— Know what they know.
Not Investment Advice
Also trades as: 8952.T (JPX) · $vol 13M

JREIF OTC

Japan Real Estate Investment Corporation
1W: +0.0% 1M: -2.1% 3M: +14.3% YTD: -11.7% 1Y: +inf% 3Y: +5.8% 5Y: -21.8%
$769.20
+0.00 (+0.00%)
 
OTC · Real Estate · REIT - Office · Tech Score Neutral · Power 50 · $5.6B mcap · 6M float · 0.0006% daily turnover · Short 100% of daily vol

Financial Rating

Composite financial health rating (A+ to F) based on discounted cash flow valuation, return on equity, return on assets, debt-to-equity leverage, and relative P/E and P/B multiples.

A-
Oct 02, 2026
DCF
4
ROE
3
ROA
5
D/E
1
P/E
2
P/B
5
The Financial Rating evaluates six fundamental factors — discounted cash flow (DCF) valuation, return on equity (ROE), return on assets (ROA), debt-to-equity leverage (D/E), and relative price-to-earnings (P/E) and price-to-book (P/B) multiples — each scored 1–5. JREIF receives an overall rating of A-. Strongest factors: DCF (4/5), ROA (5/5), P/B (5/5). Areas of concern: D/E (1/5), P/E (2/5).
Rating Change History
DateFromTo
2026-10-03 None ADDED
2026-10-03 EXISTED None
2026-09-29 None ADDED
2026-09-27 EXISTED None
2026-09-23 None ADDED
2026-09-23 EXISTED None
2026-09-19 None ADDED
2026-09-13 EXISTED None
2026-09-09 None ADDED
2026-09-06 EXISTED None

InsiderStreet Scorecard

Proprietary multi-factor scorecard rating companies across seven fundamental dimensions — profitability, balance sheet strength, earnings quality, growth, value, momentum, and safety — each scored 0–100.

★ ★ ★ ★ ★ — Grade B
Profitability
65
Balance Sheet
51
Earnings Quality
90
Growth
77
Value
—
Momentum
90
Safety
—
Cash Flow
30

Risk & Quality Signals

Academic financial models used by institutional investors to assess bankruptcy risk, earnings manipulation, financial strength, and credit quality.

Altman Z-Score
—
—
Piotroski F-Score
6/9
✓ ✓ ✓ ✗ ✗ ✓ ✓ ✗ ✓
Beneish M-Score
12.75
Possible Manipulator
Ohlson O-Score
-9.93
Bankruptcy prob: 0.0%
Low Risk
Credit Rating
BBB
Score: 56.4/100
Trend: Improving
Earnings Quality
75/100
OCF/NI: 0.93x
Accruals: 0.5%
The Piotroski F-Score (2000) is a 9-point binary checklist — four profitability tests (positive ROA, positive cash flow, improving ROA, cash flow exceeding net income), three leverage tests (declining debt ratio, improving current ratio, no share dilution), and two efficiency tests (improving gross margin, improving asset turnover). Each pass scores 1 point. JREIF scores 6/9, indicating moderate financial health — some areas of strength offset by weaknesses in others. The Beneish M-Score (1999) is an 8-variable model that detects earnings manipulation by comparing year-over-year changes in receivables, gross margins, asset quality, sales growth, depreciation, SG&A, leverage, and accruals. Scores above −1.78 statistically resemble past manipulators. JREIF's score of 12.75 exceeds the −1.78 red flag threshold — this does not confirm manipulation but indicates the earnings profile resembles past manipulators statistically. The Ohlson O-Score (1980) is a 9-variable logistic regression that estimates bankruptcy probability using firm size, leverage, working capital, current ratio, profitability (ROA), cash flow coverage, negative equity flag, consecutive losses flag, and earnings trajectory. The raw score is converted to a probability via logistic transformation. JREIF's implied 0.0% bankruptcy probability is well within safe territory. Our Credit Rating model scores companies on five weighted components — solvency (30%), earning power (25%), leverage (20%), liquidity (15%), and cash flow quality (10%) — then blends the absolute score with sector and industry peer rankings. For companies with large buyback programs, equity is adjusted by adding back cumulative 5-year repurchases (capped at 80% of FCF generated) to avoid penalizing shareholder-friendly capital allocation. JREIF receives an estimated rating of BBB (score: 56.4/100), with a improving trend. The Earnings Quality score measures how well reported earnings are backed by real cash. It evaluates the operating cash flow to net income ratio (OCF/NI ≥ 1.0 means every dollar of earnings is cash-backed) and the accruals ratio (the gap between earnings and cash flow relative to assets — lower is better). JREIF's score of 75/100 is high — cash flows strongly support reported earnings.

