Mitsubishi Estate Logistics REIT Investment (TSE:3481) Beneish M-Score: -2.58 (As of Jun. 27, 2026)


TSE:3481 Mitsubishi Estate Logistics REIT Investment Corp TSE:3481
74 GF Score
Price 円120,600.00
GF Value 円132,482.72
Valuation Fairly Valued
! 6 Warning Signs
View Full Analysis

What is Mitsubishi Estate Logistics REIT Investment Beneish M-Score?

Mitsubishi Estate Logistics REIT Investment TSE:3481 +1.09% 74 Beneish M-Score is -2.58 as of Jun. 27, 2026. GuruFocus rates TSE:3481 with a GF Score™ of 74/100 and a GF Value™ of 円132,482.72 (Fairly Valued). The stock has 6 warning signs investors should review. Among 764 REITs companies, Mitsubishi Estate Logistics REIT Investment ranks better than 59.16% 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 -2.58 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3481' s Beneish M-Score Range Over the Past 10 Years
Min: -2.83   Med: -2.33   Max: -2.13
Current: -2.58

During the past 8 years, the highest Beneish M-Score of Mitsubishi Estate Logistics REIT Investment was -2.13. The lowest was -2.83. And the median was -2.33.


Mitsubishi Estate Logistics REIT Investment Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Mitsubishi Estate Logistics 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.

Mitsubishi Estate Logistics REIT Investment Beneish M-Score Chart

Mitsubishi Estate Logistics REIT Investment Annual Data
Trend Aug17 Aug18 Aug19 Aug20 Aug21 Aug22 Aug23 Aug24
Beneish M-Score
Get a 7-Day Free Trial -2.42 -2.21 -2.13 -2.24 -2.58

Mitsubishi Estate Logistics REIT Investment Semi-Annual Data
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 0.00 -2.58 0.00 0.00 0.00

TSE:3481 vs PLD, PSA, EXR: Beneish M-Score Comparison

For the REIT - Industrial subindustry, Mitsubishi Estate Logistics 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.


Mitsubishi Estate Logistics REIT Investment Beneish M-Score vs REITs Industry

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

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


TSE:3481
74GF Score
Mitsubishi Estate Logistics REIT Investment Corp TSE:3481
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Mitsubishi Estate Logistics 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 Mitsubishi Estate Logistics 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 * 1.0178+0.528 * 0.9575+0.404 * 0.7697+0.892 * 1.1537+0.115 * 0.9781
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1.0397+4.679 * -0.023872-0.327 * 1.0523
=-2.58

* 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93 Mil.
Revenue was 円16,914 Mil.
Gross Profit was 円11,359 Mil.
Total Current Assets was 円14,685 Mil.
Total Assets was 円282,349 Mil.
Property, Plant and Equipment(Net PPE) was 円267,586 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,726 Mil.
Selling, General, & Admin. Expense(SGA) was 円2,020 Mil.
Total Current Liabilities was 円14,832 Mil.
Long-Term Debt & Capital Lease Obligation was 円101,649 Mil.
Net Income was 円8,554 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円15,294 Mil.
Total Receivables was 円79 Mil.
Revenue was 円14,661 Mil.
Gross Profit was 円9,427 Mil.
Total Current Assets was 円13,867 Mil.
Total Assets was 円271,358 Mil.
Property, Plant and Equipment(Net PPE) was 円257,394 Mil.
Depreciation, Depletion and Amortization(DDA) was 円2,564 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,684 Mil.
Total Current Liabilities was 円7,979 Mil.
Long-Term Debt & Capital Lease Obligation was 円98,404 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)
=(93.103 / 16914.2) / (79.284 / 14660.806)
=0.005504 / 0.005408
=1.0178

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)
=(9427.279 / 14660.806) / (11358.611 / 16914.2)
=0.643026 / 0.671543
=0.9575

