Japan Tobacco Inc. (JAPAY)
OTCMKTS · Delayed Price · Currency is USD
14.57
+0.29 (2.03%)
Sep 26, 2024, 10:41 AM EDT

Japan Tobacco Income Statement

Millions JPY. Fiscal year is Jan - Dec.
Fiscal Year
TTM FY 2023 FY 2022 FY 2021 FY 2020 FY 2019 2018 - 2015
Period Ending
Jun '24 Dec '23 Dec '22 Dec '21 Dec '20 Dec '19 2018 - 2015
Revenue
3,018,1572,841,0772,657,8322,324,8382,092,5612,175,626
Upgrade
Revenue Growth (YoY)
8.42%6.89%14.32%11.10%-3.82%-1.82%
Upgrade
Cost of Revenue
1,344,4411,225,9741,090,989956,861898,001942,299
Upgrade
Gross Profit
1,673,7161,615,1031,566,8431,367,9771,194,5601,233,327
Upgrade
Selling, General & Admin
847,746801,067756,472714,595599,546613,321
Upgrade
Research & Development
75,09875,09870,80865,01660,84764,079
Upgrade
Other Operating Expenses
-17,806-11,075-11,357-7,403-8,267-19,031
Upgrade
Operating Expenses
1,009,925969,977930,181881,171755,792764,463
Upgrade
Operating Income
663,791645,126636,662486,806438,768468,864
Upgrade
Interest Expense
-36,448-28,493-27,020-23,050-22,534-27,557
Upgrade
Interest & Investment Income
57,30742,81626,53513,3717,3177,943
Upgrade
Earnings From Equity Investments
8,7748,3328,0093,9974,0425,011
Upgrade
Currency Exchange Gain (Loss)
-51,885-51,885-35,079-15,565-35,812-13,297
Upgrade
Other Non Operating Income (Expenses)
-13,247-13,247-24,561-1,3894,209-1,429
Upgrade
EBT Excluding Unusual Items
628,292602,649584,546464,170395,990439,535
Upgrade
Merger & Restructuring Charges
----1,688-10,985
Upgrade
Gain (Loss) on Sale of Assets
18,95218,9528,9058,21934,62352,394
Upgrade
Asset Writedown
-----12,239-15,713
Upgrade
Pretax Income
647,244621,601593,451472,389420,062465,231
Upgrade
Income Tax Expense
143,271136,292149,277132,208108,034103,609
Upgrade
Earnings From Continuing Operations
503,973485,309444,174340,181312,028361,622
Upgrade
Net Income to Company
503,973485,309444,174340,181312,028361,622
Upgrade
Minority Interest in Earnings
-3,522-3,021-1,458-1,691-1,775-13,432
Upgrade
Net Income
500,451482,288442,716338,490310,253348,190
Upgrade
Net Income to Common
500,451482,288442,716338,490310,253348,190
Upgrade
Net Income Growth
7.47%8.94%30.79%9.10%-10.90%-9.72%
Upgrade
Shares Outstanding (Basic)
1,7751,7751,7751,7741,7741,777
Upgrade
Shares Outstanding (Diluted)
1,7761,7761,7751,7751,7751,778
Upgrade
Shares Change (YoY)
0.01%0.01%0.01%0.01%-0.15%-0.81%
Upgrade
EPS (Basic)
281.89271.69249.45190.76174.88195.97
Upgrade
EPS (Diluted)
281.84271.63249.36190.68174.80195.87
Upgrade
EPS Growth
7.46%8.93%30.77%9.08%-10.76%-8.98%
Upgrade
Free Cash Flow
508,143472,153402,388512,559434,514429,044
Upgrade
Free Cash Flow Per Share
286.17265.92226.65288.74244.81241.36
Upgrade
Dividend Per Share
197.000194.000188.000140.000154.000154.000
Upgrade
Dividend Growth
-4.83%3.19%34.29%-9.09%0%2.67%
Upgrade
Gross Margin
55.45%56.85%58.95%58.84%57.09%56.69%
Upgrade
Operating Margin
21.99%22.71%23.95%20.94%20.97%21.55%
Upgrade
Profit Margin
16.58%16.98%16.66%14.56%14.83%16.00%
Upgrade
Free Cash Flow Margin
16.84%16.62%15.14%22.05%20.76%19.72%
Upgrade
EBITDA
845,236824,778836,313673,863606,517641,216
Upgrade
EBITDA Margin
28.00%29.03%31.47%28.99%28.98%29.47%
Upgrade
D&A For EBITDA
181,445179,652199,651187,057167,749172,352
Upgrade
EBIT
663,791645,126636,662486,806438,768468,864
Upgrade
EBIT Margin
21.99%22.71%23.95%20.94%20.97%21.55%
Upgrade
Effective Tax Rate
22.14%21.93%25.15%27.99%25.72%22.27%
Upgrade
Advertising Expenses
-180,154154,125137,942119,403135,562
Upgrade
Source: S&P Capital IQ. Standard template. Financial Sources.