First Time Loading...

Japan Tobacco Inc
TSE:2914

Watchlist Manager
Japan Tobacco Inc Logo
Japan Tobacco Inc
TSE:2914
Watchlist
Price: 4 303 JPY 0.91% Market Closed
Updated: May 7, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

2.8T
+1%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+36%
5 Years
+28%
7 Years
+33%
10 Years
+24%
666.4B
-5%
Operating Income
Growth Rates:
1 Year
-1%
3 Years
+51%
5 Years
+24%
7 Years
+11%
10 Years
+3%
482.3B
+0.3%
Net Income
Growth Rates:
1 Year
+9%
3 Years
+55%
5 Years
+25%
7 Years
+14%
10 Years
+10%

Earnings Waterfall
Japan Tobacco Inc

Revenue
2.8T JPY
Cost of Revenue
-1.2T JPY
Gross Profit
1.6T JPY
Operating Expenses
-948.7B JPY
Operating Income
666.4B JPY
Other Expenses
-184.1B JPY
Net Income
482.3B JPY

Income Statement
Japan Tobacco Inc

Rotate your device to view
Income Statement
Currency: JPY
Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023
Revenue
Revenue
2 291 675
N/A
2 399 841
+5%
2 408 352
+0%
2 415 175
+0%
2 153 970
-11%
2 536 396
+18%
2 558 518
+1%
2 457 266
-4%
2 252 884
-8%
2 193 824
-3%
2 158 045
-2%
2 182 953
+1%
2 143 287
-2%
2 115 337
-1%
2 111 738
0%
2 117 649
+0%
2 139 653
+1%
2 148 565
+0%
2 169 594
+1%
2 222 573
+2%
2 215 962
0%
2 206 334
0%
2 199 240
0%
2 173 890
-1%
2 175 626
+0%
2 189 823
+1%
2 147 294
-2%
2 133 975
-1%
2 092 561
-2%
2 120 307
+1%
2 206 882
+4%
2 266 539
+3%
2 324 838
+3%
2 358 977
+1%
2 447 127
+4%
2 567 311
+5%
2 657 832
+4%
2 741 605
+3%
2 783 816
+2%
2 806 302
+1%
2 841 077
+1%
Gross Profit
Cost of Revenue
(936 188)
(979 975)
(985 845)
(983 114)
(886 267)
(1 024 600)
(1 035 727)
(993 744)
(920 056)
(897 796)
(879 319)
(892 060)
(872 433)
(857 222)
(849 231)
(839 752)
(843 558)
(860 881)
(876 558)
(909 352)
(933 034)
(928 806)
(937 943)
(937 674)
(942 299)
(950 875)
(930 330)
(923 569)
(898 001)
(893 472)
(916 973)
(935 611)
(956 861)
(971 539)
(1 009 307)
(1 054 695)
(1 090 989)
(1 122 041)
(1 146 931)
(1 163 882)
(1 225 974)
Gross Profit
1 355 487
N/A
1 419 866
+5%
1 422 507
+0%
1 432 061
+1%
1 267 703
-11%
1 511 796
+19%
1 522 791
+1%
1 463 522
-4%
1 332 828
-9%
1 296 028
-3%
1 278 726
-1%
1 290 893
+1%
1 270 854
-2%
1 258 115
-1%
1 262 507
+0%
1 277 897
+1%
1 296 095
+1%
1 287 684
-1%
1 293 036
+0%
1 313 221
+2%
1 282 928
-2%
1 277 528
0%
1 261 297
-1%
1 236 216
-2%
1 233 327
0%
1 238 948
+0%
1 216 964
-2%
1 210 406
-1%
1 194 560
-1%
1 226 835
+3%
1 289 909
+5%
1 330 928
+3%
1 367 977
+3%
1 387 438
+1%
1 437 820
+4%
1 512 616
+5%
1 566 843
+4%
1 619 564
+3%
1 636 885
+1%
1 642 420
+0%
1 615 103
-2%
Operating Income
Operating Expenses
(709 625)
(761 395)
(763 178)
(818 166)
(739 804)
(832 601)
(832 128)
(771 037)
(745 308)
(651 446)
(653 049)
(675 965)
(671 519)
(718 668)
(699 745)
(707 755)
(732 913)
(723 439)
(738 403)
(738 632)
(743 978)
(666 383)
(677 361)
(697 733)
(700 590)
(785 683)
(767 953)
(753 416)
(753 560)
(755 444)
(775 154)
(799 208)
(819 843)
(855 586)
(872 602)
