Japan Tobacco Inc
TSE:2914

Watchlist Manager
Japan Tobacco Inc Logo
Japan Tobacco Inc
TSE:2914
Watchlist
Price: 4 236 JPY 0.95% Market Closed
Market Cap: 7.5T JPY
Have any thoughts about
Japan Tobacco Inc?
Write Note

Intrinsic Value

The intrinsic value of one Japan Tobacco Inc stock under the Base Case scenario is 6 223.88 JPY. Compared to the current market price of 4 236 JPY, Japan Tobacco Inc is Undervalued by 32%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
6 223.88 JPY
Undervaluation 32%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Japan Tobacco Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Japan Tobacco Inc cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Japan Tobacco Inc?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Japan Tobacco Inc

Provide an overview of the primary business activities
of Japan Tobacco Inc.

What unique competitive advantages
does Japan Tobacco Inc hold over its rivals?

What risks and challenges
does Japan Tobacco Inc face in the near future?

Summarize the latest earnings call
of Japan Tobacco Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Japan Tobacco Inc.

Provide P/S
for Japan Tobacco Inc.

Provide P/E
for Japan Tobacco Inc.

Provide P/OCF
for Japan Tobacco Inc.

Provide P/FCFE
for Japan Tobacco Inc.

Provide P/B
for Japan Tobacco Inc.

Provide EV/S
for Japan Tobacco Inc.

Provide EV/GP
for Japan Tobacco Inc.

Provide EV/EBITDA
for Japan Tobacco Inc.

Provide EV/EBIT
for Japan Tobacco Inc.

Provide EV/OCF
for Japan Tobacco Inc.

Provide EV/FCFF
for Japan Tobacco Inc.

Provide EV/IC
for Japan Tobacco Inc.

Show me price targets
for Japan Tobacco Inc made by professional analysts.

What are the Revenue projections
for Japan Tobacco Inc?

How accurate were the past Revenue estimates
for Japan Tobacco Inc?

What are the Net Income projections
for Japan Tobacco Inc?

How accurate were the past Net Income estimates
for Japan Tobacco Inc?

What are the EPS projections
for Japan Tobacco Inc?

How accurate were the past EPS estimates
for Japan Tobacco Inc?

What are the EBIT projections
for Japan Tobacco Inc?

How accurate were the past EBIT estimates
for Japan Tobacco Inc?

Compare the revenue forecasts
for Japan Tobacco Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Japan Tobacco Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Japan Tobacco Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Japan Tobacco Inc compared to its peers.

Compare the P/E ratios
of Japan Tobacco Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Japan Tobacco Inc with its peers.

Analyze the financial leverage
of Japan Tobacco Inc compared to its main competitors.

Show all profitability ratios
for Japan Tobacco Inc.

Provide ROE
for Japan Tobacco Inc.

Provide ROA
for Japan Tobacco Inc.

Provide ROIC
for Japan Tobacco Inc.

Provide ROCE
for Japan Tobacco Inc.

Provide Gross Margin
for Japan Tobacco Inc.

Provide Operating Margin
for Japan Tobacco Inc.

Provide Net Margin
for Japan Tobacco Inc.

Provide FCF Margin
for Japan Tobacco Inc.

Show all solvency ratios
for Japan Tobacco Inc.

Provide D/E Ratio
for Japan Tobacco Inc.

Provide D/A Ratio
for Japan Tobacco Inc.

Provide Interest Coverage Ratio
for Japan Tobacco Inc.

Provide Altman Z-Score Ratio
for Japan Tobacco Inc.

Provide Quick Ratio
for Japan Tobacco Inc.

Provide Current Ratio
for Japan Tobacco Inc.

Provide Cash Ratio
for Japan Tobacco Inc.

What is the historical Revenue growth
over the last 5 years for Japan Tobacco Inc?

What is the historical Net Income growth
over the last 5 years for Japan Tobacco Inc?

What is the current Free Cash Flow
of Japan Tobacco Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Japan Tobacco Inc.

Business Breakdown

Japan Tobacco Inc. (JT) is a prominent player in the global tobacco industry, rooted in its origins as a state-owned monopoly that began the journey in 1949. Over the decades, Japan Tobacco has transformed into a formidable multinational corporation, operating in over 70 countries and managing a diverse portfolio of well-known brands. Its flagship products, including Winston, Camel, and Mevius, form a significant part of its revenue stream, appealing to a wide range of adult consumers. In recent years, JT has strategically shifted its focus towards reduced-risk products, such as heated tobacco and vaping devices, in response to changing consumer preferences and increasing regulatory scrutiny...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Japan Tobacco Inc

