SRE Holdings (TSE:2980) Beneish M-Score: -1.69 (As of Aug. 24, 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.

TSE:2980 SRE Holdings Corp TSE:2980
69 GF Score
Price 円2,453.00
GF Value 円5,090.77
Valuation Possible Value Trap
! 5 Warning Signs
View Full Analysis

What is SRE Holdings Beneish M-Score?

SRE Holdings TSE:2980 +2.08% 69 Beneish M-Score is -1.69 as of Aug. 24, 2026. GuruFocus rates TSE:2980 with a GF Score™ of 69/100 and a GF Value™ of 円5,090.77 (Possible Value Trap). The stock has 5 warning signs investors should review. Among 1,682 Real Estate companies, SRE Holdings ranks worse than 76.52% 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.

Warning Sign:

Beneish M-Score -1.69 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:2980' s Beneish M-Score Range Over the Past 10 Years
Min: -2.55   Med: -1.49   Max: 0.42
Current: -1.69

During the past 8 years, the highest Beneish M-Score of SRE Holdings was 0.42. The lowest was -2.55. And the median was -1.49.


SRE Holdings Beneish M-Score Historical Data

* Premium members only.

The historical data trend for SRE Holdings'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.

SRE Holdings Beneish M-Score Chart

SRE Holdings Annual Data
Trend Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial 0.42 -2.55 -1.86 -1.28 -1.69

SRE Holdings Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 0.00 0.00 0.00 -1.69 0.00

TSE:2980 vs CBRE, BEKE, JLL: Beneish M-Score Comparison

For the Real Estate Services subindustry, SRE Holdings'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.


SRE Holdings Beneish M-Score vs Real Estate Industry

For the Real Estate industry and Real Estate sector, SRE Holdings's Beneish M-Score distribution charts can be found below:

* The bar in red indicates where SRE Holdings's Beneish M-Score falls into.


TSE:2980
69GF Score
SRE Holdings Corp TSE:2980
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

SRE Holdings 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 SRE Holdings 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 * 0.7477+0.528 * 1.0286+0.404 * 0.7643+0.892 * 1.2311+0.115 * 1.0062
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * 0.21095-0.327 * 1.2786
=-1.69

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was 円1,948 Mil.
Revenue was 円32,859 Mil.
Gross Profit was 円11,408 Mil.
Total Current Assets was 円41,927 Mil.
Total Assets was 円49,213 Mil.
Property, Plant and Equipment(Net PPE) was 円951 Mil.
Depreciation, Depletion and Amortization(DDA) was 円784 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円23,276 Mil.
Long-Term Debt & Capital Lease Obligation was 円8,279 Mil.
Net Income was 円1,841 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円-8,541 Mil.
Total Receivables was 円2,116 Mil.
Revenue was 円26,691 Mil.
Gross Profit was 円9,532 Mil.
Total Current Assets was 円24,492 Mil.
Total Assets was 円30,470 Mil.
Property, Plant and Equipment(Net PPE) was 円847 Mil.
Depreciation, Depletion and Amortization(DDA) was 円706 Mil.
Selling, General, & Admin. Expense(SGA) was 円0 Mil.
Total Current Liabilities was 円6,929 Mil.
Long-Term Debt & Capital Lease Obligation was 円8,352 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)
=(1947.713 / 32858.624) / (2116.1 / 26690.86)
=0.059276 / 0.079282
=0.7477

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)
=(9531.912 / 26690.86) / (11408.259 / 32858.624)
=0.357123 / 0.347192
=1.0286

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 - (41926.713 + 951.283) / 49212.611) / (1 - (24492.416 + 846.5) / 30470.305)
=0.128719 / 0.168406
=0.7643

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
=32858.624 / 26690.86
=1.2311

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))
=(705.921 / (705.921 + 846.5)) / (784.408 / (784.408 + 951.283))
=0.454723 / 0.451928
=1.0062

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)
=(0 / 32858.624) / (0 / 26690.86)
=0 / 0
=1

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)
=((8279.394 + 23276.123) / 49212.611) / ((8351.698 + 6928.553) / 30470.305)
=0.641208 / 0.50148
=1.2786

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
=(1840.651 - 0 - -8540.755) / 49212.611
=0.21095

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.

SRE Holdings has a M-score of -1.69 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of -1.69 mean?
SRE Holdings (TSE:2980) has a Beneish M-Score of -1.69 as of Aug. 24, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on SRE Holdings and its competitors. According to the industry distribution chart, SRE Holdings ranks #1287 out of 1682 companies in the Real Estate industry, placing it in the top 76.5%.
Is SRE Holdings' Beneish M-Score too high?
SRE Holdings' current Beneish M-Score is -1.69. Based on the distribution chart, SRE Holdings ranks #1287 out of 1682 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, SRE Holdings has a GF Score™ of 69/100 and is considered Possible Value Trap, reflecting its overall financial health beyond just this single metric.
How does SRE Holdings' Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, SRE Holdings ranks #1287 out of 1682 companies for Beneish M-Score. This places SRE Holdings in the lower 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 SRE Holdings and its competitors. SRE Holdings's current Beneish M-Score is -1.69. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is SRE Holdings stock overvalued right now?
Based on GuruFocus' analysis, SRE Holdings (TSE:2980) is currently considered Possible Value Trap. The stock's GF Value™ is 円5,090.77, compared to a current price of 円2,453.00 — trading 51.8% below its estimated fair value. The current Beneish M-Score is -1.69. SRE Holdings' overall GF Score™ is 69/100 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 SRE Holdings (TSE:2980), the current Beneish M-Score is -1.69 as of Aug. 24, 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 SRE Holdings (TSE:2980) Overvalued in 2026?

Based on GuruFocus' analysis, SRE Holdings stock appears to be undervalued. The current stock price of 円2,453.00 is trading 51.8% below its estimated GF Value™ of 円5,090.77. GuruFocus considers SRE Holdings to be Possible Value Trap.

Key valuation signals for TSE:2980:

  • Beneish M-Score: -1.69
  • GF Value™: 円5,090.77 vs. price of 円2,453.00 (51.8% below fair value)
  • GF Score™: 69/100 with 5 warning signs

No single metric tells the full story. See the TSE:2980 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


SRE Holdings Business Description

Address 1-2 Aoyama Street Shionbiru 2nd Floor, Minato-ku, Kita-Aoyama 3-chome, Yubinbango, Tokyo, JPN, 107-0061
SRE Holdings Corp operates in three businesses the real estate business, IT platform business and AI solution business. It provides AI consulting to various industries, IT platform service for real estate industry and develops real estate asset business and real estate distribution services by acquiring and operating real estate.
69GF Score

Get the complete analysis for TSE:2980

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

円2,453.00
Price
円5,090.77
GF Value