Nippon Prologis REIT (TSE:3283) Beneish M-Score: -2.67 (As of Jul. 11, 2026)


TSE:3283 Nippon Prologis REIT Inc TSE:3283
71 GF Score
Price 円87,700.00
GF Value 円93,127.19
Valuation Fairly Valued
! 7 Warning Signs
View Full Analysis

What is Nippon Prologis REIT Beneish M-Score?

Nippon Prologis REIT TSE:3283 +0.11% 71 Beneish M-Score is -2.67 as of Jul. 11, 2026. GuruFocus rates TSE:3283 with a GF Score™ of 71/100 and a GF Value™ of 円93,127.19 (Fairly Valued). The stock has 7 warning signs investors should review. Among 760 REITs companies, Nippon Prologis REIT ranks better than 70.26% 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 -2.67 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3283' s Beneish M-Score Range Over the Past 10 Years
Min: -2.73   Med: -2.48   Max: -1.17
Current: -2.67

During the past 12 years, the highest Beneish M-Score of Nippon Prologis REIT was -1.17. The lowest was -2.73. And the median was -2.48.


Nippon Prologis REIT Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Nippon Prologis 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.

Nippon Prologis REIT Beneish M-Score Chart

Nippon Prologis REIT Annual Data
Trend Nov15 Nov16 Nov17 Nov18 Nov19 Nov20 Nov21 Nov23 Nov24 Nov25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.72 -2.73 -2.07 -2.48 -2.67

Nippon Prologis REIT Semi-Annual Data
Nov15 May16 Nov16 May17 Nov17 May18 Nov18 May19 Nov19 May20 Nov20 May21 Nov21 May22 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 Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -2.07 0.00 -2.48 0.00 -2.67

TSE:3283 vs PLD, PSA, EXR: Beneish M-Score Comparison

For the REIT - Industrial subindustry, Nippon Prologis 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.


Nippon Prologis REIT Beneish M-Score vs REITs Industry

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

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


TSE:3283
71GF Score
Nippon Prologis REIT Inc TSE:3283
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Nippon Prologis 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 Nippon Prologis 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 * 0.7964+0.528 * 0.9459+0.404 * 0.9447+0.892 * 1.1336+0.115 * 0.9978
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9139+4.679 * -0.014359-0.327 * 1.064
=-2.67

* 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 (Nov25) TTM:Last Year (Nov24) TTM:
Total Receivables was 円1,882 Mil.
Revenue was 円69,638 Mil.
Gross Profit was 円39,389 Mil.
Total Current Assets was 円32,654 Mil.
Total Assets was 円899,891 Mil.
Property, Plant and Equipment(Net PPE) was 円865,746 Mil.
Depreciation, Depletion and Amortization(DDA) was 円15,056 Mil.
Selling, General, & Admin. Expense(SGA) was 円5,486 Mil.
Total Current Liabilities was 円47,032 Mil.
Long-Term Debt & Capital Lease Obligation was 円331,000 Mil.
Net Income was 円30,794 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円43,716 Mil.
Total Receivables was 円2,085 Mil.
Revenue was 円61,430 Mil.
Gross Profit was 円32,866 Mil.
Total Current Assets was 円44,713 Mil.
Total Assets was 円878,175 Mil.
Property, Plant and Equipment(Net PPE) was 円831,923 Mil.
Depreciation, Depletion and Amortization(DDA) was 円14,435 Mil.
Selling, General, & Admin. Expense(SGA) was 円5,295 Mil.
Total Current Liabilities was 円45,722 Mil.
Long-Term Debt & Capital Lease Obligation was 円301,000 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)
=(1882.373 / 69638.264) / (2084.986 / 61430.078)
=0.027031 / 0.033941
=0.7964

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)
=(32866.343 / 61430.078) / (39389.19 / 69638.264)
=0.53502 / 0.565626
=0.9459

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 - (32653.947 + 865746.45) / 899890.583) / (1 - (44712.91 + 831922.596) / 878175.165)
=0.001656 / 0.001753
=0.9447

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
=69638.264 / 61430.078
=1.1336

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))
=(14435.144 / (14435.144 + 831922.596)) / (15055.875 / (15055.875 + 865746.45))
=0.017056 / 0.017093
=0.9978

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)
=(5485.711 / 69638.264) / (5294.866 / 61430.078)
=0.078774 / 0.086193
=0.9139

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)
=((331000 + 47032.327) / 899890.583) / ((301000 + 45721.888) / 878175.165)
=0.420087 / 0.394821
=1.064

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
=(30794.146 - 0 - 43716.094) / 899890.583
=-0.014359

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.

Nippon Prologis REIT has a M-score of -2.67 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 -2.67 mean?
Nippon Prologis REIT (TSE:3283) has a Beneish M-Score of -2.67 as of Jul. 11, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Nippon Prologis REIT and its competitors. According to the industry distribution chart, Nippon Prologis REIT ranks #226 out of 760 companies in the REITs industry, placing it in the top 29.7%.
Is Nippon Prologis REIT's Beneish M-Score too high?
Nippon Prologis REIT's current Beneish M-Score is -2.67. Based on the distribution chart, Nippon Prologis REIT ranks #226 out of 760 companies in the REITs industry, which is above the industry midpoint. Overall, Nippon Prologis REIT has a GF Score™ of 71/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Nippon Prologis REIT's Beneish M-Score compare to PLD and PSA?
According to the REITs industry distribution chart, Nippon Prologis REIT ranks #226 out of 760 companies for Beneish M-Score. This puts Nippon Prologis 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 Nippon Prologis REIT and its competitors. Nippon Prologis REIT's current Beneish M-Score is -2.67. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Nippon Prologis REIT stock overvalued right now?
Based on GuruFocus' analysis, Nippon Prologis REIT (TSE:3283) is currently considered Fairly Valued. The stock's GF Value™ is 円93,127.19, compared to a current price of 円87,700.00 — trading 5.8% below its estimated fair value. The current Beneish M-Score is -2.67. Nippon Prologis REIT's overall GF Score™ is 71/100 with 7 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 Nippon Prologis REIT (TSE:3283), the current Beneish M-Score is -2.67 as of Jul. 11, 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 Nippon Prologis REIT (TSE:3283) Overvalued in 2026?

Based on GuruFocus' analysis, Nippon Prologis REIT stock appears to be undervalued. The current stock price of 円87,700.00 is trading 5.8% below its estimated GF Value™ of 円93,127.19. GuruFocus considers Nippon Prologis REIT to be Fairly Valued.

Key valuation signals for TSE:3283:

  • Beneish M-Score: -2.67
  • GF Value™: 円93,127.19 vs. price of 円87,700.00 (5.8% below fair value)
  • GF Score™: 71/100 with 7 warning signs

No single metric tells the full story. See the TSE:3283 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Nippon Prologis REIT Business Description

Industry Real EstateREITs
Other Exchanges NPONF:USA
Address 7-3, Marunouchi 2-chome, Tokyo Building 22nd Floor, Chiyoda-ku, Tokyo, JPN, 100-6422
Nippon Prologis REIT Inc is focused on logistics facilities in Japan. Its investment objective is to maximize unit holder value through a portfolio that generates stable income and achieves steady growth. It invests in high quality Class-A logistics facilities, owning and operating them for medium- to long-term purposes.
71GF Score

Get the complete analysis for TSE:3283

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

円87,700.00
Price
円93,127.19
GF Value