PT Wismilak Inti Makmur Tbk (ISX:WIIM) Beneish M-Score: -2.56 (As of Jun. 27, 2026)


ISX:WIIM PT Wismilak Inti Makmur Tbk ISX:WIIM
97 GF Score
Price Rp1,655.00
GF Value Rp1,675.90
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is PT Wismilak Inti Makmur Tbk Beneish M-Score?

PT Wismilak Inti Makmur Tbk ISX:WIIM -1.49% 97 Beneish M-Score is -2.56 as of Jun. 27, 2026. GuruFocus rates ISX:WIIM with a GF Score™ of 97/100 and a GF Value™ of Rp1,675.90 (Fairly Valued). The stock has 2 warning signs investors should review. Among 45 Tobacco Products companies, PT Wismilak Inti Makmur Tbk ranks better than 57.78% 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 -2.56 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:WIIM' s Beneish M-Score Range Over the Past 10 Years
Min: -3.37   Med: -2.18   Max: -0.19
Current: -2.56

During the past 13 years, the highest Beneish M-Score of PT Wismilak Inti Makmur Tbk was -0.19. The lowest was -3.37. And the median was -2.18.


PT Wismilak Inti Makmur Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk Beneish M-Score Chart

PT Wismilak Inti Makmur 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 -2.44 -2.47 -1.38 -0.19 -1.90

PT Wismilak Inti Makmur 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 -0.54 -0.78 -0.49 -1.90 -2.56

ISX:WIIM vs PM, MO, TPB: Beneish M-Score Comparison

For the Tobacco subindustry, PT Wismilak Inti Makmur 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 Wismilak Inti Makmur Tbk Beneish M-Score vs Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, PT Wismilak Inti Makmur Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Wismilak Inti Makmur Tbk's Beneish M-Score falls into.


ISX:WIIM
97GF Score
PT Wismilak Inti Makmur Tbk ISX:WIIM
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Wismilak Inti Makmur 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 Wismilak Inti Makmur 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 * 0.7166+0.528 * 0.9847+0.404 * 0.8606+0.892 * 1.3117+0.115 * 1.0034
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.8349+4.679 * -0.024171-0.327 * 0.8353
=-2.56

* 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 Rp196,036 Mil.
Revenue was 1610941.679 + 1773379.177 + 1729100.067 + 1517233.402 = Rp6,630,654 Mil.
Gross Profit was 380642.302 + 406836.309 + 388500.332 + 311369.885 = Rp1,487,349 Mil.
Total Current Assets was Rp2,735,297 Mil.
Total Assets was Rp3,485,188 Mil.
Property, Plant and Equipment(Net PPE) was Rp698,908 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp21,926 Mil.
Selling, General, & Admin. Expense(SGA) was Rp532,885 Mil.
Total Current Liabilities was Rp1,074,262 Mil.
Long-Term Debt & Capital Lease Obligation was Rp14,736 Mil.
Net Income was 148083.247 + 134242.657 + 136685.508 + 75150.44 = Rp494,162 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was 192394.126 + 59263.562 + 80727.679 + 246017.12 = Rp578,402 Mil.
Total Receivables was Rp208,573 Mil.
Revenue was 1361977.867 + 1320063.784 + 1209961.727 + 1163159.394 = Rp5,055,163 Mil.
Gross Profit was 301601.748 + 298389.076 + 270494.936 + 246068.897 = Rp1,116,555 Mil.
Total Current Assets was Rp2,617,312 Mil.
Total Assets was Rp3,226,476 Mil.
Property, Plant and Equipment(Net PPE) was Rp554,317 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp17,451 Mil.
Selling, General, & Admin. Expense(SGA) was Rp486,592 Mil.
Total Current Liabilities was Rp1,125,830 Mil.
Long-Term Debt & Capital Lease Obligation was Rp81,080 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)
=(196036.097 / 6630654.325) / (208573.065 / 5055162.772)
=0.029565 / 0.041259
=0.7166

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)
=(1116554.657 / 5055162.772) / (1487348.828 / 6630654.325)
=0.220874 / 0.224314
=0.9847

