Intrinsic Value of S&P & Nasdaq Contact Us

Japan Tobacco Inc. JAPAY OTC

Other OTC • Consumer Defensive • Tobacco • JP • USD

SharesGrow Score
75/100
5/7 Pass
SharesGrow Intrinsic Value
N/A
Negative cash flow
SharesGrow 7-Criteria Score All 7 criteria scored · income-related highlighted on this page

Japan Tobacco Inc. (JAPAY) has shown strong revenue growth over the past 3 years, expanding from $2.66T to $3.64T (average +11.1%/yr). Net income reached $534.9B, reflecting exceptional earnings expansion at +48.2%/yr on average. The net profit margin is 14.7%, which is moderate. The company has maintained profitability in all 4 of the past 4 years, demonstrating a consistent earnings track record. The gross margin is 56.2% (high), with a -2.8pp trend over the period. With a $66B market cap and MOAT composite score of 79/100, the company has a strong competitive position.

Criteria proven by this page:

  • GROWTH (90/100, Pass) — proving strong growth momentum
  • PAST (100/100, Pass) — proving consistent earnings. Looking at the full 25-year history, the company was profitable in 24 of 25 years — an excellent long-term track record
  • INCOME (55/100, Partial) — the company is profitable but margin is below 15%
  • MOAT (79/100, Pass) — strong gross margins and market scale prove a durable competitive advantage

Overall SharesGrow Score: 75/100 with 5/7 criteria passed.

75/100
SG Score
View full scorecard →
VALUE
100/100
Price-to-Earnings & upside
→ IV page
FUTURE
20/100
Analyst consensus
→ Forecast
PAST
100/100
4/4 yrs profit
EPS $150.58
Proven by this page
HEALTH
83/100
Debt-to-Equity & liquidity
→ Health
MOAT
79/100
Score: 79/100
GM 56.2% (-2.8pp)
Proven by this page
GROWTH
90/100
Rev +11.1%/yr
NI +48.2%/yr
Proven by this page
~
INCOME
55/100
Margin 14.7%
$3,635.8B
Proven by this page
Japan Tobacco Inc. Earnings and Revenue History
Revenue
Earnings & Profit Margin
Metric TTM FY2025 FY2024 FY2023 FY2022
Revenue $3.5T$3.64T$3.15T$2.84T$2.66T
Gross Profit $1.97T$2.04T$1.74T$1.62T$1.57T
Gross Margin 56.2%56.2%55.3%56.8%59%
Operating Income $775.74B$807.77B$323.46B$672.41B$653.58B
Net Income $513.49B$534.91B$179.24B$482.29B$442.72B
Net Margin 14.7%14.7%5.7%17%16.7%
EPS (Diluted) $144.64$150.58$50.47$135.82$124.68
Contact Us
🎓
SharesGrow Academy
Learn how to calculate Intrinsic Value and find undervalued stocks.
Weekly live sessions
Send us a message