Hui Xian Real Estate Investment Trust (HKSE:87001) Beneish M-Score: -2.69 (As of Aug. 06, 2026)

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.

HKSE:87001 Hui Xian Real Estate Investment Trust HKSE:87001
45 GF Score
Price ¥0.38
GF Value ¥0.55
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is Hui Xian Real Estate Investment Trust Beneish M-Score?

Hui Xian Real Estate Investment Trust HKSE:87001 -1.32% 45 Beneish M-Score is -2.69 as of Aug. 06, 2026. GuruFocus rates HKSE:87001 with a GF Score™ of 45/100 and a GF Value™ of ¥0.55 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 749 REITs companies, Hui Xian Real Estate Investment Trust ranks better than 72.23% 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 -2.69 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for Hui Xian Real Estate Investment Trust's Beneish M-Score or its related term are showing as below:

HKSE:87001' s Beneish M-Score Range Over the Past 10 Years
Min: -2.82   Med: -2.7   Max: -2.38
Current: -2.69

During the past 13 years, the highest Beneish M-Score of Hui Xian Real Estate Investment Trust was -2.38. The lowest was -2.82. And the median was -2.70.


Hui Xian Real Estate Investment Trust Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hui Xian Real Estate Investment Trust'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.

Hui Xian Real Estate Investment Trust Beneish M-Score Chart

Hui Xian Real Estate Investment Trust 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 -2.70 -2.70 -2.48 -2.82 -2.69

Hui Xian Real Estate Investment Trust Semi-Annual Data
Jun16 Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 -2.48 0.00 -2.82 0.00 -2.69

HKSE:87001 vs VICI, WPC, BNL: Beneish M-Score Comparison

For the REIT - Diversified subindustry, Hui Xian Real Estate Investment Trust'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.


Hui Xian Real Estate Investment Trust Beneish M-Score vs REITs Industry

For the REITs industry and Real Estate sector, Hui Xian Real Estate Investment Trust's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where Hui Xian Real Estate Investment Trust's Beneish M-Score falls into.


HKSE:87001
45GF Score
Hui Xian Real Estate Investment Trust HKSE:87001
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hui Xian Real Estate Investment Trust 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 Hui Xian Real Estate Investment Trust 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 * 1.1241+0.528 * 1.0118+0.404 * 1.0064+0.892 * 0.9452+0.115 * 0.937
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4869+4.679 * -0.046048-0.327 * 0.922
=-2.69

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was ¥85 Mil.
Revenue was ¥2,209 Mil.
Gross Profit was ¥1,703 Mil.
Total Current Assets was ¥2,835 Mil.
Total Assets was ¥32,683 Mil.
Property, Plant and Equipment(Net PPE) was ¥4,985 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥318 Mil.
Selling, General, & Admin. Expense(SGA) was ¥52 Mil.
Total Current Liabilities was ¥2,801 Mil.
Long-Term Debt & Capital Lease Obligation was ¥2,962 Mil.
Net Income was ¥-729 Mil.
Gross Profit was ¥0 Mil.
Cash Flow from Operations was ¥776 Mil.
Total Receivables was ¥80 Mil.
Revenue was ¥2,337 Mil.
Gross Profit was ¥1,823 Mil.
Total Current Assets was ¥3,124 Mil.
Total Assets was ¥34,474 Mil.
Property, Plant and Equipment(Net PPE) was ¥5,291 Mil.
Depreciation, Depletion and Amortization(DDA) was ¥315 Mil.
Selling, General, & Admin. Expense(SGA) was ¥37 Mil.
Total Current Liabilities was ¥2,112 Mil.
Long-Term Debt & Capital Lease Obligation was ¥4,481 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)
=(85 / 2209) / (80 / 2337)
=0.038479 / 0.034232
=1.1241

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)
=(1823 / 2337) / (1703 / 2209)
=0.78006 / 0.770937
=1.0118

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 - (2835 + 4985) / 32683) / (1 - (3124 + 5291) / 34474)
=0.760732 / 0.755903
=1.0064

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
=2209 / 2337
=0.9452

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))
=(315 / (315 + 5291)) / (318 / (318 + 4985))
=0.05619 / 0.059966
=0.937

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)
=(52 / 2209) / (37 / 2337)
=0.02354 / 0.015832
=1.4869

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)
=((2962 + 2801) / 32683) / ((4481 + 2112) / 34474)
=0.17633 / 0.191246
=0.922

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
=(-729 - 0 - 776) / 32683
=-0.046048

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.

