JTJAPAN TOBACCO INC.2914東証プライム食料品FY ending Dec 2025, consolidated, IFRS

What does JT do with its cash?

How cash from operations was spent on investment, dividends, buybacks and more.

Operating cash flow
¥514.1B
Capex
¥162.4B
of revenue 4.7%
Free cash flow
¥351.7B
Returned to shareholders
¥358.5B
of net income: 70%
Dividend per share
¥234
Payout ratio (reported)
84.5%

Cash flow ratios

Cash conversion, investment and shareholder payments calculated from disclosed figures.

Net income¥510.2B
Operating cash flow¥514.1B
Cash conversion (operating CF ÷ operating income)
59.3%
Cash vs. profit gap
¥3.88B(純利益の 0.8%)
Shareholder returns
of net income 70.3% · of FCF 101.9%
Shareholder payments — dividends
of net income 69.9% · of FCF 101.5%
CapEx intensity (capex ÷ revenue)
4.7%
Investing CF relative to operating CF
51.5%

Nonpositive profit and free cash flow are omitted as ratio denominators. Amounts use the period's reported currency.

Five-year trend

Operating cash flow¥514.1B
FY ending Dec 2021: ¥598.9B¥598.9BFY ending Dec 2022: ¥483.8B¥483.8BFY ending Dec 2023: ¥566.3B¥566.3BFY ending Dec 2024: ¥630B¥630BFY ending Dec 2025: ¥514.1B¥514.1BFY21FY22FY23FY24FY25
Free cash flow¥351.7B
FY ending Dec 2021: ¥496B¥496BFY ending Dec 2022: ¥384.4B¥384.4BFY ending Dec 2023: ¥449.7B¥449.7BFY ending Dec 2024: ¥479.6B¥479.6BFY ending Dec 2025: ¥351.7B¥351.7BFY21FY22FY23FY24FY25
Net income¥510.2B
FY ending Dec 2021: ¥338.5B¥338.5BFY ending Dec 2022: ¥442.7B¥442.7BFY ending Dec 2023: ¥482.3B¥482.3BFY ending Dec 2024: ¥179.2B¥179.2BFY ending Dec 2025: ¥510.2B¥510.2BFY21FY22FY23FY24FY25

How to read this

  • Operating cash flow is the cash the core business actually brought in, including changes in receivables and inventory.
  • Free cash flow = operating cash flow − capital expenditure: a gauge of cash available for other uses.
  • Large "borrowing" or "cash drawdown" flows mean the company spent more than it generated that year.

Sources

Show source documents (6)
  • EDINET (FSA Japan)

    有価証券報告書-第41期(2025/01/01-2025/12/31)

    ID S100XSSA2026-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第40期(2024/01/01-2024/12/31)

    ID S100VH9B2025-03-26Open
  • EDINET (FSA Japan)

    有価証券報告書-第39期(2023/01/01-2023/12/31)

    ID S100T3QS2024-03-22Open
  • EDINET (FSA Japan)

    有価証券報告書-第38期(2022/01/01-2022/12/31)

    ID S100QG4E2023-03-24Open
  • EDINET (FSA Japan)

    有価証券報告書-第37期(令和3年1月1日-令和3年12月31日)

    ID S100NPS52022-03-23Open
  • EDINET (FSA Japan)

    有価証券報告書-第36期(令和2年1月1日-令和2年12月31日)

    ID S100L0QQ2021-03-24Open

Extracted from XBRL: 46 / Derived from other figures: 1

Spotted an error? Report it (corrections keep the original record)

Analyze this page with AI

Markdown with figures, units, periods and sources, ready to paste into ChatGPT or Claude.