PSBAF (PT Sumber Alfaria Trijaya Tbk) Beneish M-Score: -2.74 (As of Jun. 28, 2026)


PSBAF PT Sumber Alfaria Trijaya Tbk PSBAF
81 GF Score
Price $0.12
GF Value $0.27
! 1 Warning Sign
View Full Analysis

What is PT Sumber Alfaria Trijaya Tbk Beneish M-Score?

PT Sumber Alfaria Trijaya Tbk PSBAF -7.70% 81 Beneish M-Score is -2.74 as of Jun. 28, 2026. GuruFocus rates PSBAF with a GF Score™ of 81/100 and a GF Value™ of $0.27. The stock has 1 warning sign investors should review. Among 293 Retail - Defensive companies, PT Sumber Alfaria Trijaya Tbk ranks better than 63.14% 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 -2.74 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

PSBAF' s Beneish M-Score Range Over the Past 10 Years
Min: -3.84   Med: -3.04   Max: -2.48
Current: -2.74

During the past 13 years, the highest Beneish M-Score of PT Sumber Alfaria Trijaya Tbk was -2.48. The lowest was -3.84. And the median was -3.04.


PT Sumber Alfaria Trijaya Tbk Beneish M-Score Historical Data

* Premium members only.

The historical data trend for PT Sumber Alfaria Trijaya 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 Sumber Alfaria Trijaya Tbk Beneish M-Score Chart

PT Sumber Alfaria Trijaya 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 -3.17 -2.78 -2.87 -2.99 -2.69

PT Sumber Alfaria Trijaya 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 -3.28 -3.11 -2.77 -2.69 -2.74

PSBAF vs KR, SFM, ACI: Beneish M-Score Comparison

For the Grocery Stores subindustry, PT Sumber Alfaria Trijaya 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 Sumber Alfaria Trijaya Tbk Beneish M-Score vs Retail - Defensive Industry

For the Retail - Defensive industry and Consumer Defensive sector, PT Sumber Alfaria Trijaya Tbk's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where PT Sumber Alfaria Trijaya Tbk's Beneish M-Score falls into.


PSBAF
81GF Score
PT Sumber Alfaria Trijaya Tbk PSBAF
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Sumber Alfaria Trijaya 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 Sumber Alfaria Trijaya 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 * 0.8187+0.528 * 0.982+0.404 * 1.5522+0.892 * 1.0252+0.115 * 1.0025
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9584+4.679 * -0.083316-0.327 * 0.9341
=-2.77

* 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 $225 Mil.
Revenue was 2081.613 + 1930.992 + 1857.454 + 1903.24 = $7,773 Mil.
Gross Profit was 453.154 + 446.063 + 382.742 + 418.156 = $1,700 Mil.
Total Current Assets was $1,478 Mil.
Total Assets was $2,706 Mil.
Property, Plant and Equipment(Net PPE) was $1,095 Mil.
Depreciation, Depletion and Amortization(DDA) was $276 Mil.
Selling, General, & Admin. Expense(SGA) was $340 Mil.
Total Current Liabilities was $1,371 Mil.
Long-Term Debt & Capital Lease Obligation was $97 Mil.
Net Income was 63.531 + 65.6 + 26.114 + 55.717 = $211 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = $0 Mil.
Cash Flow from Operations was 188.015 + 167.436 + 56.067 + 24.891 = $436 Mil.
Total Receivables was $268 Mil.
Revenue was 1989.986 + 1871.432 + 1889.727 + 1831.145 = $7,582 Mil.
Gross Profit was 435.109 + 405.134 + 397.208 + 391.096 = $1,629 Mil.
Total Current Assets was $1,672 Mil.
Total Assets was $2,820 Mil.
Property, Plant and Equipment(Net PPE) was $1,059 Mil.
Depreciation, Depletion and Amortization(DDA) was $267 Mil.
Selling, General, & Admin. Expense(SGA) was $346 Mil.
Total Current Liabilities was $1,582 Mil.
Long-Term Debt & Capital Lease Obligation was $56 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)
=(225.138 / 7773.299) / (268.229 / 7582.29)
=0.028963 / 0.035376
=0.8187

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)
=(1628.547 / 7582.29) / (1700.115 / 7773.299)
=0.214783 / 0.218712
=0.982

