PT Modern Internasional Tbk (ISX:MDRN) Net-Net Working Capital: Rp-52.57 (As of Dec. 2025)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

ISX:MDRN PT Modern Internasional Tbk ISX:MDRN
24 GF Score
Price Rp26.00
GF Value Rp5.52
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is PT Modern Internasional Tbk Net-Net Working Capital?

PT Modern Internasional Tbk ISX:MDRN 24 Net-Net Working Capital is Rp-52.57 as of Dec. 2025. GuruFocus rates ISX:MDRN with a GF Score™ of 24/100 and a GF Value™ of Rp5.52 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 1,315 Industrial Products companies, PT Modern Internasional Tbk ranks worse than 76045.55% on this metric.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full. In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. This is a conservative way of estimating the company's value.

PT Modern Internasional Tbk's Net-Net Working Capital for the quarter that ended in Dec. 2025 was Rp-52.57.

The industry rank for PT Modern Internasional Tbk's Net-Net Working Capital or its related term are showing as below:

ISX:MDRN's Price-to-Net-Net-Working-Capital is not ranked *
in the Industrial Products industry.
Industry Median: 8.26
* Ranked among companies with meaningful Price-to-Net-Net-Working-Capital only.

PT Modern Internasional Tbk  (ISX:MDRN) Net-Net Working Capital Explanation

One research study, covering the years 1970 through 1983 showed that portfolios picked at the beginning of each year, and held for one year, returned 29.4 percent, on average, over the 13-year period, compared to 11.5 percent for the S&P 500 Index. Other studies of Graham's strategy produced similar results.

Benjamin Graham looked for companies whose market values were less than two-thirds of their net-net value. They are collected under our Net-Net screener.


PT Modern Internasional Tbk Net-Net Working Capital Related Terms


PT Modern Internasional Tbk Net-Net Working Capital Historical Data

* Premium members only.

The historical data trend for PT Modern Internasional Tbk's Net-Net Working Capital 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 Modern Internasional Tbk Net-Net Working Capital Chart

PT Modern Internasional Tbk Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Net-Net Working Capital
Get a 7-Day Free Trial Premium Member Only Premium Member Only -83.19 -69.09 -66.46 -62.15 -52.57

PT Modern Internasional Tbk Quarterly Data
Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25
Net-Net Working Capital 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 -62.15 -62.61 -60.68 -58.92 -52.57

PT Modern Internasional Tbk Net-Net Working Capital Competitor Comparison

For the Business Equipment & Supplies subindustry, PT Modern Internasional Tbk's Price-to-Net-Net-Working-Capital, along with its competitors' market caps and Price-to-Net-Net-Working-Capital 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 Modern Internasional Tbk Price-to-Net-Net-Working-Capital vs Industrial Products Industry

For the Industrial Products industry and Industrials sector, PT Modern Internasional Tbk's Price-to-Net-Net-Working-Capital distribution charts can be found below:

* The bar in red indicates where PT Modern Internasional Tbk's Price-to-Net-Net-Working-Capital falls into.


ISX:MDRN
24GF Score
PT Modern Internasional Tbk ISX:MDRN
Net-Net Working Capital is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

PT Modern Internasional Tbk Net-Net Working Capital Calculation

PT Modern Internasional Tbk's Net-Net Working Capital (NNWC) per share for the fiscal year that ended in Dec. 2025 is calculated as

Net-Net Working Capital(A: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(927.463+0.75 * 4437.112+0.5 * 20584.448-415737.282
-0-0)/7632.168
=-52.57

PT Modern Internasional Tbk's Net-Net Working Capital (NNWC) per share for the quarter that ended in Dec. 2025 is calculated as

Net-Net Working Capital(Q: Dec. 2025 )
=(Cash, Cash Equivalents, Marketable Securities+0.75 * Accounts Receivable+0.5 * Total Inventories-Total Liabilities
-Preferred Stock-Minority Interest)/Shares Outstanding (EOP)
=(927.463+0.75 * 4437.112+0.5 * 20584.448-415737.282
-0-0)/7632.168
=-52.57

* 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.

In calculating the Net-Net Working Capital (NNWC), Benjamin Graham assumed that a company's accounts receivable is only worth 75% its value, its inventory is only worth 50% of its value, but its liabilities have to be paid in full.

