PT Waskita Beton Precast Tbk (ISX:WSBP) Beneish M-Score: -3.88 (As of Jun. 27, 2026)


ISX:WSBP PT Waskita Beton Precast Tbk ISX:WSBP
48 GF Score
Price Rp14.00
GF Value Rp12.23
Valuation Modestly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Waskita Beton Precast Tbk Beneish M-Score?

PT Waskita Beton Precast Tbk ISX:WSBP 48 Beneish M-Score is -3.88 as of Jun. 27, 2026. GuruFocus rates ISX:WSBP with a GF Score™ of 48/100 and a GF Value™ of Rp12.23 (Modestly Overvalued). The stock has 4 warning signs investors should review. Among 388 Building Materials companies, PT Waskita Beton Precast Tbk ranks better than 96.13% 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 -3.88 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

ISX:WSBP' s Beneish M-Score Range Over the Past 10 Years
Min: -16.05   Med: -2.99   Max: -0.26
Current: -3.88

During the past 11 years, the highest Beneish M-Score of PT Waskita Beton Precast Tbk was -0.26. The lowest was -16.05. And the median was -2.99.


PT Waskita Beton Precast Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Waskita Beton Precast 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 Waskita Beton Precast Tbk Beneish M-Score Chart

PT Waskita Beton Precast 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 -4.35 -2.00 -16.05 -4.04 -3.28

PT Waskita Beton Precast 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 -3.56 -3.32 -3.78 -3.28 -3.88

ISX:WSBP vs CRH, VMC, MLM: Beneish M-Score Comparison

For the Building Materials subindustry, PT Waskita Beton Precast 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 Waskita Beton Precast Tbk Beneish M-Score vs Building Materials Industry

For the Building Materials industry and Basic Materials sector, PT Waskita Beton Precast Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Waskita Beton Precast Tbk's Beneish M-Score falls into.


ISX:WSBP
48GF Score
PT Waskita Beton Precast Tbk ISX:WSBP
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Waskita Beton Precast 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 Waskita Beton Precast 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 * 0.8502+0.528 * 1.1593+0.404 * 0.2163+0.892 * 0.8437+0.115 * 1.194
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9207+4.679 * -0.185969-0.327 * 1.1673
=-3.88

* 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 Rp585,050 Mil.
Revenue was 395095.967 + 401409.148 + 435511.284 + 337948.996 = Rp1,569,965 Mil.
Gross Profit was 49389.361 + 72975.003 + 69986.53 + 54391.95 = Rp246,743 Mil.
Total Current Assets was Rp860,866 Mil.
Total Assets was Rp2,945,326 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,069,973 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp64,819 Mil.
Selling, General, & Admin. Expense(SGA) was Rp201,220 Mil.
Total Current Liabilities was Rp2,124,033 Mil.
Long-Term Debt & Capital Lease Obligation was Rp2,903,819 Mil.
Net Income was -144707.547 + -213150.5 + -87334.382 + -149474.926 = Rp-594,667 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = Rp0 Mil.
Cash Flow from Operations was -46373.008 + 17413.48 + -3232.757 + -14735.33 = Rp-46,928 Mil.
Total Receivables was Rp815,659 Mil.
Revenue was 394705.206 + 637497.236 + 442397.253 + 386318.735 = Rp1,860,918 Mil.
Gross Profit was 77112.669 + 123474.336 + 74502.899 + 63967.435 = Rp339,057 Mil.
Total Current Assets was Rp1,165,007 Mil.
Total Assets was Rp3,416,623 Mil.
Property, Plant and Equipment(Net PPE) was Rp2,173,928 Mil.
Depreciation, Depletion and Amortization(DDA) was Rp81,773 Mil.
Selling, General, & Admin. Expense(SGA) was Rp259,050 Mil.
Total Current Liabilities was Rp2,306,044 Mil.
Long-Term Debt & Capital Lease Obligation was Rp2,690,491 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)
=(585050.358 / 1569965.395) / (815658.693 / 1860918.43)
=0.372652 / 0.43831
=0.8502

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)
=(339057.339 / 1860918.43) / (246742.844 / 1569965.395)
=0.182199 / 0.157165
=1.1593

