SOSiLA Logistics REIT (TSE:2979) Beneish M-Score: -2.51 (As of Jun. 27, 2026)


TSE:2979 SOSiLA Logistics REIT Inc TSE:2979
53 GF Score
Price 円113,400.00
GF Value 円133,379.20
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is SOSiLA Logistics REIT Beneish M-Score?

SOSiLA Logistics REIT TSE:2979 +1.80% 53 Beneish M-Score is -2.51 as of Jun. 27, 2026. GuruFocus rates TSE:2979 with a GF Score™ of 53/100 and a GF Value™ of 円133,379.20 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 764 REITs companies, SOSiLA Logistics REIT ranks better than 51.96% 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 -2.51 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

The historical rank and industry rank for SOSiLA Logistics REIT's Beneish M-Score or its related term are showing as below:

TSE:2979' s Beneish M-Score Range Over the Past 10 Years
Min: -2.51   Med: -2.47   Max: -2.22
Current: -2.51

During the past 6 years, the highest Beneish M-Score of SOSiLA Logistics REIT was -2.22. The lowest was -2.51. And the median was -2.47.


SOSiLA Logistics REIT Beneish M-Score Historical Data

* Premium members only.

The historical data trend for SOSiLA Logistics REIT'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.

SOSiLA Logistics REIT Beneish M-Score Chart

SOSiLA Logistics REIT Annual Data
Trend Nov19 Nov20 Nov21 Nov22 Nov23 Nov24
Beneish M-Score
Get a 7-Day Free Trial 0.00 0.00 -2.22 -2.47 -2.51

SOSiLA Logistics REIT Semi-Annual Data
Nov19 Nov20 May21 Nov21 May22 Nov22 May23 Nov23 May24 Nov24 May25 Nov25
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.47 0.00 -2.51 0.00 0.00

TSE:2979 vs PLD, PSA, EXR: Beneish M-Score Comparison

For the REIT - Industrial subindustry, SOSiLA Logistics REIT'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.


SOSiLA Logistics REIT Beneish M-Score vs REITs Industry

For the REITs industry and Real Estate sector, SOSiLA Logistics REIT's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where SOSiLA Logistics REIT's Beneish M-Score falls into.


TSE:2979
53GF Score
SOSiLA Logistics REIT Inc TSE:2979
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SOSiLA Logistics REIT 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 SOSiLA Logistics REIT 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 * 1.0459+0.528 * 0.9912+0.404 * 0.9705+0.892 * 1.0056+0.115 * 0.9678
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0426+4.679 * -0.009773-0.327 * 1.0018
=-2.51

* 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 (Nov24) TTM:Last Year (Nov23) TTM:
Total Receivables was 円348 Mil.
Revenue was 円8,579 Mil.
Gross Profit was 円5,128 Mil.
Total Current Assets was 円7,610 Mil.
Total Assets was 円146,388 Mil.
Property, Plant and Equipment(Net PPE) was 円136,815 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,545 Mil.
Selling, General, & Admin. Expense(SGA) was 円881 Mil.
Total Current Liabilities was 円1,634 Mil.
Long-Term Debt & Capital Lease Obligation was 円62,020 Mil.
Net Income was 円3,556 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円4,987 Mil.
Total Receivables was 円331 Mil.
Revenue was 円8,531 Mil.
Gross Profit was 円5,054 Mil.
Total Current Assets was 円6,666 Mil.
Total Assets was 円146,983 Mil.
Property, Plant and Equipment(Net PPE) was 円138,286 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,511 Mil.
Selling, General, & Admin. Expense(SGA) was 円840 Mil.
Total Current Liabilities was 円11,099 Mil.
Long-Term Debt & Capital Lease Obligation was 円52,700 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)
=(348.171 / 8578.719) / (331.035 / 8530.881)
=0.040585 / 0.038804
=1.0459

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)
=(5054.493 / 8530.881) / (5127.845 / 8578.719)
=0.592494 / 0.59774
=0.9912

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 - (7609.869 + 136814.9) / 146387.96) / (1 - (6665.828 + 138285.833) / 146982.608)
=0.013411 / 0.013818
=0.9705

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
=8578.719 / 8530.881
=1.0056

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))
=(1510.715 / (1510.715 + 138285.833)) / (1545.099 / (1545.099 + 136814.9))
=0.010807 / 0.011167
=0.9678

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)
=(881.013 / 8578.719) / (840.308 / 8530.881)
=0.102698 / 0.098502
=1.0426

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)
=((62020 + 1634.35) / 146387.96) / ((52700 + 11098.525) / 146982.608)
=0.434833 / 0.434055
=1.0018

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
=(3556.229 - 0 - 4986.908) / 146387.96
=-0.009773

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.

SOSiLA Logistics REIT has a M-score of -2.51 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 -2.51 mean?
SOSiLA Logistics REIT (TSE:2979) has a Beneish M-Score of -2.51 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on SOSiLA Logistics REIT and its competitors. According to the industry distribution chart, SOSiLA Logistics REIT ranks #367 out of 764 companies in the REITs industry, placing it in the top 48%.
Is SOSiLA Logistics REIT's Beneish M-Score too high?
SOSiLA Logistics REIT's current Beneish M-Score is -2.51. Based on the distribution chart, SOSiLA Logistics REIT ranks #367 out of 764 companies in the REITs industry, which is above the industry midpoint. Overall, SOSiLA Logistics REIT has a GF Score™ of 53/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does SOSiLA Logistics REIT's Beneish M-Score compare to PLD and PSA?
According to the REITs industry distribution chart, SOSiLA Logistics REIT ranks #367 out of 764 companies for Beneish M-Score. This puts SOSiLA Logistics REIT 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 SOSiLA Logistics REIT and its competitors. SOSiLA Logistics REIT's current Beneish M-Score is -2.51. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SOSiLA Logistics REIT stock overvalued right now?
Based on GuruFocus' analysis, SOSiLA Logistics REIT (TSE:2979) is currently considered Modestly Undervalued. The stock's GF Value™ is 円133,379.20, compared to a current price of 円113,400.00 — trading 15% below its estimated fair value. The current Beneish M-Score is -2.51. SOSiLA Logistics REIT's overall GF Score™ is 53/100 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 SOSiLA Logistics REIT (TSE:2979), the current Beneish M-Score is -2.51 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 SOSiLA Logistics REIT (TSE:2979) Overvalued in 2026?

Based on GuruFocus' analysis, SOSiLA Logistics REIT stock appears to be undervalued. The current stock price of 円113,400.00 is trading 15% below its estimated GF Value™ of 円133,379.20. GuruFocus considers SOSiLA Logistics REIT to be Modestly Undervalued.

Key valuation signals for TSE:2979:

  • Beneish M-Score: -2.51
  • GF Value™: 円133,379.20 vs. price of 円113,400.00 (15% below fair value)
  • GF Score™: 53/100 with 4 warning signs

No single metric tells the full story. See the TSE:2979 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


SOSiLA Logistics REIT Business Description

Industry Real EstateREITs
Address 1-17-10, Kyobashi, Chiyoda-ku, Tokyo, JPN
SOSiLA Logistics REIT Inc offers logistics services. It offers facility based on the three themes Sociability, Sustainability and Logistic Aspect considering the environment and sustainable growth; and people and the work environment.
53GF Score

Get the complete analysis for TSE:2979

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

円113,400.00
Price
円133,379.20
GF Value