Stock JATA JAPAN TOBACCO INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Japan Tobacco Inc. Deutsche Boerse AG

Equities

JATA

US4711052054

Tobacco

Market Closed - Deutsche Boerse AG
Other stock markets
 02:09:11 2024-07-02 EDT 		5-day change 1st Jan Change
12.2 EUR -1.61% Intraday chart for Japan Tobacco Inc. -3.17% +6.09%
05-14 Jefferies Adjusts Japan Tobacco’s Price Target to 3,741 Yen From 3,353 Yen, Keeps at Hold MT
05-10 Japan Tobacco's Attributable Profit Up 9% in Q1 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 4,314,758 3,729,458 4,121,325 4,722,880 6,470,988 7,868,314 - -
Enterprise Value (EV) 1 4,932,101 4,208,419 4,318,216 4,814,306 6,573,041 7,729,083 7,586,436 7,418,339
P/E ratio 12.4 x 12 x 12.2 x 10.7 x 13.4 x 15.7 x 14.8 x 13.7 x
Yield 6.33% 7.33% 6.03% 7.07% 5.32% 4.58% 4.88% 5.18%
Capitalization / Revenue 1.98 x 1.78 x 1.77 x 1.78 x 2.28 x 2.62 x 2.54 x 2.45 x
EV / Revenue 2.27 x 2.01 x 1.86 x 1.81 x 2.31 x 2.57 x 2.44 x 2.31 x
EV / EBITDA 7.19 x 6.49 x 6.29 x 5.64 x 7.71 x 8.76 x 8.33 x 7.81 x
EV / FCF 12.1 x 10.2 x 8.61 x 12.6 x 14.9 x 16 x 16 x 14.2 x
FCF Yield 8.29% 9.77% 11.6% 7.93% 6.72% 6.24% 6.23% 7.03%
Price to Book 1.62 x 1.48 x 1.47 x 1.33 x 1.69 x 1.97 x 1.91 x 1.85 x
Nbr of stocks (in thousands) 1,773,796 1,774,243 1,774,521 1,774,851 1,775,305 1,775,342 - -
Reference price 2 2,432 2,102 2,322 2,661 3,645 4,432 4,432 4,432
Announcement Date 20-02-06 21-02-09 22-02-14 23-02-14 24-02-13 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,175,626 2,092,561 2,324,838 2,657,832 2,841,077 3,006,694 3,103,743 3,207,381
EBITDA 1 686,207 648,708 686,078 853,226 852,062 882,135 911,243 950,315
EBIT 1 502,355 469,054 499,021 653,575 672,410 703,649 735,663 780,098
Operating Margin 23.09% 22.42% 21.46% 24.59% 23.67% 23.4% 23.7% 24.32%
Earnings before Tax (EBT) 1 465,232 420,063 472,390 593,450 621,601 668,620 715,885 774,112
Net income 1 348,190 310,253 338,490 442,716 482,288 499,413 530,758 569,302
Net margin 16% 14.83% 14.56% 16.66% 16.98% 16.61% 17.1% 17.75%
EPS 2 196.0 174.9 190.8 249.4 271.7 281.5 300.1 323.0
Free Cash Flow 1 408,976 411,213 501,410 381,977 441,653 482,088 472,905 521,172
FCF margin 18.8% 19.65% 21.57% 14.37% 15.55% 16.03% 15.24% 16.25%
FCF Conversion (EBITDA) 59.6% 63.39% 73.08% 44.77% 51.83% 54.65% 51.9% 54.84%
FCF Conversion (Net income) 117.46% 132.54% 148.13% 86.28% 91.57% 96.53% 89.1% 91.55%
Dividend per Share 2 154.0 154.0 140.0 188.0 194.0 202.9 216.2 229.6
Announcement Date 20-02-06 21-02-09 22-02-14 23-02-14 24-02-13 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2019 S2 2020 S1 2021 S1 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 Q1 2024 Q2 2024 S1 2024 Q3 2024 Q4 2024 S2 2025 Q1 2025 Q2 2025 S1 2025 S2 2026 S1
Net sales 1 1,117,077 1,030,218 1,144,500 558,763 1,180,338 581,505 685,323 1,266,828 741,670 649,284 1,391,004 665,278 727,534 1,392,812 764,206 684,059 1,448,265 740,333 786,888 1,526,400 825,781 713,009 1,544,500 800,970 800,970 - - -
EBITDA - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EBIT 1 191,029 251,989 322,100 18,325 - 178,368 204,604 382,972 196,330 91,372 270,603 206,404 207,151 413,555 218,292 40,563 258,855 215,818 212,594 424,500 216,291 67,778 268,800 200,511 200,511 - - -
