Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Tokyo  >  Japan Tobacco Inc    2914   JP3726800000

JAPAN TOBACCO INC

(2914)
  Report  
SummaryChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M JPY Estimates in M JPY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 729 286 681 840 696 250 2 207 630 2 272 957 2 335 131
EBITDA 734 123 706 508 723 655 712 508 720 899 762 997
Operating profit (EBIT) 196 700 168 443 155 271 553 702 559 851 597 339
Pre-Tax Profit (EBT) 256 217 214 996 221 098 522 699 535 981 577 032
Net income 173 607 160 120 164 595 381 410 392 016 423 899
P/E ratio 39,7x 16,6x 12,2x 11,4x 11,0x 10,2x
EPS ( JPY ) 96,9 219 215 214 221 238
Dividend per Share ( JPY ) 130 140 150 155 160 168
Yield 3,38% 3,86% 5,73% 6,33% 6,57% 6,90%
Reference price ( JPY ) 3 844,000 3 631,000 2 616,500 2 440,000 2 440,000 2 440,000
Announcement Date 02/06/2017
12:00am
02/06/2018
12:00am
02/07/2019
12:00am
- - -
Finances - Leverage
Actuals in M JPY Estimates in M JPY
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 253 400 459 651 695 717 637 920 556 450 444 931
Finance - - - - - -
Operating income (EBITDA) 734 123 706 508 723 655 712 508 720 899 762 997
Leverage
(Debt/EBITDA)
0,35x 0,65x 0,96x 0,90x 0,77x 0,58x
Capital Expenditure 111 001 140 138 158 810 153 800 149 750 150 600
Book Value Per Share (BVPS) ( JPY ) 1 371 1 542 1 468 1 523 1 606 1 693
Cash Flow per Share ( JPY ) 314 234 257 326 314 337
Announcement Date 02/06/2017
12:00am
02/06/2018
12:00am
02/07/2019
12:00am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 4 327 904 M JPY -
Entreprise Value (EV) 4 965 823 M JPY 4 884 353 M JPY
Valuation 2019e 2020e
P/E ratio (Price / EPS) 11,4x 11,0x
Capitalization / Revenue 1,96x 1,90x
EV / Revenue 2,25x 2,18x
EV / EBITDA 6,97x 6,89x
Yield (DPS / Price) 6,33% 6,57%
Price to book (Price / BVPS) 1,60x 1,52x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 25,1% 24,6%
Operating Leverage (Delta EBIT / Delta Sales) 1,18x 0,38x
Net Margin (Net Profit / Revenue) 17,3% 17,2%
ROA (Net Profit / Asset) 7,34% 7,19%
ROE (Net Profit / Equities) 14,8% 15,6%
Rate of Dividend 72,2% 72,5%
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   6,97% 6,59%
Cash Flow / Sales 26,2% 24,5%
Capital Intensity (Assets / Sales) 2,35x 2,40x
Financial Leverage (Net Debt / EBITDA) 0,90x 0,77x
EPS & Dividend