Japan Tobacco Ratios and Metrics

Market cap in millions EUR. Fiscal year is January - December.

Millions EUR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 12, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	55,530	54,393	44,507	41,531	33,511	31,474
Market Cap Growth	31.58%	22.21%	7.17%	23.93%	6.47%	6.54%
Enterprise Value	60,381	59,929	46,359	42,775	35,126	34,846
Last Close Price	31.13	30.47	23.31	21.22	15.98	14.18
PE Ratio	20.04	19.63	40.42	13.42	10.67	12.18
PS Ratio	2.95	2.89	2.30	2.28	1.78	1.77
PB Ratio	2.48	2.43	1.88	1.65	1.31	1.43
P/TBV Ratio	13.31	13.04	19.80	6.43	5.57	9.34
P/FCF Ratio	27.56	27.00	14.42	13.71	11.74	8.04
P/OCF Ratio	19.89	19.48	11.50	11.41	9.76	6.88
EV/Sales Ratio	3.18	3.18	2.40	2.35	1.86	1.96
EV/EBITDA Ratio	10.37	10.79	15.67	8.08	5.92	6.77
EV/EBIT Ratio	12.72	12.92	25.01	10.33	7.78	9.37
EV/FCF Ratio	29.97	29.75	15.02	14.12	12.30	8.90
Debt / Equity Ratio	0.46	0.46	0.45	0.29	0.27	0.32
Debt / EBITDA Ratio	1.80	1.80	3.59	1.38	1.15	1.36
Debt / FCF Ratio	5.08	5.08	3.44	2.42	2.38	1.79
Net Debt / Equity Ratio	0.21	0.21	0.17	0.03	0.03	0.07
Net Debt / EBITDA Ratio	0.84	0.84	1.33	0.12	0.11	0.29
Net Debt / FCF Ratio	2.31	2.31	1.28	0.22	0.23	0.38
Asset Turnover	0.42	0.42	0.40	0.41	0.43	0.42
Inventory Turnover	1.51	1.51	1.57	1.61	1.74	1.74
Quick Ratio	0.87	0.87	0.77	0.83	0.87	0.80
Current Ratio	1.93	1.93	1.67	1.69	1.74	1.55
Return on Equity (ROE)	12.15%	12.15%	4.71%	12.89%	13.66%	12.40%
Return on Assets (ROA)	6.39%	6.39%	2.41%	5.83%	6.46%	5.46%
Return on Invested Capital (ROIC)	11.41%	12.22%	5.54%	13.04%	14.03%	11.40%
Return on Capital Employed (ROCE)	13.20%	13.20%	4.80%	12.00%	12.80%	11.40%
Earnings Yield	4.99%	5.10%	2.47%	7.45%	9.37%	8.21%
FCF Yield	3.63%	3.70%	6.93%	7.30%	8.52%	12.44%
Dividend Yield	4.24%	4.17%	5.11%	5.87%	8.34%	7.54%
Payout Ratio	69.95%	69.95%	195.07%	76.16%	60.12%	74.43%
Buyback Yield / Dilution	0.01%	0.01%	-0.01%	-0.01%	-0.01%	-0.01%
Total Shareholder Return	4.25%	4.18%	5.10%	5.86%	8.33%	7.52%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.