NTT UD Reit Investment (TSE:8956) Beneish M-Score: -2.63 (As of Jun. 27, 2026)


TSE:8956 NTT UD Reit Investment Corp TSE:8956
67 GF Score
Price 円134,100.00
GF Value 円138,576.47
Valuation Fairly Valued
! 8 Warning Signs
View Full Analysis

What is NTT UD Reit Investment Beneish M-Score?

NTT UD Reit Investment TSE:8956 +1.67% 67 Beneish M-Score is -2.63 as of Jun. 27, 2026. GuruFocus rates TSE:8956 with a GF Score™ of 67/100 and a GF Value™ of 円138,576.47 (Fairly Valued). The stock has 8 warning signs investors should review. Among 764 REITs companies, NTT UD Reit Investment ranks better than 65.31% 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 -2.63 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

TSE:8956' s Beneish M-Score Range Over the Past 10 Years
Min: -2.73   Med: -2.57   Max: 1.01
Current: -2.63

During the past 13 years, the highest Beneish M-Score of NTT UD Reit Investment was 1.01. The lowest was -2.73. And the median was -2.57.


NTT UD Reit Investment Beneish M-Score Historical Data

* Premium members only.

The historical data trend for NTT UD 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.

NTT UD Reit Investment Beneish M-Score Chart

NTT UD Reit Investment 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 1.01 -2.39 -2.58 -2.47 -2.63

NTT UD Reit Investment 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 -2.47 0.00 -2.63 0.00

TSE:8956 vs VICI, WPC: Beneish M-Score Comparison

For the REIT - Diversified subindustry, NTT UD 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.


NTT UD Reit Investment Beneish M-Score vs REITs Industry

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

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


TSE:8956
67GF Score
NTT UD Reit Investment Corp TSE:8956
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

NTT UD 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 NTT UD 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 * 0.9427+0.528 * 1.105+0.404 * 1.0108+0.892 * 1.1158+0.115 * 0.9518
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.9014+4.679 * -0.056898-0.327 * 1.005
=-2.63

* 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1,199 Mil.
Revenue was 円26,531 Mil.
Gross Profit was 円11,317 Mil.
Total Current Assets was 円28,380 Mil.
Total Assets was 円307,478 Mil.
Property, Plant and Equipment(Net PPE) was 円243,574 Mil.
Depreciation, Depletion and Amortization(DDA) was 円3,433 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,182 Mil.
Total Current Liabilities was 円30,052 Mil.
Long-Term Debt & Capital Lease Obligation was 円123,562 Mil.
Net Income was 円8,440 Mil.
Gross Profit was 円0 Mil.
Cash Flow from Operations was 円25,935 Mil.
Total Receivables was 円1,140 Mil.
Revenue was 円23,777 Mil.
Gross Profit was 円11,207 Mil.
Total Current Assets was 円22,026 Mil.
Total Assets was 円311,655 Mil.
Property, Plant and Equipment(Net PPE) was 円254,009 Mil.
Depreciation, Depletion and Amortization(DDA) was 円3,405 Mil.
Selling, General, & Admin. Expense(SGA) was 円1,175 Mil.
Total Current Liabilities was 円23,487 Mil.
Long-Term Debt & Capital Lease Obligation was 円131,437 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)
=(1198.774 / 26530.935) / (1139.616 / 23776.503)
=0.045184 / 0.04793
=0.9427

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)
=(11207.054 / 23776.503) / (11317.493 / 26530.935)
=0.47135 / 0.426577
=1.105

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 - (28380.276 + 243573.868) / 307478.141) / (1 - (22026.45 + 254008.59) / 311655.226)
=0.115533 / 0.114294
=1.0108

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
=26530.935 / 23776.503
=1.1158

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))
=(3405.189 / (3405.189 + 254008.59)) / (3432.897 / (3432.897 + 243573.868))
=0.013228 / 0.013898
=0.9518

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)
=(1181.866 / 26530.935) / (1174.994 / 23776.503)
=0.044547 / 0.049418
=0.9014

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)
=((123561.649 + 30052.34) / 307478.141) / ((131437.174 + 23486.761) / 311655.226)
=0.499593 / 0.4971
=1.005

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
=(8439.6 - 0 - 25934.528) / 307478.141
=-0.056898

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.

NTT UD Reit Investment has a M-score of -2.63 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 -2.63 mean?
NTT UD Reit Investment (TSE:8956) has a Beneish M-Score of -2.63 as of Jun. 27, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on NTT UD Reit Investment and its competitors. According to the industry distribution chart, NTT UD Reit Investment ranks #265 out of 764 companies in the REITs industry, placing it in the top 34.7%.
Is NTT UD Reit Investment's Beneish M-Score too high?
NTT UD Reit Investment's current Beneish M-Score is -2.63. Based on the distribution chart, NTT UD Reit Investment ranks #265 out of 764 companies in the REITs industry, which is above the industry midpoint. Overall, NTT UD Reit Investment has a GF Score™ of 67/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does NTT UD Reit Investment's Beneish M-Score compare to VICI and WPC?
According to the REITs industry distribution chart, NTT UD Reit Investment ranks #265 out of 764 companies for Beneish M-Score. This puts NTT UD 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 NTT UD Reit Investment and its competitors. NTT UD Reit Investment's current Beneish M-Score is -2.63. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is NTT UD Reit Investment stock overvalued right now?
Based on GuruFocus' analysis, NTT UD Reit Investment (TSE:8956) is currently considered Fairly Valued. The stock's GF Value™ is 円138,576.47, compared to a current price of 円134,100.00 — trading 3.2% below its estimated fair value. The current Beneish M-Score is -2.63. NTT UD Reit Investment'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 NTT UD Reit Investment (TSE:8956), the current Beneish M-Score is -2.63 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 NTT UD Reit Investment (TSE:8956) Overvalued in 2026?

Based on GuruFocus' analysis, NTT UD Reit Investment stock appears to be undervalued. The current stock price of 円134,100.00 is trading 3.2% below its estimated GF Value™ of 円138,576.47. GuruFocus considers NTT UD Reit Investment to be Fairly Valued.

Key valuation signals for TSE:8956:

  • Beneish M-Score: -2.63
  • GF Value™: 円138,576.47 vs. price of 円134,100.00 (3.2% below fair value)
  • GF Score™: 67/100 with 8 warning signs

No single metric tells the full story. See the TSE:8956 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


NTT UD Reit Investment Business Description

Industry Real EstateREITs
Address 1-5-1 Otemachi, Chiyoda-ku, Tokyo, JPN
NTT UD Reit Investment Corp is a Japan-based real estate investment trust company. It is a J-REIT managing compound portfolio of office buildings and residential properties, with NTT Urban Development serving as the sponsor.
67GF Score

Get the complete analysis for TSE:8956

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

円134,100.00
Price
円138,576.47
GF Value