Stock JAT 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

JAT

JP3726800000

Tobacco

Market Closed - Deutsche Boerse AG
Other stock markets
 11:32:44 14/06/2024 am IST 		5-day change 1st Jan Change
26.58 EUR -0.11% Intraday chart for Japan Tobacco, Inc. -0.97% +14.18%
14/05 Jefferies Adjusts Japan Tobacco’s Price Target to 3,741 Yen From 3,353 Yen, Keeps at Hold MT
10/05 Japan Tobacco's Attributable Profit Up 9% in Q1 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 43,14,758 37,29,458 41,21,325 47,22,880 64,70,988 80,31,646 - -
Enterprise Value (EV) 1 49,32,101 42,08,419 43,18,216 48,14,306 65,73,041 79,11,702 78,39,544 77,08,183
P/E ratio 12.4 x 12 x 12.2 x 10.7 x 13.4 x 16.1 x 15.1 x 14 x
Yield 6.33% 7.33% 6.03% 7.07% 5.32% 4.49% 4.79% 5.12%
Capitalization / Revenue 1.98 x 1.78 x 1.77 x 1.78 x 2.28 x 2.67 x 2.58 x 2.49 x
EV / Revenue 2.27 x 2.01 x 1.86 x 1.81 x 2.31 x 2.63 x 2.52 x 2.39 x
EV / EBITDA 7.19 x 6.49 x 6.29 x 5.64 x 7.71 x 9.01 x 8.61 x 8.09 x
EV / FCF 12.1 x 10.2 x 8.61 x 12.6 x 14.9 x 16 x 16.3 x 14.4 x
FCF Yield 8.29% 9.77% 11.6% 7.93% 6.72% 6.24% 6.12% 6.96%
Price to Book 1.62 x 1.48 x 1.47 x 1.33 x 1.69 x 2 x 1.95 x 1.89 x
Nbr of stocks (in thousands) 17,73,796 17,74,243 17,74,521 17,74,851 17,75,305 17,75,342 - -
Reference price 2 2,432 2,102 2,322 2,661 3,645 4,524 4,524 4,524
Announcement Date 06/02/20 09/02/21 14/02/22 14/02/23 13/02/24 - - -
1JPY in Million2JPY
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 21,75,626 20,92,561 23,24,838 26,57,832 28,41,077 30,08,048 31,08,873 32,20,624
EBITDA 1 6,86,207 6,48,708 6,86,078 8,53,226 8,52,062 8,77,747 9,10,215 9,52,560
EBIT 1 5,02,355 4,69,054 4,99,021 6,53,575 6,72,410 7,00,647 7,34,921 7,81,609
Operating Margin 23.09% 22.42% 21.46% 24.59% 23.67% 23.29% 23.64% 24.27%
Earnings before Tax (EBT) 1 4,65,232 4,20,063 4,72,390 5,93,450 6,21,601 6,60,483 7,12,782 7,72,372
Net income 1 3,48,190 3,10,253 3,38,490 4,42,716 4,82,288 4,97,203 5,30,041 5,70,288
Net margin 16% 14.83% 14.56% 16.66% 16.98% 16.53% 17.05% 17.71%
EPS 2 196.0 174.9 190.8 249.4 271.7 280.3 299.6 323.4
Free Cash Flow 1 4,08,976 4,11,213 5,01,410 3,81,977 4,41,653 4,93,588 4,80,087 5,36,338
FCF margin 18.8% 19.65% 21.57% 14.37% 15.55% 16.41% 15.44% 16.65%
FCF Conversion (EBITDA) 59.6% 63.39% 73.08% 44.77% 51.83% 56.23% 52.74% 56.3%
FCF Conversion (Net income) 117.46% 132.54% 148.13% 86.28% 91.57% 99.27% 90.58% 94.05%
Dividend per Share 2 154.0 154.0 140.0 188.0 194.0 203.3 216.8 231.5
Announcement Date 06/02/20 09/02/21 14/02/22 14/02/23 13/02/24 - - -
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 11,17,077 10,30,218 11,44,500 5,58,763 11,80,338 5,81,505 6,85,323 12,66,828 7,41,670 6,49,284 13,91,004 6,65,278 7,27,534 13,92,812 7,64,206 6,84,059 14,48,265 7,40,333 7,92,566 15,05,000 8,28,211 7,25,582 15,65,800 8,00,970 8,00,970 - - -
EBITDA - - - - - - - - - - - - - - - - - - - - - - - - - - - -
