Idemitsu Kosan Co Ltd
TSE:5019

Watchlist Manager
Idemitsu Kosan Co Ltd Logo
Idemitsu Kosan Co Ltd
TSE:5019
Watchlist
Price: 861.6 JPY -0.19% Market Closed
Market Cap: 1.2T JPY

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:

Intrinsic Value
2 413.88 JPY
Undervaluation 64%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Idemitsu Kosan Co Ltd

Idemitsu Kosan Co Ltd
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Idemitsu Kosan Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Idemitsu Kosan Co Ltd?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Idemitsu Kosan Co Ltd
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Idemitsu Kosan Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive 3-Years Revenue Growth
Positive 3-Year Average ROE
Positive 1-Year Revenue Growth
Positive Free Cash Flow
47/100
Profitability
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.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
50/100
Solvency
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

Wall Street analysts forecast Idemitsu Kosan Co Ltd stock price to rise over the next 12 months.

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.

Lowest
Price Target
1 070.6 JPY
24% Upside
Average
Price Target
1 216.71 JPY
41% Upside
Highest
Price Target
1 344 JPY
56% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest
What is the Intrinsic Value of one Idemitsu Kosan Co Ltd stock?

The intrinsic value of one Idemitsu Kosan Co Ltd stock under the Base Case scenario is 2 413.88 JPY.

Is Idemitsu Kosan Co Ltd stock undervalued or overvalued?

Compared to the current market price of 861.6 JPY, Idemitsu Kosan Co Ltd is Undervalued by 64%.

Back to Top