Valuation

Key valuation multiples comparing the stock's market price to its earnings, revenue, book value, and cash flows. Lower multiples may indicate relative undervaluation versus peers.

P/E
20.95x
PEG
-6.11x
P/S
7.74x
P/B
1.40x
P/FCF
—
P/OCF
—
EV/EBITDA
—
EV/Revenue
—
EV/EBIT
—
EV/FCF
—
Earnings Yield
—
FCF Yield
—
Shareholder Yield
—
Graham Number
$21369466.14
Equity-based multiples (P/E, P/B, P/FCF) compare the stock price to per-share fundamentals and are affected by capital structure. Enterprise value multiples (EV/EBITDA, EV/Revenue, EV/FCF) strip out debt and cash, making them more useful for cross-company comparisons regardless of how companies are financed. The Graham Number — √(22.5 × EPS × Book Value) — is Benjamin Graham's formula for the maximum price a defensive investor should pay. At 20.9x earnings, JREIF commands a growth premium. Graham's intrinsic value formula yields $21369466.14 per share, suggesting a potential 2778042% margin of safety at the current price.

DuPont Decomposition (5-Factor)

The 5-factor DuPont framework breaks Return on Equity into its component drivers — tax efficiency, interest burden, operating profitability, asset utilization, and financial leverage — to reveal what truly drives shareholder returns.

Tax Burden
0.973
NI / EBT
×
Interest Burden
0.937
EBT / EBIT
×
EBIT Margin
0.413
EBIT / Rev
×
Asset Turnover
0.178
Rev / Assets
×
Equity Multiplier
2.043
Assets / Equity
=
ROE
13.7%
The 5-factor DuPont identity decomposes ROE as: Tax Burden × Interest Burden × EBIT Margin × Asset Turnover × Equity Multiplier = ROE. This reveals whether returns are driven by operating performance, financial leverage, or tax efficiency — three very different sources of profitability. JREIF's ROE of 13.7% is driven by a balanced combination of operating margin, asset efficiency, and leverage. A tax burden ratio of 0.97 indicates minimal tax leakage — the company retains over 90% of pre-tax earnings.

Graham-Dodd Adjusted Valuation

Our adaptation of Graham's growth formula (Fair P/E = 8.5 + 2g) from The Intelligent Investor. The classic version relies on analyst growth projections, which can be unreliable. This adjusted model substitutes the company's realized 3-year EPS CAGR — a backward-looking, verifiable measure of actual earnings power — grounding the valuation in demonstrated performance rather than forecasts.

Two adjustments we make, and why. Growth is capped at 15%. Graham defined g as expected growth over the next seven to ten years, not last year's rate. Across US companies since 1994 the median realized 7-year EPS growth is 5–8% regardless of how fast a company grew beforehand, and of 4,457 company-quarters that grew faster than 200%, none sustained it. Uncapped, the formula assigned fair multiples in the hundreds to companies that had never held that rate — and scored worse than simply reading the P/E. Capped, it carries real information. The verdict has three states, not two. Tested over 377,249 stock-months, this ratio only separates outcomes at its extremes: below 0.25 beat the universe by 1.3 points a year, above 3.0 lagged by 2.7, and everything in between sat inside a one-point band. Rather than call two-thirds of the market "undervalued" on a threshold of 1.0, we say Neutral where the model cannot tell — which is most of the time.

Adj. Growth Rate
15.00%
Fair P/E
38.50x
Intrinsic Value
$64004609.21
Price/Value
—
Margin of Safety
—
Premium
—
Graham's classic formula uses analyst-projected growth to estimate a fair P/E (8.5 + 2g). Our adjusted version replaces that projection with JREIF's realized 15.0% 3-year EPS CAGR, capped at 15% — demonstrated performance rather than forecasts, held to a rate companies have historically sustained. JREIF trades at a premium to its adjusted intrinsic value of $64004609.21, suggesting the market is pricing in future growth beyond what historical earnings support. The adjusted fair P/E of 38.5x compares to the current market P/E of 20.9x.

Profitability Trends

Historical profitability ratios tracking how efficiently the company converts revenue into returns for shareholders over time.

Leverage & Solvency Trends

Debt and liquidity metrics showing the company's financial leverage and ability to meet short-term and long-term obligations.

Efficiency & Working Capital Trends

Operating efficiency metrics measuring how quickly the company converts inventory to sales, collects receivables, and manages its cash conversion cycle.

Growth Trends (YoY %)

Year-over-year growth rates for key financial metrics, showing the trajectory of revenue, earnings, and cash flow generation.

