* The bar in red indicates where PT Bakrie Sumatera Plantations Tbk's Beneish M-Score falls into.


ISX:UNSP
56GF Score
PT Bakrie Sumatera Plantations Tbk ISX:UNSP
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Bakrie Sumatera Plantations 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 Bakrie Sumatera Plantations 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 * 1.7241+0.528 * 0.9081+0.404 * 1.0456+0.892 * 1.1148+0.115 * 1.3706
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9116+4.679 * -0.01756-0.327 * 0.9024
=-1.73

* 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 Rp147,828 Mil.
Revenue was 561076 + 688165 + 727706 + 643911 = Rp2,620,858 Mil.
Gross Profit was 162049 + 181329 + 252279 + 189769 = Rp785,426 Mil.
Total Current Assets was Rp878,803 Mil.
Total Assets was Rp3,584,043 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,114,943 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp17,575 Mil.
Selling, General, & Admin. Expense(SGA) was Rp125,749 Mil.
Total Current Liabilities was Rp8,460,658 Mil.
Long-Term Debt & Capital Lease Obligation was Rp2,432 Mil.
Net Income was 3241 + 79620 + -79648 + 239973 = Rp243,186 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 32626 + 103624 + 58482 + 111390 = Rp306,122 Mil.
Total Receivables was Rp76,908 Mil.
Revenue was 497478 + 540865 + 693387 + 619151 = Rp2,350,881 Mil.
Gross Profit was 133791 + 155481 + 206963 + 143538 = Rp639,773 Mil.
Total Current Assets was Rp815,649 Mil.
Total Assets was Rp3,191,147 Mil.
Property, Plant and Equipment(Net PPE) was Rp1,872,830 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp21,395 Mil.
Selling, General, & Admin. Expense(SGA) was Rp123,729 Mil.
Total Current Liabilities was Rp8,346,643 Mil.
Long-Term Debt & Capital Lease Obligation was Rp3,909 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)
=(147828 / 2620858) / (76908 / 2350881)
=0.056404 / 0.032715
=1.7241

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)
=(639773 / 2350881) / (785426 / 2620858)
=0.272142 / 0.299683
=0.9081

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 - (878803 + 2114943) / 3584043) / (1 - (815649 + 1872830) / 3191147)
=0.164701 / 0.15752
=1.0456

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
=2620858 / 2350881
=1.1148

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))
=(21395 / (21395 + 1872830)) / (17575 / (17575 + 2114943))
=0.011295 / 0.008241
=1.3706

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)
=(125749 / 2620858) / (123729 / 2350881)
=0.04798 / 0.052631
=0.9116

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)
=((2432 + 8460658) / 3584043) / ((3909 + 8346643) / 3191147)
=2.361325 / 2.616787
=0.9024

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
=(243186 - 0 - 306122) / 3584043
=-0.01756

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 Bakrie Sumatera Plantations Tbk has a M-score of -1.73 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 -1.73 mean?
PT Bakrie Sumatera Plantations Tbk (ISX:UNSP) has a Beneish M-Score of -1.73 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Bakrie Sumatera Plantations Tbk and its competitors. According to the industry distribution chart, PT Bakrie Sumatera Plantations Tbk ranks #1551 out of 1849 companies in the Consumer Packaged Goods industry, placing it in the top 83.9%.
Is PT Bakrie Sumatera Plantations Tbk's Beneish M-Score too high?
PT Bakrie Sumatera Plantations Tbk's current Beneish M-Score is -1.73. Based on the distribution chart, PT Bakrie Sumatera Plantations Tbk ranks #1551 out of 1849 companies in the Consumer Packaged Goods industry, which is in the bottom quartile relative to peers. Overall, PT Bakrie Sumatera Plantations Tbk has a GF Score™ of 56/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Bakrie Sumatera Plantations Tbk's Beneish M-Score compare to ADM and BG?
According to the Consumer Packaged Goods industry distribution chart, PT Bakrie Sumatera Plantations Tbk ranks #1551 out of 1849 companies for Beneish M-Score. This places PT Bakrie Sumatera Plantations 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 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 Bakrie Sumatera Plantations Tbk and its competitors. PT Bakrie Sumatera Plantations Tbk's current Beneish M-Score is -1.73. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Bakrie Sumatera Plantations Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Bakrie Sumatera Plantations Tbk (ISX:UNSP) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp108.47, compared to a current price of Rp220.00 — trading 102.8% above its estimated fair value. The current Beneish M-Score is -1.73. PT Bakrie Sumatera Plantations Tbk's overall GF Score™ is 56/100 with 4 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 Bakrie Sumatera Plantations Tbk (ISX:UNSP), the current Beneish M-Score is -1.73 as of Jun. 25, 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 Bakrie Sumatera Plantations Tbk (ISX:UNSP) Overvalued in 2026?

Based on GuruFocus' analysis, PT Bakrie Sumatera Plantations Tbk stock appears to be overvalued. The current stock price of Rp220.00 is trading 102.8% above its estimated GF Value™ of Rp108.47. GuruFocus considers PT Bakrie Sumatera Plantations Tbk to be Significantly Overvalued.

Key valuation signals for ISX:UNSP:

  • Beneish M-Score: -1.73
  • GF Value™: Rp108.47 vs. price of Rp220.00 (102.8% above fair value)
  • GF Score™: 56/100 with 4 warning signs

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


PT Bakrie Sumatera Plantations Tbk Business Description

Other Exchanges OSW:Germany
Address Jalan Ir. H. Juanda Kelurahan, Kisaran Timur Kecamatan Kota Kisaran, Timur Kabupaten Asahan, Sumatera Utara, Medan, IDN, 21202
PT Bakrie Sumatera Plantations Tbk is engaged in plantations, processing and trading agricultural and industrial products. Its segments include Palm oil and derivatives, Rubber, and others. Rubber segment is mainly involved in the development and maintenance of rubber and other business activities relating to rubber processing, marketing, and selling. Palm oil and derivatives segment is mainly involved in the development and maintenance of palm oil and other business activities relating to palm oil processing, marketing, and selling. The company generates majority of the revenue from palm oil and derivatives segment.
56GF Score

Get the complete analysis for ISX:UNSP

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

Rp220.00
Price
Rp108.47
GF Value