One REIT (TSE:3290) Beneish M-Score: -2.46 (As of Jun. 26, 2026)


TSE:3290 One REIT Inc TSE:3290
55 GF Score
Price 円74,900.00
GF Value 円89,294.41
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is One REIT Beneish M-Score?

One REIT TSE:3290 +0.81% 55 Beneish M-Score is -2.46 as of Jun. 26, 2026. GuruFocus rates TSE:3290 with a GF Score™ of 55/100 and a GF Value™ of 円89,294.41 (Modestly Undervalued). The stock has 7 warning signs investors should review. Among 764 REITs companies, One REIT ranks worse than 52.88% 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 -2.46 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3290' s Beneish M-Score Range Over the Past 10 Years
Min: -4.14   Med: -2.62   Max: -2.02
Current: -2.46

During the past 11 years, the highest Beneish M-Score of One REIT was -2.02. The lowest was -4.14. And the median was -2.62.


One REIT Beneish M-Score Historical Data

* Premium members only.

The historical data trend for One 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.

One REIT Beneish M-Score Chart

One REIT Annual Data
Trend Aug15 Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.83 -2.94 -2.13 -2.47 -2.46

One REIT Semi-Annual Data
Aug16 Feb17 Aug17 Feb18 Aug18 Feb19 Aug19 Feb20 Aug20 Feb21 Aug21 Feb22 Aug22 Feb23 Aug23 Feb24 Aug24 Feb25 Aug25 Feb26
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 -2.46 0.00 -2.95 0.00

TSE:3290 vs BXP, ARE, VNO: Beneish M-Score Comparison

For the REIT - Office subindustry, One 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.


One REIT Beneish M-Score vs REITs Industry

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

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


TSE:3290
55GF Score
One REIT Inc TSE:3290
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

One 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 One 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 * 1.0666+0.528 * 0.9939+0.404 * 0.9991+0.892 * 0.9999+0.115 * 0.9995
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.011+4.679 * -0.008279-0.327 * 0.9979
=-2.46

* 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 (Aug24) TTM:Last Year (Aug23) TTM:
Total Receivables was 円125 Mil.
Revenue was 円9,233 Mil.
Gross Profit was 円5,064 Mil.
Total Current Assets was 円11,920 Mil.
Total Assets was 円134,950 Mil.
Property, Plant and Equipment(Net PPE) was 円119,439 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,201 Mil.
Selling, General, & Admin. Expense(SGA) was 円641 Mil.
Total Current Liabilities was 円15,803 Mil.
Long-Term Debt & Capital Lease Obligation was 円51,494 Mil.
Net Income was 円3,631 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円4,749 Mil.
Total Receivables was 円118 Mil.
Revenue was 円9,235 Mil.
Gross Profit was 円5,033 Mil.
Total Current Assets was 円11,786 Mil.
Total Assets was 円134,874 Mil.
Property, Plant and Equipment(Net PPE) was 円119,495 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,201 Mil.
Selling, General, & Admin. Expense(SGA) was 円634 Mil.
Total Current Liabilities was 円16,327 Mil.
Long-Term Debt & Capital Lease Obligation was 円51,074 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)
=(125.342 / 9233.389) / (117.53 / 9234.647)
=0.013575 / 0.012727
=1.0666

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)
=(5033.283 / 9234.647) / (5063.615 / 9233.389)
=0.545043 / 0.548403
=0.9939

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 - (11919.558 + 119438.858) / 134950.226) / (1 - (11785.557 + 119494.841) / 134873.577)
=0.026616 / 0.026641
=0.9991

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
=9233.389 / 9234.647
=0.9999

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))
=(1201.27 / (1201.27 + 119494.841)) / (1201.293 / (1201.293 + 119438.858))
=0.009953 / 0.009958
=0.9995

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)
=(641.383 / 9233.389) / (634.479 / 9234.647)
=0.069463 / 0.068706
=1.011

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)
=((51494 + 15802.914) / 134950.226) / ((51074 + 16327.025) / 134873.577)
=0.49868 / 0.499735
=0.9979

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
=(3631.443 - 0 - 4748.749) / 134950.226
=-0.008279

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.

One REIT has a M-score of -2.46 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 -2.46 mean?
One REIT (TSE:3290) has a Beneish M-Score of -2.46 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on One REIT and its competitors. According to the industry distribution chart, One REIT ranks #404 out of 764 companies in the REITs industry, placing it in the top 52.9%.
Is One REIT's Beneish M-Score too high?
One REIT's current Beneish M-Score is -2.46. Based on the distribution chart, One REIT ranks #404 out of 764 companies in the REITs industry, which is below the industry midpoint. Overall, One REIT has a GF Score™ of 55/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does One REIT's Beneish M-Score compare to BXP and ARE?
According to the REITs industry distribution chart, One REIT ranks #404 out of 764 companies for Beneish M-Score. This places One REIT 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 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 One REIT and its competitors. One REIT's current Beneish M-Score is -2.46. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is One REIT stock overvalued right now?
Based on GuruFocus' analysis, One REIT (TSE:3290) is currently considered Modestly Undervalued. The stock's GF Value™ is 円89,294.41, compared to a current price of 円74,900.00 — trading 16.1% below its estimated fair value. The current Beneish M-Score is -2.46. One REIT's overall GF Score™ is 55/100 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 One REIT (TSE:3290), the current Beneish M-Score is -2.46 as of Jun. 26, 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 One REIT (TSE:3290) Overvalued in 2026?

Based on GuruFocus' analysis, One REIT stock appears to be undervalued. The current stock price of 円74,900.00 is trading 16.1% below its estimated GF Value™ of 円89,294.41. GuruFocus considers One REIT to be Modestly Undervalued.

Key valuation signals for TSE:3290:

  • Beneish M-Score: -2.46
  • GF Value™: 円89,294.41 vs. price of 円74,900.00 (16.1% below fair value)
  • GF Score™: 55/100 with 7 warning signs

No single metric tells the full story. See the TSE:3290 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


One REIT Business Description

Industry Real EstateREITs
Address 1-5-5 Otemachi, Chiyoda-ku, Tokyo, JPN, 100-0013
One REIT Inc operates as a real estate investment trust. The company invest in commercial real estate and office buildings in Japan. It operates in a single segment, which is real estate leasing.
55GF Score

Get the complete analysis for TSE:3290

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

円74,900.00
Price
円89,294.41
GF Value