Earnings Stability

R-squared of linear regression measuring how predictably revenue, earnings, and margins follow a trend over the trailing 5 years. 1.0 = perfectly predictable; lower values indicate erratic or cyclical behavior.

Monte Carlo Price Simulation

Geometric Brownian Motion with 1,000 antithetic paths over 1 year, seeded from 1800 days of historical volatility. Percentile bands show the range of statistically plausible outcomes — this is a statistical model, not a forecast.

Current Price
$752.87
Median 1Y
$30.33
5th Pctile
$0.48
95th Pctile
$2071.33
Ann. Volatility
253.1%
25th–75th percentile 5th–95th percentile Median path Historical
All Ratios & Metrics

Complete fundamental data with up to 20 periods of history, sparkline trends, and current values across 13 categories and 130+ financial metrics.

Profitability
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
ROE 3.5% 6.9% 10.4% 13.5% 13.7% 13.71%
ROA 1.7% 3.5% 5.2% 6.8% 6.7% 6.71%
ROIC 2.0% 4.0% 5.0% 8.0% 7.7% 7.69%
ROCE 2.1% 4.4% 6.3% 8.1% 7.9% 7.86%
Gross Margin 55.1% 49.5% 49.5% 37.1% 25.9% 25.87%
Operating Margin 49.1% 48.5% 48.5% 36.3% 37.6% 37.63%
Net Margin 45.0% 44.2% 88.0% 21.6% 37.0% 37.02%
EBITDA Margin 64.1% 62.7% 1.3% 31.0% 53.5% 53.52%
FCF Margin -0.1% 0.1% 0.2% 15.1% 2.7% 2.75%
OCF Margin 0.6% 0.6% 0.7% 18.5% 34.9% 34.86%
ROIC Economic snapshot only 7.48%
Cash ROA snapshot only 6.11%
Cash ROIC snapshot only 6.77%
CROIC snapshot only 0.53%
NOPAT Margin snapshot only 39.63%
Pretax Margin snapshot only 38.66%
R&D / Revenue snapshot only 0.00%
SGA / Revenue snapshot only 2.61%
SBC / Revenue snapshot only 0.00%
Valuation
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
P/E Ratio — — — — — 20.946
P/S Ratio — — — — — 7.736
P/B Ratio — — — — — 1.403
P/FCF — — — — — —
P/OCF — — — — — —
EV/EBITDA — — — — — —
EV/Revenue — — — — — —
EV/EBIT — — — — — —
EV/FCF — — — — — —
Earnings Yield — — — — — —
FCF Yield — — — — — —
Graham Number snapshot only $21369466.14
Leverage & Solvency
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
Current Ratio 0.33 0.25 0.31 0.37 0.39 0.388
Quick Ratio 0.33 0.25 0.31 0.37 0.39 0.388
Debt/Equity 0.89 0.85 0.87 0.85 0.93 0.926
Net Debt/Equity 0.84 0.80 0.81 0.80 0.87 0.865
Debt/Assets 0.44 0.43 0.44 0.43 0.45 0.448
Debt/EBITDA 18.09 8.60 5.92 4.41 4.75 4.753
Net Debt/EBITDA 16.99 8.16 5.51 4.13 4.44 4.443
Interest Coverage 10.38 19.83 29.90 39.19 45.55 45.551
Equity Multiplier 2.02 1.98 2.01 1.98 2.06 2.065
Cash Ratio snapshot only 0.370
Debt Service Coverage snapshot only 59.377
Cash to Debt snapshot only 0.065
FCF to Debt snapshot only 0.011
Efficiency & Turnover
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
Asset Turnover 0.04 0.08 0.10 0.17 0.18 0.178
Inventory Turnover — — — — — —
Receivables Turnover 58.35 111.25 236.08 285.34 252.41 252.411
Payables Turnover 5.76 9.92 12.60 23.80 29.27 29.273
DSO 6 3 2 1 1 1.4 days
DIO 0 0 0 0 0 0.0 days
DPO 63 37 29 15 12 12.5 days
Cash Conversion Cycle -57 -33 -27 -14 -11 -11.0 days
Fixed Asset Turnover snapshot only 0.338
Cash Velocity snapshot only 5.988
Capital Intensity snapshot only 5.703
Growth (YoY)
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
Revenue — — — — 3.8% 3.78%
Net Income — — — — 3.0% 3.00%
EPS — — — — 125.9% 125.94%
FCF — — — — 163.9% 163.85%
EBITDA — — — — 3.0% 3.01%
Op. Income — — — — 3.0% 2.95%
OCF Growth snapshot only 291.46%
Asset Growth snapshot only 3.52%
Equity Growth snapshot only 1.30%
Debt Growth snapshot only 5.45%
Shares Change snapshot only -96.85%