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 - (1477.595 + 1094.669) / 2705.933) / (1 - (1672.003 + 1058.688) / 2820.45)
=0.049398 / 0.031824
=1.5522

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
=7773.299 / 7582.29
=1.0252

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))
=(267.336 / (267.336 + 1058.688)) / (275.572 / (275.572 + 1094.669))
=0.201607 / 0.201112
=1.0025

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)
=(339.894 / 7773.299) / (345.927 / 7582.29)
=0.043726 / 0.045623
=0.9584

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)
=((96.708 + 1371.352) / 2705.933) / ((56.119 + 1582.088) / 2820.45)
=0.542534 / 0.580832
=0.9341

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
=(210.962 - 0 - 436.409) / 2705.933
=-0.083316

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 Sumber Alfaria Trijaya Tbk has a M-score of -2.77 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 -2.74 mean?
PT Sumber Alfaria Trijaya Tbk (PSBAF) has a Beneish M-Score of -2.74 as of Jun. 28, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on PT Sumber Alfaria Trijaya Tbk and its competitors. According to the industry distribution chart, PT Sumber Alfaria Trijaya Tbk ranks #108 out of 293 companies in the Retail - Defensive industry, placing it in the top 36.9%.
Is PT Sumber Alfaria Trijaya Tbk's Beneish M-Score too high?
PT Sumber Alfaria Trijaya Tbk's current Beneish M-Score is -2.74. Based on the distribution chart, PT Sumber Alfaria Trijaya Tbk ranks #108 out of 293 companies in the Retail - Defensive industry, which is above the industry midpoint. Overall, PT Sumber Alfaria Trijaya Tbk has a GF Score™ of 81/100, reflecting its overall financial health beyond just this single metric.
How does PT Sumber Alfaria Trijaya Tbk's Beneish M-Score compare to KR and SFM?
According to the Retail - Defensive industry distribution chart, PT Sumber Alfaria Trijaya Tbk ranks #108 out of 293 companies for Beneish M-Score. This puts PT Sumber Alfaria Trijaya 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 Retail - Defensive company?
A good Beneish M-Score depends on the Retail - Defensive 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 Sumber Alfaria Trijaya Tbk and its competitors. PT Sumber Alfaria Trijaya Tbk's current Beneish M-Score is -2.74. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Sumber Alfaria Trijaya Tbk stock overvalued right now?
PT Sumber Alfaria Trijaya Tbk (PSBAF) has a current Beneish M-Score of -2.74. The stock's GF Value™ is $0.27, compared to a current price of $0.12 — trading 55.2% below its estimated fair value. The current Beneish M-Score is -2.74. PT Sumber Alfaria Trijaya Tbk's overall GF Score™ is 81/100 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 Sumber Alfaria Trijaya Tbk (PSBAF), the current Beneish M-Score is -2.74 as of Jun. 28, 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 Sumber Alfaria Trijaya Tbk (PSBAF) Overvalued in 2026?

Based on GuruFocus' analysis, PT Sumber Alfaria Trijaya Tbk stock appears to be undervalued. The current stock price of $0.12 is trading 55.2% below its estimated GF Value™ of $0.27.

Key valuation signals for PSBAF:

  • Beneish M-Score: -2.74
  • GF Value™: $0.27 vs. price of $0.12 (55.2% below fair value)
  • GF Score™: 81/100 with 1 warning sign

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


PT Sumber Alfaria Trijaya Tbk Business Description

Other Exchanges AMRT:Indonesia
Address Jalan Jalur Sutera Barat Kav. 9, Alfa Tower, Alam Sutera, Prov. Banten, Tangerang, IDN, 15143
PT Sumber Alfaria Trijaya Tbk operates in the retail trading sector through minimarket and supermarket formats, including franchise services, focusing on the sale of daily essential goods supported by logistics and distribution networks. The Company and its Subsidiaries generate revenue mainly from merchandise sales, along with other income such as promotional participation and franchise activities, and also provide services including bill payments, e-vouchers, e-ticketing, and financial and digital transaction services. It operates across Indonesia through its store network and distribution infrastructure located in regions such as Sumatra, Java, Bali, and Nusa Tenggara, with store locations in residential areas, apartments, hotels, airports, seaports, terminals, and railway stations.
81GF Score

Get the complete analysis for PSBAF

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

$0.12
Price
$0.27
GF Value