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 - (860866.114 + 2069973.418) / 2945326.111) / (1 - (1165007.343 + 2173927.709) / 3416622.712)
=0.004918 / 0.022738
=0.2163

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
=1569965.395 / 1860918.43
=0.8437

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))
=(81772.553 / (81772.553 + 2173927.709)) / (64819.017 / (64819.017 + 2069973.418))
=0.036252 / 0.030363
=1.194

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)
=(201219.893 / 1569965.395) / (259049.622 / 1860918.43)
=0.128168 / 0.139205
=0.9207

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)
=((2903818.613 + 2124032.602) / 2945326.111) / ((2690491.432 + 2306044.494) / 3416622.712)
=1.707061 / 1.46242
=1.1673

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
=(-594667.355 - 0 - -46927.615) / 2945326.111
=-0.185969

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 Waskita Beton Precast Tbk has a M-score of -3.88 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 -3.88 mean?
PT Waskita Beton Precast Tbk (ISX:WSBP) has a Beneish M-Score of -3.88 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Waskita Beton Precast Tbk and its competitors. According to the industry distribution chart, PT Waskita Beton Precast Tbk ranks #15 out of 388 companies in the Building Materials industry, placing it in the top 3.9%.
Is PT Waskita Beton Precast Tbk's Beneish M-Score too high?
PT Waskita Beton Precast Tbk's current Beneish M-Score is -3.88. Based on the distribution chart, PT Waskita Beton Precast Tbk ranks #15 out of 388 companies in the Building Materials industry, which is in the top quartile — a strong position relative to peers. Overall, PT Waskita Beton Precast Tbk has a GF Score™ of 48/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Waskita Beton Precast Tbk's Beneish M-Score compare to CRH and VMC?
According to the Building Materials industry distribution chart, PT Waskita Beton Precast Tbk ranks #15 out of 388 companies for Beneish M-Score. This places PT Waskita Beton Precast Tbk in the top 4% 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 Building Materials company?
A good Beneish M-Score depends on the Building Materials 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 Waskita Beton Precast Tbk and its competitors. PT Waskita Beton Precast Tbk's current Beneish M-Score is -3.88. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Waskita Beton Precast Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Waskita Beton Precast Tbk (ISX:WSBP) is currently considered Modestly Overvalued. The stock's GF Value™ is Rp12.23, compared to a current price of Rp14.00 — trading 14.5% above its estimated fair value. The current Beneish M-Score is -3.88. PT Waskita Beton Precast Tbk's overall GF Score™ is 48/100 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 Waskita Beton Precast Tbk (ISX:WSBP), the current Beneish M-Score is -3.88 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 Waskita Beton Precast Tbk (ISX:WSBP) Overvalued in 2026?

Based on GuruFocus' analysis, PT Waskita Beton Precast Tbk stock appears to be overvalued. The current stock price of Rp14.00 is trading 14.5% above its estimated GF Value™ of Rp12.23. GuruFocus considers PT Waskita Beton Precast Tbk to be Modestly Overvalued.

Key valuation signals for ISX:WSBP:

  • Beneish M-Score: -3.88
  • GF Value™: Rp12.23 vs. price of Rp14.00 (14.5% above fair value)
  • GF Score™: 48/100 with 4 warning signs

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


PT Waskita Beton Precast Tbk Business Description

Address Jalan MT. Haryono Kav, Vasaka Building, 5th Floor, No. 10A, RT 11, RW 11, Cipinang Cempedak Sub-district, Jatinegara District, East Jakarta, Jakarta, IDN, 13340
PT Waskita Beton Precast Tbk is engaged in the manufacture of Precast Concrete, Readymix Concrete, Quarry, Construction Services, and Post-Tension. Its reportable segments are Precast concrete, Readymix and Quarry, and Construction service. It generates maximum revenue from the Precast concrete segment, which includes concrete products inventory used for construction and the precast division. Its services include Construction Service, Post Tension, and Workshops.
48GF Score

Get the complete analysis for ISX:WSBP

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

Rp14.00
Price
Rp12.23
GF Value