Dividend Growth snapshot only 20289.20%
Growth Quality
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
Revenue Stability — — — — — —
Earnings Stability — — — — — —
Margin Stability — — — — — —
Rev. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.500
Earn. Growth Consistency 0.00 0.00 0.00 0.00 0.50 0.500
FCF Positive Streak 0 0 0 0 0 0
Earnings Persistence — — — — — —
Earnings Smoothness — — — — 0.00 0.000
ROE Trend — — — — — —
Gross Margin Trend — — — — — —
FCF Margin Trend — — — — — —
Sustainable Growth Rate 3.4% 6.9% 10.3% 10.2% 7.1% 7.07%
Internal Growth Rate 1.7% 3.6% 5.4% 5.4% 3.6% 3.59%
Cash Flow Quality
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
OCF/Net Income 0.01 0.01 0.01 0.47 0.93 0.927
FCF/OCF -0.14 0.16 0.27 0.82 0.08 0.079
FCF/Net Income snapshot only 0.073
OCF/EBITDA snapshot only 0.648
CapEx/Revenue 0.4% 0.2% 0.4% 3.3% 32.1% 32.10%
CapEx/Depreciation snapshot only 2.563
Accruals Ratio 0.02 0.03 0.05 0.04 0.00 0.005
Sloan Accruals snapshot only 0.002
Cash Flow Adequacy snapshot only 0.693
Earnings Quality Score snapshot only 0.750
Dividends & Buybacks
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
Dividend Yield — — — — — 4.75%
Dividend/Share $39.64 $16.43 $24.66 $376766.34 $804321.57 $5097.00
Payout Ratio 0.3% 0.3% 0.3% 24.4% 48.4% 48.38%
FCF Payout Ratio — 1.5% 91.1% 63.5% 6.6% 6.62%
Total Payout Ratio 0.3% 0.3% 0.3% 24.4% 48.4% 48.38%
Div. Increase Streak 0 0 0 0 1 0
Chowder Number — — — — — —
Buyback Yield — — — — — —
Net Buyback Yield — — — — — —
Total Shareholder Return — — — — — —
DuPont Factors
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
Tax Burden (NI/EBT) 0.97 0.97 0.96 0.97 0.97 0.973
Interest Burden (EBT/EBIT) 0.95 0.95 0.95 0.94 0.94 0.937
EBIT Margin 0.49 0.49 0.59 0.43 0.41 0.413
Asset Turnover 0.04 0.08 0.10 0.17 0.18 0.178
Equity Multiplier 2.02 1.98 2.01 1.98 2.04 2.043
Per Share
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
EPS (Diluted TTM) $13096.28 $5267.69 $7919.17 $1547025.39 $1662457.38 $1662457.38
Book Value/Share $379455.45 $76103.37 $76285.06 $11448598.52 $12208275.08 $76408.53
Tangible Book/Share $372749.27 $74764.87 $74949.29 $11248544.46 $11995576.94 $11995576.94
Revenue/Share $29102.60 $11806.33 $14819.81 $3926973.30 $4419620.96 $14188.34
FCF/Share $-23.49 $11.08 $27.08 $592918.29 $121493.99 $697.67
OCF/Share $165.89 $69.15 $101.13 $724829.53 $1540856.02 $9538.70
Cash/Share $20441.76 $3268.90 $4607.24 $621517.09 $738045.42 $4619.24
EBITDA/Share $18655.68 $7485.75 $11265.91 $2204261.00 $2377683.07 $2377683.07
Debt/Share $337451.28 $64362.18 $66723.62 $9726856.86 $11301428.28 $11301428.28
Net Debt/Share $317009.52 $61093.28 $62116.37 $9105339.77 $10563382.86 $10563382.86
Academic Models
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
Altman Z-Score — — — — — —
Piotroski F-Score 3 3 3 3 6 6
Beneish M-Score — — — — 12.75 12.754
Ohlson O-Score snapshot only -9.927
ROIC (Greenblatt) snapshot only 15.38%
Net-Net WC snapshot only $-12224459.66
EVA snapshot only $-23561350193.46
Credit
Metric Trend Q2'24 Q4'24 Q2'25 Q4'25 Q2'26 Current
Credit Rating snapshot only BBB
Credit Score 49.40 51.55 54.80 56.70 56.40 56.400
Credit Grade snapshot only 9
Credit Trend snapshot only 7.000
Implied Spread (bps) snapshot only 275.000

Sign in to InsiderStreet

You'll also get our free weekly newsletter with
smart money signals, market insights, and alpha ideas.
Unsubscribe anytime.

For informational purposes only. Not investment advice. Data sourced from SEC filings. Privacy Terms