Japan Tobacco Inc. JAPAF OTC

Other OTC • Consumer Defensive • Tobacco • JP • USD

SharesGrow Score

83/100

5/6 Pass

SharesGrow Intrinsic Value

N/A

Negative cash flow

Income Statement Balance Sheet Cash Flow Statement

Annual Quarterly

Japan Tobacco Inc. (JAPAF) generated $514.5B in operating cash flow for fiscal year 2025. After capital expenditures of $143.33B, free cash flow was $371.18B.

Free cash flow margin was 10.7% of revenue. Cash conversion ratio was 1.03x, indicating earnings are backed by cash.

The company returned $357.16B in dividends and $1.62B in share buybacks to shareholders during the period.

Criteria supported by this page:

HEALTH (83/100, Pass) — demonstrate the company can comfortably service its debt
MOAT (79/100, Pass) — $371.18B (10.7% FCF margin) supports a durable competitive advantage
INCOME (55/100) — Cash conversion ratio was 1.03x confirms earnings are backed by real cash flow

Overall SharesGrow Score: 81/100 with 5/7 criteria passed.

SharesGrow 7-Criteria Score

83/100

SG Score

View full scorecard →

✓

VALUE

100/100

Price-to-Earnings & upside

→ Valuation

—

FUTURE

N/A

No coverage

✓

PAST

100/100

→ Income

✓

HEALTH

83/100

Debt-to-Equity & liquidity

Proven by this page

✓

MOAT

79/100

Proven by this page

✓

GROWTH

83/100

→ Income

INCOME

55/100

→ Income

Japan Tobacco Inc. Cash Flow History

Metric	TTM	FY2025	FY2024	FY2023	FY2022
Operating Cash Flow	$515.96B	$514.5B	$630.01B	$567.01B	$483.8B
Capital Expenditure	$-143.84B	$-143.33B	$-150.37B	$-121.21B	$-99.41B
Free Cash Flow	$372.12B	$371.18B	$479.64B	$449.75B	$384.39B