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 - (2735296.516 + 698907.696) / 3485187.948) / (1 - (2617311.954 + 554317.458) / 3226475.685)
=0.014629 / 0.016999
=0.8606

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
=6630654.325 / 5055162.772
=1.3117

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))
=(17450.585 / (17450.585 + 554317.458)) / (21926.315 / (21926.315 + 698907.696))
=0.03052 / 0.030418
=1.0034

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)
=(532884.639 / 6630654.325) / (486592.36 / 5055162.772)
=0.080367 / 0.096257
=0.8349

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)
=((14736.356 + 1074262.215) / 3485187.948) / ((81080.335 + 1125830.414) / 3226475.685)
=0.312465 / 0.374065
=0.8353

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
=(494161.852 - 0 - 578402.487) / 3485187.948
=-0.024171

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 Wismilak Inti Makmur Tbk has a M-score of -2.56 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 -2.56 mean?
PT Wismilak Inti Makmur Tbk (ISX:WIIM) has a Beneish M-Score of -2.56 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Wismilak Inti Makmur Tbk and its competitors. According to the industry distribution chart, PT Wismilak Inti Makmur Tbk ranks #19 out of 45 companies in the Tobacco Products industry, placing it in the top 42.2%.
Is PT Wismilak Inti Makmur Tbk's Beneish M-Score too high?
PT Wismilak Inti Makmur Tbk's current Beneish M-Score is -2.56. Based on the distribution chart, PT Wismilak Inti Makmur Tbk ranks #19 out of 45 companies in the Tobacco Products industry, which is above the industry midpoint. Overall, PT Wismilak Inti Makmur Tbk has a GF Score™ of 97/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does PT Wismilak Inti Makmur Tbk's Beneish M-Score compare to PM and MO?
According to the Tobacco Products industry distribution chart, PT Wismilak Inti Makmur Tbk ranks #19 out of 45 companies for Beneish M-Score. This puts PT Wismilak Inti Makmur 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 Tobacco Products company?
A good Beneish M-Score depends on the Tobacco Products 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 Wismilak Inti Makmur Tbk and its competitors. PT Wismilak Inti Makmur Tbk's current Beneish M-Score is -2.56. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Wismilak Inti Makmur Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Wismilak Inti Makmur Tbk (ISX:WIIM) is currently considered Fairly Valued. The stock's GF Value™ is Rp1,675.90, compared to a current price of Rp1,655.00 — trading 1.2% below its estimated fair value. The current Beneish M-Score is -2.56. PT Wismilak Inti Makmur Tbk's overall GF Score™ is 97/100 with 2 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 Wismilak Inti Makmur Tbk (ISX:WIIM), the current Beneish M-Score is -2.56 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 Wismilak Inti Makmur Tbk (ISX:WIIM) Overvalued in 2026?

Based on GuruFocus' analysis, PT Wismilak Inti Makmur Tbk stock appears to be undervalued. The current stock price of Rp1,655.00 is trading 1.2% below its estimated GF Value™ of Rp1,675.90. GuruFocus considers PT Wismilak Inti Makmur Tbk to be Fairly Valued.

Key valuation signals for ISX:WIIM:

  • Beneish M-Score: -2.56
  • GF Value™: Rp1,675.90 vs. price of Rp1,655.00 (1.2% below fair value)
  • GF Score™: 97/100 with 2 warning signs

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


PT Wismilak Inti Makmur Tbk Business Description

Address Jalan Dr. Soetomo No.27, Jawa Timur, Surabaya, IDN, 60264
PT Wismilak Inti Makmur Tbk is an Indonesian-based company operating in the cigarette industry. The company is engaged in the manufacture and sale of machine-rolled cigarettes (SKM), hand-rolled cigarettes (SKT), and related cigarette products. It also produces cigarette filters and oriented polypropylene packaging materials. Its product portfolio includes kretek cigarettes and cigars marketed under brands such as Galan, Diplomat, and Wismilak. The company generates revenue mainly from machine-rolled cigarettes, hand-rolled cigarettes, and filter & oriented polypropylene products, with the majority of its revenue derived from Indonesia.
97GF Score

Get the complete analysis for ISX:WIIM

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

Rp1,655.00
Price
Rp1,675.90
GF Value