AEON REIT Investment (TSE:3292) Beneish M-Score: -2.61 (As of Aug. 02, 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:3292 AEON REIT Investment Corp TSE:3292
57 GF Score
Price 円121,900.00
GF Value 円137,137.61
Valuation Modestly Undervalued
! 3 Warning Signs
View Full Analysis

What is AEON REIT Investment Beneish M-Score?

AEON REIT Investment TSE:3292 -2.48% 57 Beneish M-Score is -2.61 as of Aug. 02, 2026. GuruFocus rates TSE:3292 with a GF Score™ of 57/100 and a GF Value™ of 円137,137.61 (Modestly Undervalued). The stock has 3 warning signs investors should review. Among 749 REITs companies, AEON REIT Investment ranks better than 63.95% 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 -2.61 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3292' s Beneish M-Score Range Over the Past 10 Years
Min: -2.67   Med: -2.57   Max: -2.22
Current: -2.61

During the past 12 years, the highest Beneish M-Score of AEON REIT Investment was -2.22. The lowest was -2.67. And the median was -2.57.


AEON REIT Investment Beneish M-Score Historical Data

* Premium members only.

The historical data trend for AEON REIT Investment'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.

AEON REIT Investment Beneish M-Score Chart

AEON REIT Investment 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 -2.58 -2.42 -2.56 -2.58 -2.61

AEON REIT Investment 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 -2.58 0.00 -2.61 0.00

TSE:3292 vs SPG, O, KIM: Beneish M-Score Comparison

For the REIT - Retail subindustry, AEON REIT Investment'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.


AEON REIT Investment Beneish M-Score vs REITs Industry

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

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


TSE:3292
57GF Score
AEON REIT Investment Corp TSE:3292
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

AEON REIT Investment 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 AEON REIT Investment 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+0.528 * 0.9826+0.404 * 0.9967+0.892 * 1.013+0.115 * 1.0124
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0056+4.679 * -0.027663-0.327 * 1.007
=-2.61

* 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0 Mil.
Revenue was 円42,763 Mil.
Gross Profit was 円18,635 Mil.
Total Current Assets was 円39,032 Mil.
Total Assets was 円456,177 Mil.
Property, Plant and Equipment(Net PPE) was 円336,565 Mil.
Depreciation, Depletion and Amortization(DDA) was 円10,592 Mil.
Selling, General, & Admin. Expense(SGA) was 円2,124 Mil.
Total Current Liabilities was 円32,886 Mil.
Long-Term Debt & Capital Lease Obligation was 円164,200 Mil.
Net Income was 円13,936 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円26,555 Mil.
Total Receivables was 円0 Mil.
Revenue was 円42,216 Mil.
Gross Profit was 円18,077 Mil.
Total Current Assets was 円41,486 Mil.
Total Assets was 円458,584 Mil.
Property, Plant and Equipment(Net PPE) was 円335,826 Mil.
Depreciation, Depletion and Amortization(DDA) was 円10,704 Mil.
Selling, General, & Admin. Expense(SGA) was 円2,085 Mil.
Total Current Liabilities was 円27,839 Mil.
Long-Term Debt & Capital Lease Obligation was 円168,900 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)
=(0 / 42763.09) / (0 / 42216.175)
=0 / 0
=1

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)
=(18077.079 / 42216.175) / (18635.424 / 42763.09)
=0.428203 / 0.435783
=0.9826

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 - (39032.13 + 336564.678) / 456177.096) / (1 - (41486.244 + 335826.495) / 458583.748)
=0.176643 / 0.177222
=0.9967

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
=42763.09 / 42216.175
=1.013

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))
=(10703.535 / (10703.535 + 335826.495)) / (10591.537 / (10591.537 + 336564.678))
=0.030888 / 0.030509
=1.0124

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)
=(2124.343 / 42763.09) / (2085.409 / 42216.175)
=0.049677 / 0.049398
=1.0056

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)
=((164200 + 32885.972) / 456177.096) / ((168900 + 27839.422) / 458583.748)
=0.432038 / 0.429015
=1.007

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
=(13935.846 - 0 - 26555.253) / 456177.096
=-0.027663

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.

AEON REIT Investment has a M-score of -2.61 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 -2.61 mean?
AEON REIT Investment (TSE:3292) has a Beneish M-Score of -2.61 as of Aug. 02, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on AEON REIT Investment and its competitors. According to the industry distribution chart, AEON REIT Investment ranks #270 out of 749 companies in the REITs industry, placing it in the top 36%.
Is AEON REIT Investment's Beneish M-Score too high?
AEON REIT Investment's current Beneish M-Score is -2.61. Based on the distribution chart, AEON REIT Investment ranks #270 out of 749 companies in the REITs industry, which is above the industry midpoint. Overall, AEON REIT Investment has a GF Score™ of 57/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does AEON REIT Investment's Beneish M-Score compare to SPG and O?
According to the REITs industry distribution chart, AEON REIT Investment ranks #270 out of 749 companies for Beneish M-Score. This puts AEON REIT Investment 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 AEON REIT Investment and its competitors. AEON REIT Investment's current Beneish M-Score is -2.61. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is AEON REIT Investment stock overvalued right now?
Based on GuruFocus' analysis, AEON REIT Investment (TSE:3292) is currently considered Modestly Undervalued. The stock's GF Value™ is 円137,137.61, compared to a current price of 円121,900.00 — trading 11.1% below its estimated fair value. The current Beneish M-Score is -2.61. AEON REIT Investment's overall GF Score™ is 57/100 with 3 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 AEON REIT Investment (TSE:3292), the current Beneish M-Score is -2.61 as of Aug. 02, 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 AEON REIT Investment (TSE:3292) Overvalued in 2026?

Based on GuruFocus' analysis, AEON REIT Investment stock appears to be undervalued. The current stock price of 円121,900.00 is trading 11.1% below its estimated GF Value™ of 円137,137.61. GuruFocus considers AEON REIT Investment to be Modestly Undervalued.

Key valuation signals for TSE:3292:

  • Beneish M-Score: -2.61
  • GF Value™: 円137,137.61 vs. price of 円121,900.00 (11.1% below fair value)
  • GF Score™: 57/100 with 3 warning signs

No single metric tells the full story. See the TSE:3292 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


AEON REIT Investment Business Description

Industry Real EstateREITs
Address 1-14-10 Uchikanda, Chiyoda-ku, Tokyo, JPN, 101-0054
AEON REIT Investment Corp is engaged in the real estate leasing business. The company aims to ensure a stable income and achieve steady portfolio growth over the medium-to-long term by investing in retail and securitized real estate products.
57GF Score

Get the complete analysis for TSE:3292

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

円121,900.00
Price
円137,137.61
GF Value