EBIT 1 1,91,029 2,51,989 3,22,100 18,325 - 1,78,368 2,04,604 3,82,972 1,96,330 91,372 2,70,603 2,06,404 2,07,151 4,13,555 2,18,292 40,563 2,58,855 2,15,818 2,05,760 4,00,900 2,17,124 65,344 2,64,000 2,00,511 2,00,511 - - -
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% 25.96% 26.64% 26.22% 9.01% 16.86% 25.03% 25.03% - - -
Earnings before Tax (EBT) 1 1,74,614 2,25,961 3,14,095 8,569 - 1,74,699 1,86,286 3,60,985 1,74,611 57,854 - 1,83,146 1,90,284 3,73,430 2,12,779 35,392 2,48,171 2,01,266 2,12,981 - 2,30,073 70,359 - - - - - -
Net income 1 1,21,739 1,72,495 2,25,200 -323 - 1,24,110 1,39,953 2,64,063 1,39,740 38,916 - 1,44,684 1,42,325 2,87,009 1,55,001 40,278 1,95,279 1,57,266 1,51,446 - 1,64,606 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% 19.11% - 19.87% 5.74% - - - - - -
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 96.50 50.85 50.85 105.0 55.90 55.90 103.0 116.0 105.5
Announcement Date 06/02/20 31/07/20 30/07/21 14/02/22 14/02/22 28/04/22 29/07/22 29/07/22 31/10/22 14/02/23 14/02/23 02/05/23 31/07/23 31/07/23 31/10/23 13/02/24 13/02/24 09/05/24 - - - - - - - - - -
1JPY in Million2JPY
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 6,17,343 4,78,961 1,96,891 91,426 1,02,053 - - -
Net Cash position 1 - - - - - 1,19,944 1,92,102 3,23,462
Leverage (Debt/EBITDA) 0.8996 x 0.7383 x 0.287 x 0.1072 x 0.1198 x - - -
Free Cash Flow 1 4,08,976 4,11,213 5,01,410 3,81,977 4,41,653 4,93,588 4,80,087 5,36,338
ROE (net income / shareholders' equity) 13.2% 12% 12.7% 13.9% 13.1% 12.3% 13.1% 13.5%
ROA (Net income/ Total Assets) 8.45% 7.68% 8.47% 9.63% 8.99% 6.8% 6.96% 7.2%
Assets 1 41,21,738 40,38,023 39,96,755 45,96,237 53,65,283 73,11,807 76,15,527 79,20,664
Book Value Per Share 2 1,501 1,422 1,583 1,995 2,157 2,264 2,316 2,398
Cash Flow per Share 2 299.0 276.0 296.0 362.0 373.0 390.0 380.0 397.0
Capex 1 1,31,434 1,08,620 86,350 1,01,044 1,25,361 1,43,706 1,29,506 1,27,165
Capex / Sales 6.04% 5.19% 3.71% 3.8% 4.41% 4.78% 4.17% 3.95%
Announcement Date 06/02/20 09/02/21 14/02/22 14/02/23 13/02/24 - - -
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
12
Last Close Price
4,524 JPY
Average target price
4,320 JPY
Spread / Average Target
-4.51%
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.
+9.87% 7.61TCr
ITC LIMITED Stock ITC Limited
-6.70% 6.44TCr
KT&G CORPORATION Stock KT&G Corporation
-0.12% 707.6Cr
PT HANJAYA MANDALA SAMPOERNA TBK Stock PT Hanjaya Mandala Sampoerna Tbk
-24.02% 482.29Cr
RLX TECHNOLOGY INC. Stock RLX Technology Inc.
-9.00% 231.43Cr
PT GUDANG GARAM TBK Stock PT Gudang Garam Tbk
-10.46% 213.53Cr
BRITISH AMERICAN TOBACCO BANGLADESH COMPANY LIMITED Stock British American Tobacco Bangladesh Company Limited
-38.37% 146.84Cr
SCANDINAVIAN TOBACCO GROUP A/S Stock Scandinavian Tobacco Group A/S
-18.67% 113Cr
EASTERN COMPANY S.A.E Stock Eastern Company S.A.E
-19.24% 107.22Cr
Cigars & Cigarette Manufacturing
  1. Stock Market
  2. Equities
  3. 2914 Stock
  4. JAT Stock
  5. Financials Japan Tobacco, Inc.