Japan Tobacco (STU:JAT) Beneish M-Score: -2.05 (As of Aug. 06, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

STU:JAT Japan Tobacco Inc STU:JAT
81 GF Score
Price €37.67
GF Value €21.75
Valuation Significantly Overvalued
! 7 Warning Signs
View Full Analysis

What is Japan Tobacco Beneish M-Score?

Japan Tobacco STU:JAT +1.70% 81 Beneish M-Score is -2.05 as of Aug. 06, 2026. GuruFocus rates STU:JAT with a GF Score™ of 81/100 and a GF Value™ of €21.75 (Significantly Overvalued). The stock has 7 warning signs investors should review. Among 46 Tobacco Products companies, Japan Tobacco ranks worse than 67.39% 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 -2.05 no higher than -1.78, which implies that the company is unlikely to be a manipulator.

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

STU:JAT' s Beneish M-Score Range Over the Past 10 Years
Min: -2.95   Med: -2.53   Max: -2.05
Current: -2.05

During the past 13 years, the highest Beneish M-Score of Japan Tobacco was -2.05. The lowest was -2.95. And the median was -2.53.


Japan Tobacco Beneish M-Score Historical Data

* Premium members only.

The historical data trend for Japan Tobacco'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.

Japan Tobacco Beneish M-Score Chart

Japan Tobacco Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Beneish M-Score
Get a 7-Day Free Trial Premium Member Only Premium Member Only -2.63 -2.43 -2.43 -2.73 -2.34

Japan Tobacco Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
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 -2.85 -2.62 -2.34 -2.23 -2.05

STU:JAT vs PM, MO, TPB: Beneish M-Score Comparison

For the Tobacco subindustry, Japan Tobacco'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.


Japan Tobacco Beneish M-Score vs Tobacco Products Industry

For the Tobacco Products industry and Consumer Defensive sector, Japan Tobacco's Beneish M-Score distribution charts can be found below:

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


STU:JAT
81GF Score
Japan Tobacco Inc STU:JAT
Beneish M-Score is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Japan Tobacco 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 Japan Tobacco 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 * 1.5695+0.528 * 0.9928+0.404 * 0.9299+0.892 * 0.7435+0.115 * 1.3761
-0.172 * SGAI+4.679 * TATA-0.327 * LVGI
-0.172 * 0.7282+4.679 * 0.000481-0.327 * 0.9905
=-2.12

* 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 (Jun26) TTM:Last Year (Jun25) TTM:
Total Receivables was €4,069 Mil.
Revenue was 0 + 5036.642 + 4566.171 + 5182.918 = €14,786 Mil.
Gross Profit was 0 + 2970.642 + 2413.257 + 2905.432 = €8,289 Mil.
Total Current Assets was €20,803 Mil.
Total Assets was €46,809 Mil.
Property, Plant and Equipment(Net PPE) was €5,372 Mil.
Depreciation, Depletion and Amortization(DDA) was €795 Mil.
Selling, General, & Admin. Expense(SGA) was €4,921 Mil.
Total Current Liabilities was €10,176 Mil.
Long-Term Debt & Capital Lease Obligation was €8,421 Mil.
Net Income was 0 + 1074.096 + -8.621 + 1105.423 = €2,171 Mil.
Non Operating Income was 0 + 0 + 0 + 0 = €0 Mil.
Cash Flow from Operations was 0 + 215.848 + 1243.68 + 688.835 = €2,148 Mil.
Total Receivables was €3,487 Mil.
Revenue was 5445.994 + 5131.959 + 4119.101 + 5189.577 = €19,887 Mil.
Gross Profit was 3138.34 + 2983.474 + 2014.354 + 2933.131 = €11,069 Mil.
Total Current Assets was €20,663 Mil.
Total Assets was €49,582 Mil.
Property, Plant and Equipment(Net PPE) was €5,414 Mil.
Depreciation, Depletion and Amortization(DDA) was €1,168 Mil.
Selling, General, & Admin. Expense(SGA) was €9,089 Mil.
Total Current Liabilities was €11,247 Mil.
Long-Term Debt & Capital Lease Obligation was €8,641 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)
=(4069.493 / 14785.731) / (3487.424 / 19886.631)
=0.275231 / 0.175365
=1.5695