Current Assets 3T
Cash & Short-Term Investments 895.7B
Receivables 566.4B
Other Current Assets 1.5T
Non-Current Assets 4T
Long-Term Investments 211.3B
PP&E 830.7B
Intangibles 2.8T
Other Non-Current Assets 162.1B
Current Liabilities 1.6T
Accounts Payable 481.9B
Other Current Liabilities 1.1T
Non-Current Liabilities 1.5T
Long-Term Debt 888.9B
Other Non-Current Liabilities 588.7B
Efficiency

Earnings Waterfall
Japan Tobacco Inc

Revenue
3.1T JPY
Cost of Revenue
-1.4T JPY
Gross Profit
1.7T JPY
Operating Expenses
-1T JPY
Operating Income
667.3B JPY
Other Expenses
-184.6B JPY
Net Income
482.7B JPY

Free Cash Flow Analysis
Japan Tobacco Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Japan Tobacco Inc. has revised its financial outlook positively, expecting a core revenue growth of 9% year-on-year, an increase of JPY 97 billion, largely driven by strong pricing strategies and market momentum post-Vector acquisition. The adjusted operating profit (AOP) is similarly forecasted to rise by 9%, up JPY 27 billion, amid stable costs. The tobacco segment experienced a 2.6% AOP growth at constant FX. However, net profit has been revised down by JPY 8 billion due to higher financial costs and taxes. The company aims to maintain its dividend at JPY 194 per share despite changes in profit outlook.

What is Earnings Call?
Fundamental Scores

Profitability Score
Profitability Due Diligence

Japan Tobacco Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Positive Free Cash Flow
Positive Operating Income
Positive 3-Years Revenue Growth
60/100
Profitability
Score

Japan Tobacco Inc's profitability score is 60/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Japan Tobacco Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
Low D/E
Long-Term Solvency
Short-Term Solvency
75/100
Solvency
Score

Japan Tobacco Inc's solvency score is 75/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Japan Tobacco Inc

Wall Street analysts forecast Japan Tobacco Inc stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Japan Tobacco Inc is 4 693.39 JPY with a low forecast of 4 242 JPY and a high forecast of 5 250 JPY.

Lowest
Price Target
4 242 JPY
0% Upside
Average
Price Target
4 693.39 JPY
11% Upside
Highest
Price Target
5 250 JPY
24% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Japan Tobacco Inc?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for Japan Tobacco Inc is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Japan Tobacco Inc Logo
Japan Tobacco Inc

Country

Japan

Industry

Tobacco

Market Cap

7.5T JPY

Dividend Yield

4.65%

Description

Japan Tobacco, Inc. engages in the manufacture and sale of tobacco, pharmaceutical and processed food products. The company is headquartered in Minato-Ku, Tokyo-To and currently employs 55,381 full-time employees. The firm operates through four business segments. The Domestic Tobacco segment is engaged in the production and sale of manufactured tobacco in Japan (including domestic duty-free market and China, Hong Kong and Macao markets under the jurisdiction of China Business Division). The International Tobacco segment is engaged in the production and sale of manufactured tobacco overseas. The Medical segment is engaged in the research, development, production and sale of medical drugs. The Food Processing segment is engaged in the manufacture and sale of frozen and ambient temperature processed foods, bakery, seasoning, among others. The firm is also involved in the leasing of real estate.

Contact

TOKYO-TO
Minato-ku
4-1-1, Toranomon
+81366362914.0
www.jti.co.jp

IPO

1994-10-27

Employees

55 381

Officers

President & CEO
Mr. Masamichi Terabatake
EVP of Finance, Corporate Communications, Business Development & D-LAB
Mr. Kei Nakano
Senior VP, CFO & Corporate Communications
Mr. Hiromasa Furukawa
General Manager of Media & Investor Relations Division
Dinesh Babu Thotakura
Senior Vice President of Corporate Governance & Compliance
Kenji Ogura
Senior VP & General Counsel
Osamu Hirose
Show More
EVP CG, Compliance, CS, Sustainability, People, Culture, IT, Legal, OR, BA, Pharma & Food Bus
Mr. Koji Shimayoshi
SVP & CEO of Tobacco Business - Japan
Mr. Junichi Fukuchi
VP & Head of Tobacco Business Planning Division
Mr. Hisashi Ishikawa
Senior VP & Chief Sustainability Officer
Hisato Imokawa
Show Less

See Also

Discover More
What is the Intrinsic Value of one Japan Tobacco Inc stock?

The intrinsic value of one Japan Tobacco Inc stock under the Base Case scenario is 6 223.88 JPY.

Is Japan Tobacco Inc stock undervalued or overvalued?

Compared to the current market price of 4 236 JPY, Japan Tobacco Inc is Undervalued by 32%.

Back to Top