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 - (14684.903 + 267586.341) / 282348.64) / (1 - (13867.331 + 257393.814) / 271357.624)
=0.000274 / 0.000356
=0.7697

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
=16914.2 / 14660.806
=1.1537

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))
=(2563.743 / (2563.743 + 257393.814)) / (2725.524 / (2725.524 + 267586.341))
=0.009862 / 0.010083
=0.9781

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)
=(2020.482 / 16914.2) / (1684.474 / 14660.806)
=0.119455 / 0.114896
=1.0397

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)
=((101649 + 14831.876) / 282348.64) / ((98404 + 7979.1) / 271357.624)
=0.412543 / 0.39204
=1.0523

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
=(8553.643 - 0 - 15293.734) / 282348.64
=-0.023872

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.

Mitsubishi Estate Logistics REIT Investment has a M-score of -2.58 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 -2.58 mean?
Mitsubishi Estate Logistics REIT Investment (TSE:3481) has a Beneish M-Score of -2.58 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Mitsubishi Estate Logistics REIT Investment and its competitors. According to the industry distribution chart, Mitsubishi Estate Logistics REIT Investment ranks #312 out of 764 companies in the REITs industry, placing it in the top 40.8%.
Is Mitsubishi Estate Logistics REIT Investment's Beneish M-Score too high?
Mitsubishi Estate Logistics REIT Investment's current Beneish M-Score is -2.58. Based on the distribution chart, Mitsubishi Estate Logistics REIT Investment ranks #312 out of 764 companies in the REITs industry, which is above the industry midpoint. Overall, Mitsubishi Estate Logistics REIT Investment has a GF Score™ of 74/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Mitsubishi Estate Logistics REIT Investment's Beneish M-Score compare to PLD and PSA?
According to the REITs industry distribution chart, Mitsubishi Estate Logistics REIT Investment ranks #312 out of 764 companies for Beneish M-Score. This puts Mitsubishi Estate Logistics 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 Mitsubishi Estate Logistics REIT Investment and its competitors. Mitsubishi Estate Logistics REIT Investment's current Beneish M-Score is -2.58. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Mitsubishi Estate Logistics REIT Investment stock overvalued right now?
Based on GuruFocus' analysis, Mitsubishi Estate Logistics REIT Investment (TSE:3481) is currently considered Fairly Valued. The stock's GF Value™ is 円132,482.72, compared to a current price of 円120,600.00 — trading 9% below its estimated fair value. The current Beneish M-Score is -2.58. Mitsubishi Estate Logistics REIT Investment's overall GF Score™ is 74/100 with 6 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 Mitsubishi Estate Logistics REIT Investment (TSE:3481), the current Beneish M-Score is -2.58 as of Jun. 27, 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 Mitsubishi Estate Logistics REIT Investment (TSE:3481) Overvalued in 2026?

Based on GuruFocus' analysis, Mitsubishi Estate Logistics REIT Investment stock appears to be undervalued. The current stock price of 円120,600.00 is trading 9% below its estimated GF Value™ of 円132,482.72. GuruFocus considers Mitsubishi Estate Logistics REIT Investment to be Fairly Valued.

Key valuation signals for TSE:3481:

  • Beneish M-Score: -2.58
  • GF Value™: 円132,482.72 vs. price of 円120,600.00 (9% below fair value)
  • GF Score™: 74/100 with 6 warning signs

No single metric tells the full story. See the TSE:3481 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Mitsubishi Estate Logistics REIT Investment Business Description

Industry Real EstateREITs
Address 1-6-5 Marunouchi, Chiyoda-ku, Tokyo, JPN, 100-0005
Mitsubishi Estate Logistics REIT Investment Corp operates as a real estate investment trust with logistics facilities as its main investment target. Its portfolio consists of eight properties, mainly located in the Tokyo metropolitan area.
74GF Score

Get the complete analysis for TSE:3481

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

円120,600.00
Price
円132,482.72
GF Value