JAPAN TOBACCO, INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4,207.00 JPY | +0.02% |
|
+0.07% | +15.42% |
| 09-06 | Japan Tobacco Unit JT International Thailand Gains Specified Subsidiary Status | MT |
| 08-26 | Vector Purchase to Pressure Japan Tobacco's Financials, S&P Says | MT |
Company Valuation: Japan Tobacco, Inc.
| 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 | 7,467,974 | - | - |
| Change | - | -13.57% | 10.51% | 14.6% | 37.01% | 15.41% | - | - |
| Enterprise Value (EV) 1 | 4,932,101 | 4,208,419 | 4,318,216 | 4,814,306 | 6,573,041 | 7,320,682 | 7,167,568 | 7,015,995 |
| Change | - | -14.67% | 2.61% | 11.49% | 36.53% | 11.37% | -2.09% | -2.11% |
| P/E ratio | 12.4x | 12x | 12.2x | 10.7x | 13.4x | 15.1x | 14.2x | 13.3x |
| PBR | 1.62x | 1.48x | 1.47x | 1.33x | 1.69x | 1.85x | 1.79x | 1.72x |
| PEG | - | -1.1x | 1.34x | 0.3x | 1.5x | 5.65x | 2.21x | 1.98x |
| Capitalization / Revenue | 1.98x | 1.78x | 1.77x | 1.78x | 2.28x | 2.41x | 2.4x | 2.25x |
| EV / Revenue | 2.27x | 2.01x | 1.86x | 1.81x | 2.31x | 2.36x | 2.3x | 2.11x |
| EV / EBITDA | 7.19x | 6.49x | 6.29x | 5.64x | 7.71x | 8.31x | 7.9x | 7.41x |
| EV / EBIT | 9.82x | 8.97x | 8.65x | 7.37x | 9.78x | 10.5x | 9.78x | 9.04x |
| EV / FCF | 12.1x | 10.2x | 8.61x | 12.6x | 14.9x | 14.6x | 14.4x | 13.3x |
| FCF Yield | 8.29% | 9.77% | 11.6% | 7.93% | 6.72% | 6.84% | 6.94% | 7.49% |
| Dividend per Share 2 | 154 | 154 | 140 | 188 | 194 | 201.8 | 217.7 | 229.2 |
| Rate of return | 6.33% | 7.33% | 6.03% | 7.07% | 5.32% | 4.8% | 5.18% | 5.45% |
| EPS 2 | 196 | 174.9 | 190.8 | 249.4 | 271.7 | 279 | 296.9 | 316.9 |
| Distribution rate | 78.6% | 88.1% | 73.4% | 75.4% | 71.4% | 72.4% | 73.3% | 72.3% |
| Net sales 1 | 2,175,626 | 2,092,561 | 2,324,838 | 2,657,832 | 2,841,077 | 3,100,144 | 3,111,391 | 3,324,659 |
| EBITDA 1 | 686,207 | 648,708 | 686,078 | 853,226 | 852,062 | 881,151 | 906,739 | 946,438 |
| EBIT 1 | 502,355 | 469,054 | 499,021 | 653,575 | 672,410 | 700,061 | 733,086 | 776,036 |
| Net income 1 | 348,190 | 310,253 | 338,490 | 442,716 | 482,288 | 494,404 | 524,696 | 558,224 |
| Net Debt 1 | 617,343 | 478,961 | 196,891 | 91,426 | 102,053 | -147,292 | -300,406 | -451,978 |
| Reference price 2 | 2,432.50 | 2,102.00 | 2,322.50 | 2,661.00 | 3,645.00 | 4,206.00 | 4,206.00 | 4,206.00 |
| Nbr of stocks (in thousands) | 1,773,796 | 1,774,243 | 1,774,521 | 1,774,851 | 1,775,305 | 1,775,553 | - | - |
| Announcement Date | 06/02/20 | 09/02/21 | 14/02/22 | 14/02/23 | 13/02/24 | - | - | - |
1JPY in Million2JPY
Estimates
P/E ratio, Detailed evolution
| P/E ratio | EV / Sales | EV / EBITDA | Yield (Y) | Capi. ($) | ||
|---|---|---|---|---|---|---|
| 15.08x | 2.36x | 8.31x | +4.80% | 52.24B | ||
| 8.75x | 5.61x | 9.34x | +7.45% | 92.36B | ||
| 29.53x | 8.6x | 23.13x | +2.88% | 76.23B | ||
| 13.1x | 1.99x | 8.24x | +4.85% | 9.21B | ||
| 11.59x | 0.62x | 7.9x | +9.56% | 5.49B | ||
| 17.17x | 2.81x | 19.61x | +0.59% | 2.15B | ||
| 11.6x | 0.37x | 6.03x | +7.33% | 2B | ||
| 5.91x | - | - | +13.33% | 1.49B | ||
| 8.62x | 1.45x | 6.61x | +7.95% | 1.26B | ||
| Average | 13.48x | 2.97x | 11.15x | +6.53% | 26.94B | |
| Weighted average by Cap. | 16.96x | 5.51x | 13.45x | +5.37% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- 2914 Stock
- Valuation Japan Tobacco, Inc.
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition