CRE Logistics REIT (TSE:3487) Beneish M-Score: -2.60 (As of Jun. 26, 2026)


TSE:3487 CRE Logistics REIT Inc TSE:3487
67 GF Score
Price 円141,100.00
GF Value 円154,402.52
Valuation Fairly Valued
! 8 Warning Signs
View Full Analysis

What is CRE Logistics REIT Beneish M-Score?

CRE Logistics REIT TSE:3487 -0.56% 67 Beneish M-Score is -2.60 as of Jun. 26, 2026. GuruFocus rates TSE:3487 with a GF Score™ of 67/100 and a GF Value™ of 円154,402.52 (Fairly Valued). The stock has 8 warning signs investors should review. Among 764 REITs companies, CRE Logistics REIT ranks better than 62.57% 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 -2.6 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:3487' s Beneish M-Score Range Over the Past 10 Years
Min: -2.86   Med: -2.6   Max: -1.1
Current: -2.6

During the past 9 years, the highest Beneish M-Score of CRE Logistics REIT was -1.10. The lowest was -2.86. And the median was -2.60.


CRE Logistics REIT Beneish M-Score Historical Data

* Premium members only.

The historical data trend for CRE Logistics 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.

CRE Logistics REIT Beneish M-Score Chart

CRE Logistics REIT Annual Data
Trend Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only -2.52 -2.83 -2.86 -1.10 -2.60

CRE Logistics REIT Semi-Annual Data
Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25
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 -2.86 0.00 -1.10 0.00 -2.60

TSE:3487 vs VICI, WPC: Beneish M-Score Comparison

For the REIT - Diversified subindustry, CRE Logistics 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.


CRE Logistics REIT Beneish M-Score vs REITs Industry

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

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


TSE:3487
67GF Score
CRE Logistics REIT Inc TSE:3487
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

CRE Logistics 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 CRE Logistics 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 * 0.9923+0.528 * 0.9808+0.404 * 0.8821+0.892 * 1.0354+0.115 * 0.9883
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9948+4.679 * -0.01838-0.327 * 1.0023
=-2.60

* 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 (Dec25) TTM:Last Year (Dec24) TTM:
Total Receivables was 円203 Mil.
Revenue was 円9,470 Mil.
Gross Profit was 円6,195 Mil.
Total Current Assets was 円5,891 Mil.
Total Assets was 円158,114 Mil.
Property, Plant and Equipment(Net PPE) was 円151,989 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,525 Mil.
Selling, General, & Admin. Expense(SGA) was 円876 Mil.
Total Current Liabilities was 円16,304 Mil.
Long-Term Debt & Capital Lease Obligation was 円55,669 Mil.
Net Income was 円4,442 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円7,348 Mil.
Total Receivables was 円198 Mil.
Revenue was 円9,146 Mil.
Gross Profit was 円5,868 Mil.
Total Current Assets was 円6,147 Mil.
Total Assets was 円159,659 Mil.
Property, Plant and Equipment(Net PPE) was 円153,244 Mil.
Depreciation, Depletion and Amortization(DDA) was 円1,519 Mil.
Selling, General, & Admin. Expense(SGA) was 円851 Mil.
Total Current Liabilities was 円13,793 Mil.
Long-Term Debt & Capital Lease Obligation was 円58,719 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)
=(203.167 / 9470.074) / (197.745 / 9146.225)
=0.021454 / 0.02162
=0.9923

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)
=(5868.364 / 9146.225) / (6194.915 / 9470.074)
=0.641616 / 0.654157
=0.9808

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 - (5890.55 + 151988.879) / 158113.819) / (1 - (6146.742 + 153243.978) / 159658.932)
=0.001482 / 0.00168
=0.8821

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
=9470.074 / 9146.225
=1.0354

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))
=(1519.101 / (1519.101 + 153243.978)) / (1524.673 / (1524.673 + 151988.879))
=0.009816 / 0.009932
=0.9883

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)
=(876.192 / 9470.074) / (850.654 / 9146.225)
=0.092522 / 0.093006
=0.9948

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)
=((55669 + 16304.034) / 158113.819) / ((58719 + 13793.109) / 159658.932)
=0.455198 / 0.454169
=1.0023

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
=(4442.338 - 0 - 7348.448) / 158113.819
=-0.01838

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.

CRE Logistics REIT has a M-score of -2.60 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 -2.60 mean?
CRE Logistics REIT (TSE:3487) has a Beneish M-Score of -2.60 as of Jun. 26, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on CRE Logistics REIT and its competitors. According to the industry distribution chart, CRE Logistics REIT ranks #286 out of 764 companies in the REITs industry, placing it in the top 37.4%.
Is CRE Logistics REIT's Beneish M-Score too high?
CRE Logistics REIT's current Beneish M-Score is -2.60. Based on the distribution chart, CRE Logistics REIT ranks #286 out of 764 companies in the REITs industry, which is above the industry midpoint. Overall, CRE Logistics REIT has a GF Score™ of 67/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does CRE Logistics REIT's Beneish M-Score compare to VICI and WPC?
According to the REITs industry distribution chart, CRE Logistics REIT ranks #286 out of 764 companies for Beneish M-Score. This puts CRE Logistics REIT 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 CRE Logistics REIT and its competitors. CRE Logistics REIT's current Beneish M-Score is -2.60. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is CRE Logistics REIT stock overvalued right now?
Based on GuruFocus' analysis, CRE Logistics REIT (TSE:3487) is currently considered Fairly Valued. The stock's GF Value™ is 円154,402.52, compared to a current price of 円141,100.00 — trading 8.6% below its estimated fair value. The current Beneish M-Score is -2.60. CRE Logistics REIT's overall GF Score™ is 67/100 with 8 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 CRE Logistics REIT (TSE:3487), the current Beneish M-Score is -2.60 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 CRE Logistics REIT (TSE:3487) Overvalued in 2026?

Based on GuruFocus' analysis, CRE Logistics REIT stock appears to be undervalued. The current stock price of 円141,100.00 is trading 8.6% below its estimated GF Value™ of 円154,402.52. GuruFocus considers CRE Logistics REIT to be Fairly Valued.

Key valuation signals for TSE:3487:

  • Beneish M-Score: -2.60
  • GF Value™: 円154,402.52 vs. price of 円141,100.00 (8.6% below fair value)
  • GF Score™: 67/100 with 8 warning signs

No single metric tells the full story. See the TSE:3487 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


CRE Logistics REIT Business Description

Industry Real EstateREITs
Address 2-10-1, East Tower 19th Floor, Toranomon Twin Building, Toranomon, Minato-ku, Tokyo, JPN, 105-1001
CRE Logistics REIT Inc is a Japanese Real estate investment trust. The company focuses on logistics properties to deliver comprehensive services that span the development of logistics properties to leasing, and property management. It portfolio consist of Logisquare Kuki, Logisquare Tosu, and Logisquare Hanyu.
67GF Score

Get the complete analysis for TSE:3487

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

円141,100.00
Price
円154,402.52
GF Value