In addition, Graham believed that preferred stock belongs on the liability side of the balance sheet, not as part of capital and surplus. In "Security Analysis", preferred stock is dubbed "an imperfect creditorship position" that is best placed on the balance sheet alongside funded debt.

This is a conservative way of estimating the company's value.

What does a Net-Net Working Capital of Rp-52.57 mean?
PT Modern Internasional Tbk (ISX:MDRN) has a Net-Net Working Capital of Rp-52.57 as of Dec. 2025. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on PT Modern Internasional Tbk According to the industry distribution chart, PT Modern Internasional Tbk ranks #999999 out of 1315 companies in the Industrial Products industry.
Is PT Modern Internasional Tbk's Net-Net Working Capital too high?
PT Modern Internasional Tbk's current Net-Net Working Capital is Rp-52.57. Based on the distribution chart, PT Modern Internasional Tbk ranks #999999 out of 1315 companies in the Industrial Products industry, which is in the bottom quartile relative to peers. Overall, PT Modern Internasional Tbk has a GF Score™ of 24/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does PT Modern Internasional Tbk's Net-Net Working Capital compare to competitors?
According to the Industrial Products industry distribution chart, PT Modern Internasional Tbk ranks #999999 out of 1315 companies for Net-Net Working Capital. This places PT Modern Internasional Tbk in the lower half of its industry. The industry median Net-Net Working Capital is 8.26. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Net-Net Working Capital for an Industrial Products company?
The median Net-Net Working Capital among Industrial Products companies is 8.26, based on 1,315 companies in the industry. Companies in the top quartile (top 25%) have a Net-Net Working Capital significantly above this median, while those in the bottom quartile fall well below. However, Net-Net Working Capital 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 Net-Net Working Capital mean?
A high Net-Net Working Capital can signal that a stock is expensive relative to its fundamentals. Ben Graham defined net-net working capital as the per-share sum of cash, 75% of receivables and 50% of inventory less total liabilities. View historical data on PT Modern Internasional Tbk For the Industrial Products industry, the median Net-Net Working Capital is 8.26 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. PT Modern Internasional Tbk's current Net-Net Working Capital is Rp-52.57. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is PT Modern Internasional Tbk stock overvalued right now?
Based on GuruFocus' analysis, PT Modern Internasional Tbk (ISX:MDRN) is currently considered Significantly Overvalued. The stock's GF Value™ is Rp5.52, compared to a current price of Rp26.00 — trading 371% above its estimated fair value. The current Net-Net Working Capital is Rp-52.57. PT Modern Internasional Tbk's overall GF Score™ is 24/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Net-Net Working Capital calculated?
Net-Net Working Capital is calculated from a company's financial statements. For PT Modern Internasional Tbk (ISX:MDRN), the current Net-Net Working Capital is Rp-52.57 as of Dec. 2025. 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 Modern Internasional Tbk (ISX:MDRN) Overvalued in 2026?

Based on GuruFocus' analysis, PT Modern Internasional Tbk stock appears to be overvalued. The current stock price of Rp26.00 is trading 371% above its estimated GF Value™ of Rp5.52. GuruFocus considers PT Modern Internasional Tbk to be Significantly Overvalued.

Key valuation signals for ISX:MDRN:

  • Net-Net Working Capital: Rp-52.57
  • GF Value™: Rp5.52 vs. price of Rp26.00 (371% above fair value)
  • GF Score™: 24/100 with 4 warning signs

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


PT Modern Internasional Tbk Business Description

Address Jalan Sultan Hasanudin No 72, RT.2/RW.1, Melawai, Kec. Kby. Baru, Kota Jakarta Selatan, Daerah Khusus Ibukota, Jakarta South, IDN, 12160
PT Modern Internasional Tbk is an Indonesia-based company that engages in the business of Industrial Imaging products such as medical equipment, graphic art, and document solutions by carrying various brands comprising technical/ mechanical/ electrical/ photocopy machines and spare parts. It operates in one business segment which is photocopy products.
24GF Score

Get the complete analysis for ISX:MDRN

Net-Net Working Capital is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

Rp26.00
Price
Rp5.52
GF Value