Comforia Residential REIT (TSE:3282) Beneish M-Score: -2.58 (As of Jul. 14, 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:3282 Comforia Residential REIT Inc TSE:3282
66 GF Score
Price 円105,100.00
GF Value 円118,500.10
Valuation Modestly Undervalued
! 8 Warning Signs
View Full Analysis

What is Comforia Residential REIT Beneish M-Score?

Comforia Residential REIT TSE:3282 66 Beneish M-Score is -2.58 as of Jul. 14, 2026. GuruFocus rates TSE:3282 with a GF Score™ of 66/100 and a GF Value™ of 円118,500.10 (Modestly Undervalued). The stock has 8 warning signs investors should review. Among 758 REITs companies, Comforia Residential REIT ranks better than 59.37% 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 -2.58 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3282' s Beneish M-Score Range Over the Past 10 Years
Min: -2.86   Med: -2.47   Max: -2.01
Current: -2.58

During the past 13 years, the highest Beneish M-Score of Comforia Residential REIT was -2.01. The lowest was -2.86. And the median was -2.47.


Comforia Residential REIT Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Comforia Residential 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.

Comforia Residential REIT Beneish M-Score Chart

Comforia Residential REIT Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.64 -2.27 -2.55 -2.23 -2.58

Comforia Residential REIT Semi-Annual Data
Jul16 Jan17 Jul17 Jan18 Jul18 Jan19 Jul19 Jan20 Jul20 Jan21 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 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 -2.23 0.00 -2.58 0.00

TSE:3282 vs AVB, EQR, ESS: Beneish M-Score Comparison

For the REIT - Residential subindustry, Comforia Residential 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.


Comforia Residential REIT Beneish M-Score vs REITs Industry

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

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


TSE:3282
66GF Score
Comforia Residential REIT Inc TSE:3282
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Comforia Residential 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 Comforia Residential 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 * 0.8847+0.528 * 0.9938+0.404 * 0.9366+0.892 * 1.1076+0.115 * 1.018
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9569+4.679 * -0.013837-0.327 * 1.0208
=-2.58

* 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9 Mil.
Revenue was 円24,425 Mil.
Gross Profit was 円13,833 Mil.
Total Current Assets was 円19,234 Mil.
Total Assets was 円357,131 Mil.
Property, Plant and Equipment(Net PPE) was 円332,164 Mil.
Depreciation, Depletion and Amortization(DDA) was 円3,329 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,557 Mil.
Total Current Liabilities was 円37,998 Mil.
Long-Term Debt & Capital Lease Obligation was 円153,394 Mil.
Net Income was 円9,706 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円14,648 Mil.
Total Receivables was 円9 Mil.
Revenue was 円22,053 Mil.
Gross Profit was 円12,412 Mil.
Total Current Assets was 円18,320 Mil.
Total Assets was 円333,922 Mil.
Property, Plant and Equipment(Net PPE) was 円309,879 Mil.
Depreciation, Depletion and Amortization(DDA) was 円3,162 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,469 Mil.
Total Current Liabilities was 円30,930 Mil.
Long-Term Debt & Capital Lease Obligation was 円144,370 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)
=(9.176 / 24425.264) / (9.368 / 22053.115)
=0.000376 / 0.000425
=0.8847

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)
=(12411.667 / 22053.115) / (13833.01 / 24425.264)
=0.562808 / 0.56634
=0.9938

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 - (19233.693 + 332164.437) / 357131.306) / (1 - (18319.855 + 309879.143) / 333922.378)
=0.016053 / 0.01714
=0.9366

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
=24425.264 / 22053.115
=1.1076

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))
=(3162.22 / (3162.22 + 309879.143)) / (3329.178 / (3329.178 + 332164.437))
=0.010102 / 0.009923
=1.018

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)
=(1556.546 / 24425.264) / (1468.681 / 22053.115)
=0.063727 / 0.066597
=0.9569

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)
=((153394 + 37997.529) / 357131.306) / ((144370 + 30930.334) / 333922.378)
=0.535914 / 0.524973
=1.0208

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
=(9706.3 - 0 - 14647.928) / 357131.306
=-0.013837

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.

Comforia Residential REIT has a M-score of -2.58 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 -2.58 mean?
Comforia Residential REIT (TSE:3282) has a Beneish M-Score of -2.58 as of Jul. 14, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Comforia Residential REIT and its competitors. According to the industry distribution chart, Comforia Residential REIT ranks #308 out of 758 companies in the REITs industry, placing it in the top 40.6%.
Is Comforia Residential REIT's Beneish M-Score too high?
Comforia Residential REIT's current Beneish M-Score is -2.58. Based on the distribution chart, Comforia Residential REIT ranks #308 out of 758 companies in the REITs industry, which is above the industry midpoint. Overall, Comforia Residential REIT has a GF Score™ of 66/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Comforia Residential REIT's Beneish M-Score compare to AVB and EQR?
According to the REITs industry distribution chart, Comforia Residential REIT ranks #308 out of 758 companies for Beneish M-Score. This puts Comforia Residential 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 Comforia Residential REIT and its competitors. Comforia Residential REIT's current Beneish M-Score is -2.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Comforia Residential REIT stock overvalued right now?
Based on GuruFocus' analysis, Comforia Residential REIT (TSE:3282) is currently considered Modestly Undervalued. The stock's GF Value™ is 円118,500.10, compared to a current price of 円105,100.00 — trading 11.3% below its estimated fair value. The current Beneish M-Score is -2.58. Comforia Residential REIT's overall GF Score™ is 66/100 with 8 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 Comforia Residential REIT (TSE:3282), the current Beneish M-Score is -2.58 as of Jul. 14, 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 Comforia Residential REIT (TSE:3282) Overvalued in 2026?

Based on GuruFocus' analysis, Comforia Residential REIT stock appears to be undervalued. The current stock price of 円105,100.00 is trading 11.3% below its estimated GF Value™ of 円118,500.10. GuruFocus considers Comforia Residential REIT to be Modestly Undervalued.

Key valuation signals for TSE:3282:

  • Beneish M-Score: -2.58
  • GF Value™: 円118,500.10 vs. price of 円105,100.00 (11.3% below fair value)
  • GF Score™: 66/100 with 8 warning signs

No single metric tells the full story. See the TSE:3282 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Comforia Residential REIT Business Description

Industry Real EstateREITs
Address 1-21-1 Dogenzaka, Shibuya-ku, Tokyo, JPN
Comforia Residential REIT Inc is a Japan-based residential real estate investment trust. The company is engaged in investment in residential real estates for lease, real estate backed assets and general leasing properties. It offers leasing properties for singles and small families. The REIT invests in leasing properties located in Tokyo metropolitan and other residential properties in communities in other cities.
66GF Score

Get the complete analysis for TSE:3282

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

円105,100.00
Price
円118,500.10
GF Value