Japan Tobacco Inc.
JAPAY | OTC
$21.90
+$0.08 (+0.37%)
Sep 22, 2026, 11:28 AM ET · Market open
Market Data
Market Cap $77.48B
Enterprise Value $11.95T
Beta 0.13
Average Volume N/A
Shares Outstanding (Diluted) 3.55B
Shares Change YoY -0.02%
Institutional Ownership 0.00%
Exchange N/A
ISIN N/A
Price Performance
Price Change 1M 1.3%
Price Change 3M 19.4%
Price Change 6M 17.3%
Price Change YTD 21.7%
Price Change 1Y 35.8%
Price Change 3Y 91.0%
Price Change 5Y 124.0%
1M CAGR (ann.) -3.2%
1Y CAGR (ann.) 41.0%
5Y CAGR (ann.) 23.5%
All-Time CAGR 7.5%
Valuation
PE Ratio 59.84
Forward PE 17.35
PEG Ratio 0.09
Forward PEG 1.70
PS Ratio 3.50
Forward PS 3.10
PB Ratio 2.76
P/FCF Ratio 28.11
P/Adj. FCF Ratio 28.11
P/OCF Ratio 8.56
EV/Sales 3.61
EV/EBIT 34.52
EV/EBITDA 22.32
EV/FCF 28.95
Earnings Yield 1.6%
FCF Yield 3.4%
Adj. FCF Yield 3.4%
Financial Health
Net Debt ¥761.25B
Total Debt ¥1.63T
Cash & Short-Term Investments ¥865.19B
Total Assets ¥8.26T
Current Ratio 2.04
Quick Ratio 1.45
Debt / Equity Ratio 0.38
Debt / EBITDA 3.04
Debt / FCF 3.94
OCF / Debt 0.33
Interest Coverage 4.83
Altman Z-Score 2.99
Piotroski F-Score 6
Margins & Profitability
Gross Profit Margin 56.9%
Operating Profit Margin 9.4%
EBITDA Margin 33.8%
Net Profit Margin 16.7%
FCF Margin 12.5%
Adj. FCF Margin 12.5%
SBC / Revenue 0.0%
SBC Impact (per share) N/A
Returns
Return on Assets 7.2%
Return on Equity 14.9%
Return on Invested Capital 9.1%
Return on Capital Employed 13.8%
Return on Tangible Assets 11.7%
Historical Growth (CAGR)
Revenue CAGR 3Y 10.6%
Revenue CAGR 5Y 9.1%
Revenue CAGR 10Y 3.5%
EPS CAGR 3Y -19.9%
EPS CAGR 5Y -8.0%
EPS CAGR 10Y -7.5%
FCF CAGR 3Y -1.9%
FCF CAGR 5Y 5.0%
FCF CAGR 10Y 13.1%
Analyst Forecasts
Analyst Rating Sell
Analyst Count 1
EPS Growth Next 3Y 67.9%
Revenue Growth Next 3Y 9.7%
Earnings Date Oct 28, 2026
EPS Estimate (next Q) $0
EPS Growth Est (next Q) N/A
Revenue Est (next Q) $40.19M
Revenue Growth Est (next Q) N/A
Fair Value Estimates
Graham Number $12.15
Graham Upside -44.5%
Lynch Fair Value $1.83
Lynch Upside -91.6%
Price Target $17
Price Target Upside -22.3%
Cash Flow
Operating Cash Flow ¥537.26B
Free Cash Flow ¥412.88B
Adj. Free Cash Flow ¥412.88B
FCF Per Share $301.06
OCF Per Share $381.86
OCF/S Ratio 18.2%
Income Statement
Revenue ¥3.31T
Gross Profit ¥1.86T
Operating Income ¥312.95B
EBITDA ¥535.39B
Net Income ¥193.97B
EPS (Diluted) $54.62
Revenue / Employee N/A
Profit / Employee N/A
Employees N/A
Dividends
Annual Dividend $1.37
Dividend Yield 6.26%
Payout Ratio 2.5%
FCF Payout Ratio 83.4%
Adj. FCF Payout Ratio 83.4%
Dividend Growth (YoY) -3.4%
Pay Frequency Quarterly
Ex-Dividend Date Dec 28, 2026
Add to Watchlist
Select watchlists to add or remove JAPAY