Sekisui House Reit (TSE:3309) Beneish M-Score: -3.32 (As of Jun. 29, 2026)


TSE:3309 Sekisui House Reit Inc TSE:3309
80 GF Score
Price 円77,700.00
GF Value 円84,626.16
Valuation Fairly Valued
! 5 Warning Signs
View Full Analysis

What is Sekisui House Reit Beneish M-Score?

Sekisui House Reit TSE:3309 +1.17% 80 Beneish M-Score is -3.32 as of Jun. 29, 2026. GuruFocus rates TSE:3309 with a GF Score™ of 80/100 and a GF Value™ of 円84,626.16 (Fairly Valued). The stock has 5 warning signs investors should review. Among 764 REITs companies, Sekisui House Reit ranks better than 93.85% 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 -3.32 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3309' s Beneish M-Score Range Over the Past 10 Years
Min: -3.32   Med: -2.39   Max: 2.25
Current: -3.32

During the past 11 years, the highest Beneish M-Score of Sekisui House Reit was 2.25. The lowest was -3.32. And the median was -2.39.


Sekisui House Reit Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Sekisui House 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.

Sekisui House Reit Beneish M-Score Chart

Sekisui House Reit Annual Data
Trend Oct16 Oct17 Oct18 Oct19 Oct20 Oct21 Oct22 Oct23 Oct24 Oct25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.79 -2.01 -2.39 0.96 -3.32

Sekisui House Reit Semi-Annual Data
Oct16 Apr17 Oct17 Apr18 Oct18 Apr19 Oct19 Apr20 Oct20 Apr21 Oct21 Apr22 Oct22 Apr23 Oct23 Apr24 Oct24 Apr25 Oct25 Apr26
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 0.96 0.00 -3.32 0.00

TSE:3309 vs VICI, WPC: Beneish M-Score Comparison

For the REIT - Diversified subindustry, Sekisui House 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.


Sekisui House Reit Beneish M-Score vs REITs Industry

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

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


TSE:3309
80GF Score
Sekisui House Reit Inc TSE:3309
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Sekisui House 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 Sekisui House 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 * 0.4602+0.528 * 0.8611+0.404 * 2.2606+0.892 * 0.9353+0.115 * 0.9256
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.4552+4.679 * -0.134273-0.327 * 1.0336
=-3.32

* 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 (Oct25) TTM:Last Year (Oct24) TTM:
Total Receivables was 円295 Mil.
Revenue was 円38,981 Mil.
Gross Profit was 円26,759 Mil.
Total Current Assets was 円23,001 Mil.
Total Assets was 円566,471 Mil.
Property, Plant and Equipment(Net PPE) was 円397,063 Mil.
Depreciation, Depletion and Amortization(DDA) was 円4,708 Mil.
Selling, General, & Admin. Expense(SGA) was 円3,509 Mil.
Total Current Liabilities was 円46,078 Mil.
Long-Term Debt & Capital Lease Obligation was 円225,502 Mil.
Net Income was 円19,645 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円95,706 Mil.
Total Receivables was 円685 Mil.
Revenue was 円41,680 Mil.
Gross Profit was 円24,639 Mil.
Total Current Assets was 円38,661 Mil.
Total Assets was 円568,345 Mil.
Property, Plant and Equipment(Net PPE) was 円464,704 Mil.
Depreciation, Depletion and Amortization(DDA) was 円5,096 Mil.
Selling, General, & Admin. Expense(SGA) was 円2,578 Mil.
Total Current Liabilities was 円54,751 Mil.
Long-Term Debt & Capital Lease Obligation was 円208,869 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)
=(294.708 / 38981.314) / (684.692 / 41679.761)
=0.00756 / 0.016427
=0.4602

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)
=(24638.554 / 41679.761) / (26759.24 / 38981.314)
=0.59114 / 0.686463
=0.8611

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 - (23001.065 + 397062.565) / 566471.297) / (1 - (38661.255 + 464704.45) / 568345.244)
=0.258456 / 0.114331
=2.2606

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
=38981.314 / 41679.761
=0.9353

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))
=(5095.973 / (5095.973 + 464704.45)) / (4708.163 / (4708.163 + 397062.565))
=0.010847 / 0.011719
=0.9256

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)
=(3508.808 / 38981.314) / (2578.128 / 41679.761)
=0.090013 / 0.061856
=1.4552

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)
=((225502 + 46078.02) / 566471.297) / ((208869 + 54751.276) / 568345.244)
=0.479424 / 0.463838
=1.0336

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
=(19644.803 - 0 - 95706.444) / 566471.297
=-0.134273

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.

Sekisui House Reit has a M-score of -3.32 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 -3.32 mean?
Sekisui House Reit (TSE:3309) has a Beneish M-Score of -3.32 as of Jun. 29, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Sekisui House Reit and its competitors. According to the industry distribution chart, Sekisui House Reit ranks #47 out of 764 companies in the REITs industry, placing it in the top 6.2%.
Is Sekisui House Reit's Beneish M-Score too high?
Sekisui House Reit's current Beneish M-Score is -3.32. Based on the distribution chart, Sekisui House Reit ranks #47 out of 764 companies in the REITs industry, which is in the top quartile — a strong position relative to peers. Overall, Sekisui House Reit has a GF Score™ of 80/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Sekisui House Reit's Beneish M-Score compare to VICI and WPC?
According to the REITs industry distribution chart, Sekisui House Reit ranks #47 out of 764 companies for Beneish M-Score. This places Sekisui House Reit in the top 6% of its industry — outperforming the majority of peers. 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 Sekisui House Reit and its competitors. Sekisui House Reit's current Beneish M-Score is -3.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sekisui House Reit stock overvalued right now?
Based on GuruFocus' analysis, Sekisui House Reit (TSE:3309) is currently considered Fairly Valued. The stock's GF Value™ is 円84,626.16, compared to a current price of 円77,700.00 — trading 8.2% below its estimated fair value. The current Beneish M-Score is -3.32. Sekisui House Reit's overall GF Score™ is 80/100 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 Sekisui House Reit (TSE:3309), the current Beneish M-Score is -3.32 as of Jun. 29, 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 Sekisui House Reit (TSE:3309) Overvalued in 2026?

Based on GuruFocus' analysis, Sekisui House Reit stock appears to be undervalued. The current stock price of 円77,700.00 is trading 8.2% below its estimated GF Value™ of 円84,626.16. GuruFocus considers Sekisui House Reit to be Fairly Valued.

Key valuation signals for TSE:3309:

  • Beneish M-Score: -3.32
  • GF Value™: 円84,626.16 vs. price of 円77,700.00 (8.2% below fair value)
  • GF Score™: 80/100 with 5 warning signs

No single metric tells the full story. See the TSE:3309 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Sekisui House Reit Business Description

Industry Real EstateREITs
Address 4-15-1 Akasaka, Minato-ku, Tokyo, JPN, 107-0051
Sekisui House Reit Inc is a Japan-based company that operates as a real estate investment trust. The company invests in commercial properties predominantly in office and commercial buildings, hotels, and retail properties located in the Tokyo Metropolitan Areas, Osaka, and Nagoya areas. The asset manager of the company is a subsidiary of Sekisui House, Ltd.
80GF Score

Get the complete analysis for TSE:3309

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

円77,700.00
Price
円84,626.16
GF Value