(891 467)
(893 903)
(917 933)
(933 043)
(940 499)
(948 697)
Selling, General & Administrative
(658 848)
(691 159)
(695 218)
(711 225)
(680 366)
(752 890)
(746 905)
(731 220)
(636 879)
(640 116)
(639 640)
(619 044)
(604 339)
(607 520)
(606 219)
(607 408)
(636 738)
(630 891)
(623 064)
(623 766)
(599 805)
(598 693)
(606 815)
(622 914)
(610 536)
(636 527)
(619 286)
(601 685)
(597 374)
(600 609)
(617 069)
(638 889)
(653 266)
(687 223)
(700 889)
(716 145)
(720 193)
(745 316)
(763 031)
(774 994)
(779 389)
Research & Development
(57 273)
(57 103)
(56 925)
(56 012)
(43 998)
(57 504)
(57 946)
(58 968)
(57 796)
(58 516)
(58 455)
(57 699)
(58 193)
(57 818)
(58 436)
(59 920)
(60 600)
(61 387)
(63 678)
(64 159)
(65 377)
(67 062)
(66 194)
(66 408)
(64 079)
(62 786)
(60 542)
(59 024)
(60 847)
(60 533)
(63 543)
(64 198)
(65 016)
(65 854)
(66 026)
(67 475)
(70 808)
(72 342)
(73 107)
(74 636)
(75 098)
Depreciation & Amortization
(66 821)
(68 767)
(69 558)
(69 705)
(63 092)
(70 869)
(69 498)
(63 454)
(65 999)
(65 665)
(69 415)
(76 870)
(79 088)
(78 103)
(77 554)
(78 642)
(81 298)
(82 758)
(83 889)
(86 046)
(87 926)
(93 268)
(98 339)
(101 811)
(106 094)
(106 353)
(106 439)
(106 253)
(103 666)
(103 083)
(104 899)
(107 836)
(108 963)
(109 127)
(110 915)
(114 701)
(114 258)
(113 590)
(111 027)
(105 000)
(104 887)
Other Operating Expenses
73 317
55 634
58 523
18 776
47 652
48 662
42 221
82 605
15 366
112 851
114 461
77 648
70 101
24 773
42 464
38 215
45 723
51 597
32 228
35 339
9 130
92 640
93 987
93 400
80 119
19 983
18 314
13 546
8 327
8 781
10 357
11 715
7 402
6 618
5 228
6 854
11 356
13 315
14 122
14 131
10 677
Operating Income
645 862
N/A
658 471
+2%
659 329
+0%
613 895
-7%
527 899
-14%
679 195
+29%
690 663
+2%
692 485
+0%
587 520
-15%
644 582
+10%
625 677
-3%
614 928
-2%
599 335
-3%
539 447
-10%
562 762
+4%
570 142
+1%
563 182
-1%
564 245
+0%
554 633
-2%
574 589
+4%
538 950
-6%
611 145
+13%
583 936
-4%
538 483
-8%
532 737
-1%
453 265
-15%
449 011
-1%
456 990
+2%
441 000
-3%
471 391
+7%
514 755
+9%
531 720
+3%
548 134
+3%
531 852
-3%
565 218
+6%
621 149
+10%
672 940
+8%
701 631
+4%
703 842
+0%
701 921
0%
666 406
-5%
Pre-Tax Income
Interest Income Expense
(12 118)
(10 355)
(5 169)
(3 117)
10 355
13 294
14 122
17 361
10 001
937
(972)
(5 515)
(5 358)
(10 944)
(12 486)
(13 831)
(12 287)
(17 918)
(18 501)
(30 378)
(22 634)
(32 309)
(37 345)
(26 758)
(27 900)
(31 662)
(34 791)
(47 172)
(46 987)
(37 231)
(30 620)
(21 360)
(21 247)
(19 724)
(19 363)
(20 227)
(27 555)
(45 932)
(52 991)
(41 079)
(29 229)
Non-Reccuring Items
(11 813)
(11 913)
(12 032)
(10 697)
(35 954)
(43 894)
(49 593)
(52 932)
(28 672)
(26 134)
(20 408)
(17 366)
(12 495)
(8 113)
(8 491)
(8 412)
(8 275)
(10 395)
(10 145)
(10 213)
22 103
(14 513)
(13 545)
(14 775)
(35 393)
(9 436)
(10 011)
(9 263)
24 012
24 859
20 314
23 303
(53 110)
(18 847)
(11 278)
(30 204)
(27 374)
(28 512)
(27 624)
(4 397)
(2 328)
Total Other Income
(2)
0
0
0
(1)