Hui Xian Real Estate Investment Trust has a M-score of -2.69 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 -2.69 mean?
Hui Xian Real Estate Investment Trust (HKSE:87001) has a Beneish M-Score of -2.69 as of Aug. 06, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hui Xian Real Estate Investment Trust and its competitors. According to the industry distribution chart, Hui Xian Real Estate Investment Trust ranks #208 out of 749 companies in the REITs industry, placing it in the top 27.8%.
Is Hui Xian Real Estate Investment Trust's Beneish M-Score too high?
Hui Xian Real Estate Investment Trust's current Beneish M-Score is -2.69. Based on the distribution chart, Hui Xian Real Estate Investment Trust ranks #208 out of 749 companies in the REITs industry, which is above the industry midpoint. Overall, Hui Xian Real Estate Investment Trust has a GF Score™ of 45/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does Hui Xian Real Estate Investment Trust's Beneish M-Score compare to VICI and WPC?
According to the REITs industry distribution chart, Hui Xian Real Estate Investment Trust ranks #208 out of 749 companies for Beneish M-Score. This puts Hui Xian Real Estate Investment Trust 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 REITs company?
A good Beneish M-Score depends on the REITs 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 Hui Xian Real Estate Investment Trust and its competitors. Hui Xian Real Estate Investment Trust's current Beneish M-Score is -2.69. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hui Xian Real Estate Investment Trust stock overvalued right now?
Based on GuruFocus' analysis, Hui Xian Real Estate Investment Trust (HKSE:87001) is currently considered Possible Value Trap. The stock's GF Value™ is ¥0.55, compared to a current price of ¥0.38 — trading 31.8% below its estimated fair value. The current Beneish M-Score is -2.69. Hui Xian Real Estate Investment Trust's overall GF Score™ is 45/100 with 5 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 Hui Xian Real Estate Investment Trust (HKSE:87001), the current Beneish M-Score is -2.69 as of Aug. 06, 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 Hui Xian Real Estate Investment Trust (HKSE:87001) Overvalued in 2026?

Based on GuruFocus' analysis, Hui Xian Real Estate Investment Trust stock appears to be undervalued. The current stock price of ¥0.38 is trading 31.8% below its estimated GF Value™ of ¥0.55. GuruFocus considers Hui Xian Real Estate Investment Trust to be Possible Value Trap.

Key valuation signals for HKSE:87001:

  • Beneish M-Score: -2.69
  • GF Value™: ¥0.55 vs. price of ¥0.38 (31.8% below fair value)
  • GF Score™: 45/100 with 5 warning signs

No single metric tells the full story. See the HKSE:87001 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hui Xian Real Estate Investment Trust Business Description

Industry Real EstateREITs
Address 2 Queen\'s Road Central, Unit 303, 3rd Floor, Cheung Kong Center, Hong Kong, HKG
Hui Xian Real Estate Investment Trust owns and invests in high-quality commercial properties with the objective of producing stable and sustainable distributions to unitholders and to achieve long term growth in the net asset value per unit. Its segments include Offices engaged in renting of office buildings; Malls involved in renting of the shopping mall and car parking spaces; Apartments engaged in operation of serviced apartment towers; and Hotels involved in operation of Grand Hyatt Beijing in Oriental Plaza, Beijing, the PRC, The Westin Shenyang, Shenyang, the PRC, Hyatt Regency Metropolitan Chongqing, Chongqing, the PRC and Sheraton Chengdu Lido Hotel, Chengdu, the PRC. It derives the majority of its income from Office segment.
45GF Score

Get the complete analysis for HKSE:87001

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

¥0.38
Price
¥0.55
GF Value