Japan Tobacco Inc. (2914)

Basic

  • Market Cap

    ¥6,886.42B

  • EV

    ¥7,052.85B

  • Shares Out

    1,775.31M

  • Revenue

    ¥2,841.08B

  • Employees

Margins

  • Gross

    56.85%

  • EBITDA

    28.85%

  • Operating

    23.37%

  • Pre-Tax

    21.88%

  • Net

    16.98%

  • FCF

    16.62%

Returns (5Yr Avg)

  • ROA

    5.65%

  • ROTA

    14.34%

  • ROE

    12.63%

  • ROCE

    12.14%

  • ROIC

    8.35%

Valuation (TTM)

  • P/E

  • P/B

  • EV/Sales

  • EV/EBITDA

  • P/FCF

  • EV/Gross Profit

Valuation (NTM)

  • Price Target

    ¥3,882.54

  • P/E

  • PEG

  • EV/Sales

  • EV/EBITDA

  • P/FCF

Financial Health

  • Cash

    ¥1,098.84B

  • Net Debt

    ¥84.1B

  • Debt/Equity

    0.3

  • EBIT/Interest

    6.97

Growth (CAGR)

  • Rev 3Yr

    10.73%

  • Rev 5Yr

    5.1%

  • Rev 10Yr

  • Dil EPS 3Yr

    15.83%

  • Dil EPS 5Yr

    4.77%

  • Dil EPS 10Yr

  • Rev Fwd 2Yr

    3.28%

  • EBITDA Fwd 2Yr

    2.91%

  • EPS Fwd 2Yr

    3.5%

  • EPS LT Growth Est

    13.04%

Dividends

  • Yield

  • Payout

    71.4%

  • DPS

    ¥194

  • DPS Growth 3Yr

    8%

  • DPS Growth 5Yr

    5.28%

  • DPS Growth 10Yr

  • DPS Growth Fwd 2Yr

    5.13%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

Total Revenues

2,175,626

2,092,561

2,324,838

2,657,832

2,841,077

Total Revenues % Chg.

-1.8%

-3.8%

11.1%

14.3%

6.9%

Cost of Goods Sold, Total

942,299

898,001

956,861

1,090,989

1,225,974

Gross Profit

1,233,327

1,194,560

1,367,977

1,566,843

1,615,103

Selling General & Admin Expenses, Total

613,321

599,546

714,595

756,472

981,052

R&D Expenses

64,079

60,847

65,016

70,808

Depreciation & Amortization

106,094

103,666

108,963

114,258

Other Operating Expenses

-19,031

-8,267

-7,403

-11,357

-30,027

Other Operating Expenses, Total

764,463

755,792

881,171

930,181

951,025

Operating Income

468,864

438,768

486,806

636,662

664,078

Interest Expense, Total

-27,557

-22,534

-23,050

-27,020

-95,222

Interest And Investment Income

7,943

7,317

13,371

26,535

44,414

Net Interest Expenses

-19,614

-15,217

-9,679

-485

-50,808

Income (Loss) On Equity Invest.

5,011

4,042

3,997

8,009

8,332

Currency Exchange Gains (Loss)

-13,297

-35,812

-15,565

-35,079

Other Non Operating Income (Expenses)

-1,429

4,209

-1,389

-24,561

-1

EBT, Excl. Unusual Items

439,535

395,990

464,170

584,546

621,601

Restructuring Charges

-10,985

1,688

Merger & Related Restructuring Charges

Gain (Loss) On Sale Of Investments

Gain (Loss) On Sale Of Assets

52,394

34,623

8,219

8,905

Asset Writedown

-15,713

-12,239

EBT, Incl. Unusual Items

465,231

420,062

472,389

593,451

621,601

Income Tax Expense

103,609

108,034

132,208

149,277

136,292

Earnings From Continuing Operations

361,622

312,028

340,181

444,174

485,309

Earnings Of Discontinued Operations

Minority Interest

-13,432

-1,775

-1,691

-1,458

-3,021

Net Income

348,190

310,253

338,490

442,716

482,288

Net Income to Common Incl Extra Items

348,190

310,253

338,490

442,716

482,288

Net Income to Common Excl. Extra Items

348,190

310,253

338,490

442,716

482,288

Total Shares Outstanding

1,773.8

1,774.2

1,774.5

1,774.9

1,775.3

Weighted Avg. Shares Outstanding

1,776.8

1,774.1

1,774.4

1,774.7

1,775.1

Weighted Avg. Shares Outstanding Dil

1,777.6

1,774.9

1,775.2

1,775.4

1,775.6

EPS

196

174.9

190.8

249.5

271.7

EPS Diluted

195.9

174.8

190.7

249.4

271.6

EBITDA

641,216

606,517

673,863

836,313

819,662