(1)
(1)
0
(3 736)
0
0
1
(3 245)
1
1
(2)
(4 088)
(2)
(1)
1
(6 933)
0
(1 309)
(3 302)
(4 212)
(4 561)
(3 634)
(1 329)
2 038
2 284
3 748
4 663
(1 387)
(2 534)
(15 298)
(26 554)
(24 561)
(25 291)
(17 332)
(12 382)
(13 248)
Pre-Tax Income
621 929
N/A
636 203
+2%
642 128
+1%
600 081
-7%
502 299
-16%
648 594
+29%
655 191
+1%
656 914
+0%
565 113
-14%
619 385
+10%
604 297
-2%
592 048
-2%
578 237
-2%
520 391
-10%
541 786
+4%
547 897
+1%
538 532
-2%
535 930
0%
525 986
-2%
533 999
+2%
531 486
0%
564 322
+6%
531 736
-6%
493 647
-7%
465 232
-6%
407 606
-12%
400 575
-2%
399 226
0%
420 063
+5%
461 303
+10%
508 197
+10%
538 326
+6%
472 390
-12%
490 747
+4%
519 279
+6%
544 164
+5%
593 450
+9%
601 896
+1%
605 895
+1%
644 063
+6%
621 601
-3%
Net Income
Tax Provision
(174 018)
(200 912)
(198 948)
(182 697)
(133 673)
(173 131)
(179 578)
(198 944)
(162 386)
(184 861)
(174 842)
(156 331)
(152 464)
(135 000)
(137 971)
(139 111)
(141 783)
(140 708)
(138 999)
(138 637)
(144 055)
(147 701)
(123 443)
(112 325)
(103 609)
(92 788)
(104 022)
(106 754)
(108 034)
(122 116)
(143 582)
(145 632)
(132 208)
(140 001)
(140 033)
(140 338)
(149 277)
(137 100)
(138 263)
(159 288)
(136 292)
Income from Continuing Operations
447 911
435 291
443 180
417 384
368 626
475 463
475 613
457 970
402 727
434 524
429 455
435 717
425 773
385 391
403 815
408 786
396 749
395 222
386 987
395 362
387 431
416 621
408 293
381 322
361 623
314 818
296 553
292 472
312 029
339 187
364 615
392 694
340 182
350 746
379 246
403 826
444 173
464 796
467 632
484 775
485 309
Income to Minority Interest
(8 721)
(7 304)
(7 116)
(7 203)
(5 708)
(6 549)
(6 304)
(5 376)
(4 551)
(4 668)
(4 526)
(4 317)
(4 078)
(3 649)
(3 577)
(3 401)
(4 340)
(4 291)
(4 119)
(3 964)
(1 755)
(14 118)
(12 262)
(12 187)
(13 432)
(1 096)
(2 319)
(2 482)
(1 775)
(1 519)
(1 665)
(1 574)
(1 691)
(1 931)
(1 882)
(342)
(1 458)
(1 508)
(1 971)
(3 856)
(3 021)
Net Income (Common)
439 190
N/A
427 987
-3%
436 064
+2%
410 181
-6%
362 919
-12%
467 115
+29%
468 205
+0%
547 974
+17%
485 691
-11%
526 941
+8%
521 319
-1%
431 306
-17%
421 695
-2%
381 743
-9%
400 238
+5%
405 386
+1%
392 409
-3%
390 930
0%
382 869
-2%
391 396
+2%
385 677
-1%
402 505
+4%
396 033
-2%
369 139
-7%
348 190
-6%
313 723
-10%
294 234
-6%
289 989
-1%
310 253
+7%
337 665
+9%
362 947
+7%
391 118
+8%
338 490
-13%
348 814
+3%
377 363
+8%
403 484
+7%
442 716
+10%
463 290
+5%
465 662
+1%
480 919
+3%
482 288
+0%
EPS (Diluted)
241.44
N/A
235.28
-3%
239.72
+2%
225.49
-6%
199.51
-12%
258.07
+29%
261.27
+1%
305.78
+17%
270.37
-12%
294.05
+9%
290.91
-1%
240.68
-17%
235.33
-2%
213.03
-9%
223.35
+5%
226.22
+1%
218.97
-3%
218.15
0%
213.64
-2%
218.41
+2%
215.2
-1%
225.27
+5%
223.18
-1%
207.99
-7%
195.87
-6%
176.78
-10%
165.79
-6%
163.39
-1%
174.8
+7%
190.24
+9%
204.48
+7%
220.31
+8%
190.68
-13%
196.5
+3%
212.56
+8%
227.27
+7%
249.5
+10%
260.94
+5%
262.27
+1%
270.84
+3%
271.69
+0%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.