Operating Margin 17.1% 24.46% 28.14% 3.28% - 30.67% 29.86% 30.23% 26.47% 14.07% 19.45% 31.03% 28.47% 29.69% 28.56% 5.93% 17.87% 29.15% 27.02% 27.81% 26.19% 9.51% 17.4% 25.03% 25.03% - - -
Earnings before Tax (EBT) 1 174,614 225,961 314,095 8,569 - 174,699 186,286 360,985 174,611 57,854 - 183,146 190,284 373,430 212,779 35,392 248,171 201,266 212,981 - 230,073 70,359 - - - - - -
Net income 1 121,739 172,495 225,200 -323 - 124,110 139,953 264,063 139,740 38,916 - 144,684 142,325 287,009 155,001 40,278 195,279 157,266 151,446 - 164,606 41,627 - - - - - -
Net margin 10.9% 16.74% 19.68% -0.06% - 21.34% 20.42% 20.84% 18.84% 5.99% - 21.75% 19.56% 20.61% 20.28% 5.89% 13.48% 21.24% 19.25% - 19.93% 5.84% - - - - - -
EPS 2 68.74 97.23 126.9 -0.1900 - 69.94 78.86 148.8 78.73 21.92 100.6 81.52 80.18 161.7 87.31 22.68 110.0 88.58 83.95 - 88.35 24.23 - - - - - -
Dividend per Share 2 77.00 - 65.00 75.00 75.00 - 75.00 75.00 - 113.0 113.0 - 94.00 94.00 - 100.0 100.0 - 50.85 96.00 50.85 50.85 96.00 55.90 55.90 104.0 104.0 104.0
Announcement Date 20-02-06 20-07-31 21-07-30 22-02-14 22-02-14 22-04-28 22-07-29 22-07-29 22-10-31 23-02-14 23-02-14 23-05-02 23-07-31 23-07-31 23-10-31 24-02-13 24-02-13 24-05-09 - - - - - - - - - -
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 617,343 478,961 196,891 91,426 102,053 - - -
Net Cash position 1 - - - - - 139,231 281,878 449,976
Leverage (Debt/EBITDA) 0.8996 x 0.7383 x 0.287 x 0.1072 x 0.1198 x - - -
Free Cash Flow 1 408,976 411,213 501,410 381,977 441,653 482,088 472,905 521,172
ROE (net income / shareholders' equity) 13.2% 12% 12.7% 13.9% 13.1% 12.6% 13.4% 13.7%
ROA (Net income/ Total Assets) 8.45% 7.68% 8.47% 9.63% 8.99% 6.78% 6.9% 7.03%
Assets 1 4,121,738 4,038,023 3,996,755 4,596,237 5,365,283 7,371,413 7,692,150 8,103,941
Book Value Per Share 2 1,501 1,422 1,583 1,995 2,157 2,254 2,316 2,395
Cash Flow per Share 2 299.0 276.0 296.0 362.0 373.0 393.0 364.0 371.0
Capex 1 131,434 108,620 86,350 101,044 125,361 151,333 129,500 130,000
Capex / Sales 6.04% 5.19% 3.71% 3.8% 4.41% 5.03% 4.17% 4.05%
Announcement Date 20-02-06 21-02-09 22-02-14 23-02-14 24-02-13 - - -
1JPY in Million2JPY
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Japan Tobacco Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
4,432 JPY
Average target price
4,381 JPY
Spread / Average Target
-1.15%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cigars & Cigarette Manufacturing

1st Jan change Capi.
ALTRIA GROUP, INC. Stock Altria Group, Inc.
+14.15% 79.1B
KT&G CORPORATION Stock KT&G Corporation
+1.27% 7.17B
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-21.23% 5B
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
-9.00% 2.31B
PT GUDANG GARAM TBK Stock PT Gudang Garam Tbk
-14.39% 2.04B
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-38.21% 1.47B
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-16.20% 1.17B
EASTERN COMPANY S.A.E Stock Eastern Company S.A.E
-17.01% 1.09B
PAKISTAN TOBACCO COMPANY LIMITED Stock Pakistan Tobacco Company Limited
+0.95% 1.05B
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. 2914 Stock
  4. JATA Stock
  5. Financials Japan Tobacco Inc.