Hulic Reit (TSE:3295) Beneish M-Score: 5.05 (As of Jun. 26, 2026)


TSE:3295 Hulic Reit Inc TSE:3295
58 GF Score
Price 円155,800.00
GF Value 円167,885.72
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Hulic Reit Beneish M-Score?

Hulic Reit TSE:3295 +1.50% 58 Beneish M-Score is 5.05 as of Jun. 26, 2026. GuruFocus rates TSE:3295 with a GF Score™ of 58/100 and a GF Value™ of 円167,885.72 (Fairly Valued). The stock has 5 warning signs investors should review. Among 764 REITs companies, Hulic Reit ranks worse than 97.64% 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.

Warning Sign:

Beneish M-Score 5.05 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:3295' s Beneish M-Score Range Over the Past 10 Years
Min: -3.56   Med: -2.38   Max: 5.05
Current: 5.05

During the past 12 years, the highest Beneish M-Score of Hulic Reit was 5.05. The lowest was -3.56. And the median was -2.38.


Hulic Reit Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Hulic 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.

Hulic Reit Beneish M-Score Chart

Hulic Reit Annual Data
Trend Aug16 Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24 Aug25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -3.56 -3.10 -2.78 -2.32 5.05

Hulic 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 -2.32 0.00 5.05 0.00

TSE:3295 vs BXP, ARE, VNO: Beneish M-Score Comparison

For the REIT - Office subindustry, Hulic 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.


Hulic Reit Beneish M-Score vs REITs Industry

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

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


TSE:3295
58GF Score
Hulic Reit Inc TSE:3295
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hulic 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 Hulic 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 * 9.363+0.528 * 0.9519+0.404 * 0.9593+0.892 * 1.1198+0.115 * 1.0359
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.1376+4.679 * -0.042465-0.327 * 1.0296
=5.05

* 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 (Aug25) TTM:Last Year (Aug24) TTM:
Total Receivables was 円220 Mil.
Revenue was 円25,564 Mil.
Gross Profit was 円17,405 Mil.
Total Current Assets was 円19,336 Mil.
Total Assets was 円423,654 Mil.
Property, Plant and Equipment(Net PPE) was 円397,125 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,826 Mil.
Selling, General, & Admin. Expense(SGA) was 円2,994 Mil.
Total Current Liabilities was 円42,100 Mil.
Long-Term Debt & Capital Lease Obligation was 円162,108 Mil.
Net Income was 円12,031 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円30,022 Mil.
Total Receivables was 円21 Mil.
Revenue was 円22,828 Mil.
Gross Profit was 円14,795 Mil.
Total Current Assets was 円24,802 Mil.
Total Assets was 円410,385 Mil.
Property, Plant and Equipment(Net PPE) was 円378,320 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,790 Mil.
Selling, General, & Admin. Expense(SGA) was 円2,350 Mil.
Total Current Liabilities was 円28,582 Mil.
Long-Term Debt & Capital Lease Obligation was 円163,547 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)
=(220.213 / 25564.272) / (21.001 / 22828.483)
=0.008614 / 0.00092
=9.363

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)
=(14794.885 / 22828.483) / (17404.69 / 25564.272)
=0.648089 / 0.680821
=0.9519

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 - (19336.367 + 397124.512) / 423653.858) / (1 - (24801.768 + 378320.244) / 410384.826)
=0.016978 / 0.017698
=0.9593

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
=25564.272 / 22828.483
=1.1198

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))
=(2790.081 / (2790.081 + 378320.244)) / (2826.4 / (2826.4 + 397124.512))
=0.007321 / 0.007067
=1.0359

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)
=(2994.226 / 25564.272) / (2350.335 / 22828.483)
=0.117125 / 0.102956
=1.1376

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)
=((162108 + 42100.101) / 423653.858) / ((163547 + 28582.336) / 410384.826)
=0.482016 / 0.468169
=1.0296

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
=(12031.256 - 0 - 30021.914) / 423653.858
=-0.042465

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.

Hulic Reit has a M-score of 5.05 signals that the company is likely to be a manipulator.

Frequently Asked Questions Learn more about Beneish M-Score →
What does a Beneish M-Score of 5.05 mean?
Hulic Reit (TSE:3295) has a Beneish M-Score of 5.05 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Hulic Reit and its competitors. According to the industry distribution chart, Hulic Reit ranks #746 out of 764 companies in the REITs industry, placing it in the top 97.6%.
Is Hulic Reit's Beneish M-Score too high?
Hulic Reit's current Beneish M-Score is 5.05. Based on the distribution chart, Hulic Reit ranks #746 out of 764 companies in the REITs industry, which is in the bottom quartile relative to peers. Overall, Hulic Reit has a GF Score™ of 58/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Hulic Reit's Beneish M-Score compare to BXP and ARE?
According to the REITs industry distribution chart, Hulic Reit ranks #746 out of 764 companies for Beneish M-Score. This places Hulic 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 Hulic Reit and its competitors. Hulic Reit's current Beneish M-Score is 5.05. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hulic Reit stock overvalued right now?
Based on GuruFocus' analysis, Hulic Reit (TSE:3295) is currently considered Fairly Valued. The stock's GF Value™ is 円167,885.72, compared to a current price of 円155,800.00 — trading 7.2% below its estimated fair value. The current Beneish M-Score is 5.05. Hulic Reit's overall GF Score™ is 58/100 with 5 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 Hulic Reit (TSE:3295), the current Beneish M-Score is 5.05 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 Hulic Reit (TSE:3295) Overvalued in 2026?

Based on GuruFocus' analysis, Hulic Reit stock appears to be undervalued. The current stock price of 円155,800.00 is trading 7.2% below its estimated GF Value™ of 円167,885.72. GuruFocus considers Hulic Reit to be Fairly Valued.

Key valuation signals for TSE:3295:

  • Beneish M-Score: 5.05
  • GF Value™: 円167,885.72 vs. price of 円155,800.00 (7.2% below fair value)
  • GF Score™: 58/100 with 5 warning signs

No single metric tells the full story. See the TSE:3295 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hulic Reit Business Description

Industry Real EstateREITs
Address 2-3-11 Kanda Surugadai, Chiyoda-ku, Tokyo, JPN
Hulic Reit Inc is engaged in the real estate lease business. The company focuses its investments on the Tokyo commercial property market. The company aims to achieve sustainable growth in assets and stable earnings from mid- to long-term perspectives. The company invests mainly in commercial properties and next-generation assets such as private nursing homes, network centers, and hotels.
58GF Score

Get the complete analysis for TSE:3295

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

円155,800.00
Price
円167,885.72
GF Value