Japan Tobacco Inc. (2914)

Basic

  • Market Cap

    ¥6,740.83B

  • EV

    ¥6,934.62B

  • Shares Out

    1,775.31M

  • Revenue

    ¥2,806.3B

  • Employees

    52,640

Margins

  • Gross

    58.53%

  • EBITDA

    30.89%

  • Operating

    24.54%

  • Pre-Tax

    22.95%

  • Net

    17.14%

  • FCF

    19.25%

Returns (5Yr Avg)

  • ROA

    5.67%

  • ROE

    12.86%

  • ROCE

    12.26%

  • ROIC

    8%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ¥3,306.92

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ¥1,580.99

  • Earnings (Dil)

    ¥270.86

  • FCF

    ¥304.29

  • Book Value

    ¥2,207.55

Growth (CAGR)

  • Rev 3Yr

    9.56%

  • Rev 5Yr

    4.77%

  • Rev 10Yr

    —

  • Dil EPS 3Yr

    18.35%

  • Dil EPS 5Yr

    4.4%

  • Dil EPS 10Yr

    —

  • Rev Fwd 2Yr

    3.64%

  • EBITDA Fwd 2Yr

    -0.55%

  • EPS Fwd 2Yr

    4.16%

  • EPS LT Growth Est

    13.04%

Dividends

  • Yield

    —

  • Payout

    41.71%

  • DPS

    ¥113

  • DPS Growth 3Yr

    -9.8%

  • DPS Growth 5Yr

    -4.86%

  • DPS Growth 10Yr

    —

  • DPS Growth Fwd 2Yr

    2.31%

Select a metric from the list below to chart it

Mar '14
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Mar '14
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

2,215,962.0

2,175,626.0

2,092,561.0

2,324,838.0

2,657,832.0

2,806,302.0

Total Revenues % Chg.

3.6%

-1.8%

-3.8%

11.1%

14.3%

9.3%

Cost of Goods Sold, Total

933,034.0

942,299.0

898,001.0

956,861.0

1,090,989.0

1,163,882.0

Gross Profit

1,282,928.0

1,233,327.0

1,194,560.0

1,367,977.0

1,566,843.0

1,642,420.0

Selling General & Admin Expenses, Total

617,104.0

613,321.0

599,546.0

714,595.0

756,472.0

792,006.0

R&D Expenses

65,377.0

64,079.0

60,847.0

65,016.0

70,808.0

70,808.0

Depreciation & Amortization

87,926.0

106,094.0

103,666.0

108,963.0

114,258.0

114,258.0

Other Operating Expenses

-9,130.0

-19,031.0

-8,267.0

-7,403.0

-11,357.0

-23,270.0

Other Operating Expenses, Total

761,277.0

764,463.0

755,792.0

881,171.0

930,181.0

953,802.0

Operating Income

521,651.0

468,864.0

438,768.0

486,806.0

636,662.0

688,618.0

Interest Expense, Total

-16,344.0

-27,557.0

-22,534.0

-23,050.0

-27,020.0

-40,809.0

Interest And Investment Income

5,751.0

7,943.0

7,317.0

13,371.0

26,535.0

38,431.0

Net Interest Expenses

-10,593.0

-19,614.0

-15,217.0

-9,679.0

-485.0

-2,378.0

Income (Loss) On Equity Invest.

3,931.0

5,011.0

4,042.0

3,997.0

8,009.0

8,557.0

Currency Exchange Gains (Loss)

-15,974.0

-13,297.0

-35,812.0

-15,565.0

-35,079.0

-35,079.0

Other Non Operating Income (Expenses)

-6,930.0

-1,429.0

4,209.0

-1,389.0

-24,561.0

-24,560.0

EBT, Excl. Unusual Items

492,085.0

439,535.0

395,990.0

464,170.0

584,546.0

635,158.0

Restructuring Charges

—

-10,985.0

1,688.0

—

—

—

Merger & Related Restructuring Charges

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

—

—

—

—

—

Gain (Loss) On Sale Of Assets

39,402.0

52,394.0

34,623.0

8,219.0

8,905.0

8,905.0

Asset Writedown

—

-15,713.0

-12,239.0

—

—

—

EBT, Incl. Unusual Items

531,487.0

465,231.0

420,062.0

472,389.0

593,451.0

644,063.0

Income Tax Expense

144,055.0

103,609.0

108,034.0

132,208.0

149,277.0

159,288.0

Earnings From Continuing Operations

387,432.0

361,622.0

312,028.0

340,181.0

444,174.0

484,775.0

Earnings Of Discontinued Operations

—

—

—

—

—

—

Minority Interest

-1,755.0

-13,432.0

-1,775.0

-1,691.0

-1,458.0

-3,856.0

Net Income

385,677.0

348,190.0

310,253.0

338,490.0

442,716.0

480,919.0

Net Income to Common Incl Extra Items

385,677.0

348,190.0

310,253.0

338,490.0

442,716.0

480,919.0

Net Income to Common Excl. Extra Items

385,677.0

348,190.0

310,253.0

338,490.0

442,716.0

480,919.0

Total Shares Outstanding

1,791.4

1,773.8

1,774.2

1,774.5

1,774.9

1,775.3

Weighted Avg. Shares Outstanding

1,791.3

1,776.8

1,774.1

1,774.4

1,774.7

1,775.0

Weighted Avg. Shares Outstanding Dil

1,792.2

1,777.6

1,774.9

1,775.2

1,775.4

1,775.5

EPS

215.3

196.0

174.9

190.8

249.5

270.9

EPS Diluted

215.2

195.9

174.8

190.7

249.4

270.9

EBITDA

680,322.0

641,216.0

606,517.0

673,863.0

836,313.0

866,815.0