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)
=(11069.299 / 19886.631) / (8289.331 / 14785.731)
=0.55662 / 0.56063
=0.9928

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 - (20803.045 + 5371.898) / 46809.226) / (1 - (20662.915 + 5413.89) / 49582.378)
=0.440817 / 0.474071
=0.9299

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
=14785.731 / 19886.631
=0.7435

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))
=(1168.196 / (1168.196 + 5413.89)) / (795.407 / (795.407 + 5371.898))
=0.177481 / 0.128972
=1.3761

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)
=(4921.266 / 14785.731) / (9089.478 / 19886.631)
=0.332839 / 0.457065
=0.7282

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)
=((8420.766 + 10176.267) / 46809.226) / ((8640.711 + 11247.138) / 49582.378)
=0.397294 / 0.401107
=0.9905

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
=(2170.898 - 0 - 2148.363) / 46809.226
=0.000481

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.

Japan Tobacco has a M-score of -2.12 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 -2.05 mean?
Japan Tobacco (STU:JAT) has a Beneish M-Score of -2.05 as of Aug. 06, 2026. The Beneish M-score measures the likelihood of earnings manipulation. View historical data on Japan Tobacco and its competitors. According to the industry distribution chart, Japan Tobacco ranks #31 out of 46 companies in the Tobacco Products industry, placing it in the top 67.4%.
Is Japan Tobacco's Beneish M-Score too high?
Japan Tobacco's current Beneish M-Score is -2.05. Based on the distribution chart, Japan Tobacco ranks #31 out of 46 companies in the Tobacco Products industry, which is below the industry midpoint. Overall, Japan Tobacco has a GF Score™ of 81/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Japan Tobacco's Beneish M-Score compare to PM and MO?
According to the Tobacco Products industry distribution chart, Japan Tobacco ranks #31 out of 46 companies for Beneish M-Score. This places Japan Tobacco 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 Tobacco Products company?
A good Beneish M-Score depends on the Tobacco Products 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 Japan Tobacco and its competitors. Japan Tobacco's current Beneish M-Score is -2.05. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Japan Tobacco stock overvalued right now?
Based on GuruFocus' analysis, Japan Tobacco (STU:JAT) is currently considered Significantly Overvalued. The stock's GF Value™ is €21.75, compared to a current price of €37.67 — trading 73.2% above its estimated fair value. The current Beneish M-Score is -2.05. Japan Tobacco's overall GF Score™ is 81/100 with 7 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 Japan Tobacco (STU:JAT), the current Beneish M-Score is -2.05 as of Aug. 06, 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 Japan Tobacco (STU:JAT) Overvalued in 2026?

Based on GuruFocus' analysis, Japan Tobacco stock appears to be overvalued. The current stock price of €37.67 is trading 73.2% above its estimated GF Value™ of €21.75. GuruFocus considers Japan Tobacco to be Significantly Overvalued.

Key valuation signals for STU:JAT:

  • Beneish M-Score: -2.05
  • GF Value™: €21.75 vs. price of €37.67 (73.2% above fair value)
  • GF Score™: 81/100 with 7 warning signs

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


Japan Tobacco Business Description

Address 4-1-1 Toranomon, Minato-ku, Tokyo, JPN, 105-6927
Japan Tobacco primarily sells cigarettes and reduced-risk products, organized in three clusters consisting of Asia (which includes its home market and countries in Asia Pacific), Western Europe, and EMA (which includes Eastern Europe, the Middle East North Africa, Turkey, Americas, and duty-free). Its leading cigarette brands include Winston (non-US), Camel (non-US), Mevius, and LD. Its reduced-risk brands include Logic in vaping, Ploom in heated tobacco, and Nordic Spirit in nicotine pouches, though these generates less than 5% of tobacco sales.
81GF Score

Get the complete analysis for STU:JAT

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

€37.67
Price
€21.75
GF Value