Tokaido REIT (TSE:2989) Beneish M-Score: -2.53 (As of Jun. 25, 2026)


TSE:2989 Tokaido REIT Inc TSE:2989
48 GF Score
Price 円102,000.00
GF Value 円129,253.52
Valuation Modestly Undervalued
! 4 Warning Signs
View Full Analysis

What is Tokaido REIT Beneish M-Score?

Tokaido REIT TSE:2989 +0.59% 48 Beneish M-Score is -2.53 as of Jun. 25, 2026. GuruFocus rates TSE:2989 with a GF Score™ of 48/100 and a GF Value™ of 円129,253.52 (Modestly Undervalued). The stock has 4 warning signs investors should review. Among 765 REITs companies, Tokaido REIT ranks better than 53.59% 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 -2.53 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:2989' s Beneish M-Score Range Over the Past 10 Years
Min: -2.71   Med: -2.53   Max: -1.58
Current: -2.53

During the past 5 years, the highest Beneish M-Score of Tokaido REIT was -1.58. The lowest was -2.71. And the median was -2.53.


Tokaido REIT Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Tokaido 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.

Tokaido REIT Beneish M-Score Chart

Tokaido REIT Annual Data
Trend Jul21 Jan22 Jul23 Jul24 Jul25
Beneish M-Score
0.00 0.00 -1.58 -2.71 -2.53

Tokaido REIT Semi-Annual Data
Jul21 Jan22 Jul22 Jan23 Jul23 Jan24 Jul24 Jan25 Jul25 Jan26
Beneish M-Score Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 -2.71 0.00 -2.53 0.00

TSE:2989 vs VICI, WPC: Beneish M-Score Comparison

For the REIT - Diversified subindustry, Tokaido 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.


Tokaido REIT Beneish M-Score vs REITs Industry

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

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


TSE:2989
48GF Score
Tokaido REIT Inc TSE:2989
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Tokaido 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 Tokaido 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 * 0.8691+0.528 * 1.0235+0.404 * 0.8587+0.892 * 1.2189+0.115 * 0.9689
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9244+4.679 * -0.017621-0.327 * 1.0286
=-2.53

* 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 (Jul25) TTM:Last Year (Jul24) TTM:
Total Receivables was 円70 Mil.
Revenue was 円4,316 Mil.
Gross Profit was 円2,861 Mil.
Total Current Assets was 円4,412 Mil.
Total Assets was 円67,897 Mil.
Property, Plant and Equipment(Net PPE) was 円60,987 Mil.
Depreciation, Depletion and Amortization(DDA) was 円453 Mil.
Selling, General, & Admin. Expense(SGA) was 円297 Mil.
Total Current Liabilities was 円6,547 Mil.
Long-Term Debt & Capital Lease Obligation was 円26,891 Mil.
Net Income was 円1,999 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円3,196 Mil.
Total Receivables was 円66 Mil.
Revenue was 円3,541 Mil.
Gross Profit was 円2,403 Mil.
Total Current Assets was 円3,144 Mil.
Total Assets was 円58,257 Mil.
Property, Plant and Equipment(Net PPE) was 円52,617 Mil.
Depreciation, Depletion and Amortization(DDA) was 円378 Mil.
Selling, General, & Admin. Expense(SGA) was 円263 Mil.
Total Current Liabilities was 円3,394 Mil.
Long-Term Debt & Capital Lease Obligation was 円24,500 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)
=(70.279 / 4315.92) / (66.344 / 3540.737)
=0.016284 / 0.018737
=0.8691

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)
=(2402.572 / 3540.737) / (2861.421 / 4315.92)
=0.678551 / 0.662992
=1.0235

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 - (4412.173 + 60986.918) / 67897.192) / (1 - (3144.02 + 52617.146) / 58257.252)
=0.036792 / 0.042846
=0.8587

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
=4315.92 / 3540.737
=1.2189

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))
=(378.218 / (378.218 + 52617.146)) / (452.594 / (452.594 + 60986.918))
=0.007137 / 0.007366
=0.9689

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)
=(296.676 / 4315.92) / (263.301 / 3540.737)
=0.06874 / 0.074363
=0.9244

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)
=((26891 + 6546.783) / 67897.192) / ((24500 + 3393.807) / 58257.252)
=0.492477 / 0.478804
=1.0286

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
=(1999.426 - 0 - 3195.865) / 67897.192
=-0.017621

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.

Tokaido REIT has a M-score of -2.53 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 -2.53 mean?
Tokaido REIT (TSE:2989) has a Beneish M-Score of -2.53 as of Jun. 25, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Tokaido REIT and its competitors. According to the industry distribution chart, Tokaido REIT ranks #355 out of 765 companies in the REITs industry, placing it in the top 46.4%.
Is Tokaido REIT's Beneish M-Score too high?
Tokaido REIT's current Beneish M-Score is -2.53. Based on the distribution chart, Tokaido REIT ranks #355 out of 765 companies in the REITs industry, which is above the industry midpoint. Overall, Tokaido REIT has a GF Score™ of 48/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Tokaido REIT's Beneish M-Score compare to VICI and WPC?
According to the REITs industry distribution chart, Tokaido REIT ranks #355 out of 765 companies for Beneish M-Score. This puts Tokaido 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 Tokaido REIT and its competitors. Tokaido REIT's current Beneish M-Score is -2.53. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Tokaido REIT stock overvalued right now?
Based on GuruFocus' analysis, Tokaido REIT (TSE:2989) is currently considered Modestly Undervalued. The stock's GF Value™ is 円129,253.52, compared to a current price of 円102,000.00 — trading 21.1% below its estimated fair value. The current Beneish M-Score is -2.53. Tokaido REIT's overall GF Score™ is 48/100 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 Tokaido REIT (TSE:2989), the current Beneish M-Score is -2.53 as of Jun. 25, 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 Tokaido REIT (TSE:2989) Overvalued in 2026?

Based on GuruFocus' analysis, Tokaido REIT stock appears to be undervalued. The current stock price of 円102,000.00 is trading 21.1% below its estimated GF Value™ of 円129,253.52. GuruFocus considers Tokaido REIT to be Modestly Undervalued.

Key valuation signals for TSE:2989:

  • Beneish M-Score: -2.53
  • GF Value™: 円129,253.52 vs. price of 円102,000.00 (21.1% below fair value)
  • GF Score™: 48/100 with 4 warning signs

No single metric tells the full story. See the TSE:2989 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Tokaido REIT Business Description

Industry Real EstateREITs
Address 2-14-3 Nagatacho, Chiyoda-ku, Tokyo, JPN, 100-0014
Tokaido REIT Inc is a real estate investment trust that focuses on the Tokaido area, mainly Shizuoka, Aichi, and Mie prefectures. Its Investment targets are divided into two types including "Industrial infrastructure assets" targeting logistics facilities and office buildings, and "Living infrastructure assets" for residential and commercial facilities.
48GF Score

Get the complete analysis for TSE:2989

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

円102,000.00
Price
円129,253.52
GF Value