Rise (TSE:8836) Beneish M-Score: -1.16 (As of Jun. 27, 2026)


TSE:8836 Rise Inc TSE:8836
71 GF Score
Price 円26.00
GF Value 円28.59
Valuation Fairly Valued
! 1 Warning Sign
View Full Analysis

What is Rise Beneish M-Score?

Rise TSE:8836 +4.00% 71 Beneish M-Score is -1.16 as of Jun. 27, 2026. GuruFocus rates TSE:8836 with a GF Score™ of 71/100 and a GF Value™ of 円28.59 (Fairly Valued). The stock has 1 warning sign investors should review. Among 1,682 Real Estate companies, Rise ranks worse than 83.41% 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 -1.16 higher than -1.78, which implies that the company might have manipulated its financial results.

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

TSE:8836' s Beneish M-Score Range Over the Past 10 Years
Min: -3.28   Med: -2.09   Max: -1.16
Current: -1.16

During the past 13 years, the highest Beneish M-Score of Rise was -1.16. The lowest was -3.28. And the median was -2.09.


Rise Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Rise'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.

Rise Beneish M-Score Chart

Rise Annual Data
Trend Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23 Mar24 Mar25 Mar26
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.79 -2.31 -2.36 -2.44 -1.16

Rise Semi-Annual Data
Sep16 Mar17 Sep17 Mar18 Sep18 Mar19 Sep19 Mar20 Sep20 Mar21 Sep21 Mar22 Sep22 Mar23 Sep23 Mar24 Sep24 Mar25 Sep25 Mar26
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 -2.36 0.00 -2.44 0.00 -1.16

TSE:8836 vs CBRE, BEKE: Beneish M-Score Comparison

For the Real Estate Services subindustry, Rise'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.


Rise Beneish M-Score vs Real Estate Industry

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

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


TSE:8836
71GF Score
Rise Inc TSE:8836
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Rise 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 Rise 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 * 1.2412+0.528 * 0.9759+0.404 * 3.3129+0.892 * 1.1279+0.115 * 1.0295
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 1+4.679 * -0.002157-0.327 * 0.8008
=-1.16

* 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 (Mar26) TTM:Last Year (Mar25) TTM:
Total Receivables was 円35.0 Mil.
Revenue was 円432.0 Mil.
Gross Profit was 円371.0 Mil.
Total Current Assets was 円518.0 Mil.
Total Assets was 円1,854.0 Mil.
Property, Plant and Equipment(Net PPE) was 円1,262.0 Mil.
Depreciation, Depletion and Amortization(DDA) was 円44.0 Mil.
Selling, General, & Admin. Expense(SGA) was 円0.0 Mil.
Total Current Liabilities was 円87.0 Mil.
Long-Term Debt & Capital Lease Obligation was 円0.0 Mil.
Net Income was 円50.0 Mil.
Gross Profit was 円0.0 Mil.
Cash Flow from Operations was 円54.0 Mil.
Total Receivables was 円25.0 Mil.
Revenue was 円383.0 Mil.
Gross Profit was 円321.0 Mil.
Total Current Assets was 円496.0 Mil.
Total Assets was 円1,826.0 Mil.
Property, Plant and Equipment(Net PPE) was 円1,308.0 Mil.
Depreciation, Depletion and Amortization(DDA) was 円47.0 Mil.
Selling, General, & Admin. Expense(SGA) was 円0.0 Mil.
Total Current Liabilities was 円97.0 Mil.
Long-Term Debt & Capital Lease Obligation was 円10.0 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)
=(35 / 432) / (25 / 383)
=0.081019 / 0.065274
=1.2412

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)
=(321 / 383) / (371 / 432)
=0.83812 / 0.858796
=0.9759

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 - (518 + 1262) / 1854) / (1 - (496 + 1308) / 1826)
=0.039914 / 0.012048
=3.3129

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
=432 / 383
=1.1279

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))
=(47 / (47 + 1308)) / (44 / (44 + 1262))
=0.034686 / 0.033691
=1.0295

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)
=(0 / 432) / (0 / 383)
=0 / 0
=1

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)
=((0 + 87) / 1854) / ((10 + 97) / 1826)
=0.046926 / 0.058598
=0.8008

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
=(50 - 0 - 54) / 1854
=-0.002157

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.

Rise has a M-score of -1.16 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 -1.16 mean?
Rise (TSE:8836) has a Beneish M-Score of -1.16 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Rise and its competitors. According to the industry distribution chart, Rise ranks #1403 out of 1682 companies in the Real Estate industry, placing it in the top 83.4%.
Is Rise's Beneish M-Score too high?
Rise's current Beneish M-Score is -1.16. Based on the distribution chart, Rise ranks #1403 out of 1682 companies in the Real Estate industry, which is in the bottom quartile relative to peers. Overall, Rise has a GF Score™ of 71/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Rise's Beneish M-Score compare to CBRE and BEKE?
According to the Real Estate industry distribution chart, Rise ranks #1403 out of 1682 companies for Beneish M-Score. This places Rise 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 Real Estate company?
A good Beneish M-Score depends on the Real Estate 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 Rise and its competitors. Rise's current Beneish M-Score is -1.16. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Rise stock overvalued right now?
Based on GuruFocus' analysis, Rise (TSE:8836) is currently considered Fairly Valued. The stock's GF Value™ is 円28.59, compared to a current price of 円26.00 — trading 9.1% below its estimated fair value. The current Beneish M-Score is -1.16. Rise's overall GF Score™ is 71/100 with 1 warning sign 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 Rise (TSE:8836), the current Beneish M-Score is -1.16 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 Rise (TSE:8836) Overvalued in 2026?

Based on GuruFocus' analysis, Rise stock appears to be undervalued. The current stock price of 円26.00 is trading 9.1% below its estimated GF Value™ of 円28.59. GuruFocus considers Rise to be Fairly Valued.

Key valuation signals for TSE:8836:

  • Beneish M-Score: -1.16
  • GF Value™: 円28.59 vs. price of 円26.00 (9.1% below fair value)
  • GF Score™: 71/100 with 1 warning sign

No single metric tells the full story. See the TSE:8836 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Rise Business Description

Address 3rd Floor, Atago East Building, 16-11 Nishi-Shinbashi 3-chome, Minato-ku, Tokyo, JPN, 105-0003
Rise Inc is engaged in real estate business. The operations of the company include development of real estate and rental of real estate. The company conduct business to develop hotels, condominiums, residential properties, and commercial facilities.
71GF Score

Get the complete analysis for TSE:8836

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

円26.00
Price
円28.59
GF Value