Log in
Log in
E-mail
Password

Show password
Remember
Forgot password ?
Become a member for free
Sign up
Become a member for free
Sign up
New member
Sign up for FREE
New customer
Discover our services
  1. Homepage
  2. Equities
  3. Japan
  4. Japan Exchange
  5. Japan Tobacco, Inc.
  6. Financials
    2914   JP3726800000

JAPAN TOBACCO, INC.

(2914)
  Report
Delayed Japan Exchange  -  02:00 2022-07-01 am EDT
2290.50 JPY   -2.37%
06/29JAPAN TOBACCO, INC. : Ex-dividend day for interim dividend
FA
06/09JAPAN TOBACCO : Integrated Report 2021
PU
06/09Age to buy cigarettes in England should rise every year, review says
RE
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Valuation
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization1 4 314 7583 729 4584 121 3254 064 647--
Enterprise Value (EV)1 4 932 1014 208 4194 318 2164 281 6254 148 6594 003 596
P/E ratio 12,4x12,0x12,2x11,8x11,6x10,9x
Yield 6,33%7,33%6,03%6,36%6,41%6,55%
Capitalization / Revenue 1,98x1,78x1,77x1,77x1,77x1,73x
EV / Revenue 2,27x2,01x1,86x1,86x1,80x1,70x
EV / EBITDA 7,19x6,49x6,29x6,12x5,89x5,48x
Price to Book 1,62x1,48x1,47x1,49x1,44x1,40x
Nbr of stocks (in thousands) 1 773 7961 774 2431 774 5211 774 568--
Reference price (JPY) 2 4332 1022 3232 2912 2912 291
Announcement Date 02/06/202002/09/202102/14/2022---
1 JPY in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales1 2 175 6262 092 5612 324 8382 296 5312 299 4012 348 602
EBITDA1 686 207648 708686 078699 196704 084731 228
Operating profit (EBIT)1 502 355469 054499 021512 206518 998545 765
Operating Margin 23,1%22,4%21,5%22,3%22,6%23,2%
Pre-Tax Profit (EBT)1 465 232420 063472 390475 697483 143514 894
Net income1 348 190310 253338 490345 187351 236370 741
Net margin 16,0%14,8%14,6%15,0%15,3%15,8%
EPS2 196175191195198209
Dividend per Share2 154154140146147150
Announcement Date 02/06/202002/09/202102/14/2022---
1 JPY in Million
2 JPY
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: December 2021 Q4 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3
Net sales1 558 7631 180 338581 505591 8631 193 120614 241
EBITDA ------
Operating profit (EBIT)1 18 325-178 368169 148363 400150 955
Operating Margin 3,28%-30,7%28,6%30,5%24,6%
Pre-Tax Profit (EBT)1 8 569-174 699144 051314 095145 642
Net income1 -323-124 110102 335225 190106 189
Net margin -0,06%-21,3%17,3%18,9%17,3%
EPS2 -0,19-69,963,5-55,4
Dividend per Share ------
Announcement Date 02/14/202202/14/202204/28/2022---
1 JPY in Million
2 JPY
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt1 617 343478 961196 891216 97884 012-
Net Cash position1 -----61 051
Leverage (Debt / EBITDA) 0,90x0,74x0,29x0,31x0,12x-0,08x
Free Cash Flow1 408 976411 213501 410382 046407 267412 638
ROE (Net Profit / Equities) 13,2%12,0%12,7%12,8%12,9%13,1%
Shareholders' equity1 2 637 8032 585 4422 665 2762 707 2752 720 4172 830 326
ROA (Net Profit / Asset) 8,45%7,68%8,47%7,02%7,24%7,05%
Assets1 4 121 7384 038 0233 996 7554 915 2624 849 3985 256 285
Book Value Per Share2 1 5011 4221 5831 5321 5881 641
Cash Flow per Share2 299276296223278289
Capex1 131 434108 62086 350124 000124 750126 500
Capex / Sales 6,04%5,19%3,71%5,40%5,43%5,39%
Announcement Date 02/06/202002/09/202102/14/2022---
1 JPY in Million
2 JPY
Previous periodNext period
Estimates
Analysis
Swedish Match investors divided over Philip Morris bid
Key data
Capitalization (JPY) 4 064 647 142 772
Capitalization (USD) 30 061 289 995
Net sales (JPY) 2 324 838 000 000
Net sales (USD) 17 194 021 241
Number of employees 55 381
Sales / Employee (JPY) 41 978 982
Sales / Employee (USD) 310 468
Free-Float 54,4%
Free-Float capitalization (JPY) 2 209 410 744 252
Free-Float capitalization (USD) 16 340 345 119
Avg. Exchange 20 sessions (JPY) 17 370 545 018
Avg. Exchange 20 sessions (USD) 128 468 960
Average Daily Capital Traded 0,4%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA