Japan Tobacco Ratios and Metrics

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

Millions JPY. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 13, 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	10,970,993	10,013,187	7,244,406	6,470,988	4,722,880	4,121,325
Market Cap Growth	48.70%	38.22%	11.95%	37.01%	14.60%	10.51%
Enterprise Value	12,105,357	11,032,227	7,545,871	6,664,772	4,950,458	4,562,782
Last Close Price	6180.00	5640.00	3890.98	3321.39	2290.71	1859.80
PE Ratio	20.29	19.63	40.42	13.42	10.67	12.18
Forward PE	17.54	16.74	13.63	12.96	9.14	10.55
PS Ratio	3.06	2.89	2.30	2.28	1.78	1.77
PB Ratio	2.67	2.43	1.88	1.65	1.31	1.43
P/TBV Ratio	14.88	13.04	19.80	6.43	5.57	9.34
P/FCF Ratio	26.09	27.00	14.42	13.71	11.74	8.04
P/OCF Ratio	19.58	19.48	11.50	11.41	9.76	6.88
PEG Ratio	1.61	0.47	2.44	1.83	1.46	1.46
EV/Sales Ratio	3.37	3.18	2.40	2.35	1.86	1.96
EV/EBITDA Ratio	10.82	10.67	15.67	8.08	5.92	6.77
EV/EBIT Ratio	13.05	13.17	25.01	10.33	7.78	9.37
EV/FCF Ratio	28.78	29.75	15.02	14.12	12.30	8.90
Debt / Equity Ratio	0.48	0.41	0.45	0.29	0.27	0.32
Debt / EBITDA Ratio	1.80	1.62	3.59	1.38	1.15	1.36
Debt / FCF Ratio	4.72	4.53	3.44	2.42	2.38	1.79
Net Debt / Equity Ratio	0.27	0.21	0.17	0.03	0.03	0.07
Net Debt / EBITDA Ratio	1.02	0.82	1.33	0.12	0.11	0.29
Net Debt / FCF Ratio	2.63	2.29	1.28	0.22	0.23	0.38
Asset Turnover	0.44	0.41	0.40	0.41	0.43	0.42
Inventory Turnover	1.53	1.51	1.57	1.61	1.74	1.74
Quick Ratio	0.83	0.76	0.77	0.83	0.87	0.80
Current Ratio	1.88	1.93	1.67	1.69	1.74	1.55
Return on Equity (ROE)	13.62%	12.58%	4.71%	12.89%	13.66%	12.40%
Return on Assets (ROA)	7.01%	6.24%	2.41%	5.83%	6.46%	5.46%
Return on Invested Capital (ROIC)	12.10%	12.01%	5.54%	13.04%	14.03%	11.40%
Return on Capital Employed (ROCE)	14.20%	12.90%	4.80%	12.00%	12.80%	11.40%
Earnings Yield	5.01%	5.10%	2.47%	7.45%	9.37%	8.21%
FCF Yield	3.83%	3.70%	6.93%	7.30%	8.52%	12.44%
Dividend Yield	3.99%	4.15%	4.99%	5.84%	8.21%	7.53%
Payout Ratio	75.57%	69.95%	195.07%	76.16%	60.12%	74.43%
Buyback Yield / Dilution	0.02%	0.01%	-0.01%	-0.01%	-0.01%	-0.01%
Total Shareholder Return	4.01%	4.16%	4.97%	5.83%	8.19%	7.51%

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