
Idemitsu Kosan Co Ltd
TSE:5019

Intrinsic Value
The intrinsic value of one
Idemitsu Kosan Co Ltd
stock under the Base Case scenario is
2 413.88
JPY.
Compared to the current market price of 861.6 JPY,
Idemitsu Kosan Co Ltd
is
Undervalued by 64%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Idemitsu Kosan Co Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Idemitsu Kosan Co Ltd
Balance Sheet Decomposition
Idemitsu Kosan Co Ltd
Current Assets | 3T |
Cash & Short-Term Investments | 188.5B |
Receivables | 1.3T |
Other Current Assets | 1.5T |
Non-Current Assets | 2.1T |
Long-Term Investments | 312.2B |
PP&E | 1.4T |
Intangibles | 261.4B |
Other Non-Current Assets | 194B |
Free Cash Flow Analysis
Idemitsu Kosan Co Ltd
JPY | |
Free Cash Flow | JPY |
Earnings Waterfall
Idemitsu Kosan Co Ltd
Revenue
|
9.2T
JPY
|
Cost of Revenue
|
-8.5T
JPY
|
Gross Profit
|
694.9B
JPY
|
Operating Expenses
|
-519B
JPY
|
Operating Income
|
175.9B
JPY
|
Other Expenses
|
-59B
JPY
|
Net Income
|
116.9B
JPY
|
Profitability Score
Profitability Due Diligence
Idemitsu Kosan Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Idemitsu Kosan Co Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Idemitsu Kosan Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Idemitsu Kosan Co Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Idemitsu Kosan Co Ltd
According to Wall Street analysts, the average 1-year price target for
Idemitsu Kosan Co Ltd
is 1 216.71 JPY
with a low forecast of 1 070.6 JPY and a high forecast of 1 344 JPY.
Dividends
Current shareholder yield for Idemitsu Kosan Co Ltd is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Idemitsu Kosan Co Ltd
stock under the Base Case scenario is
2 413.88
JPY.
Compared to the current market price of 861.6 JPY,
Idemitsu Kosan Co Ltd
is
Undervalued by 64%.