Idemitsu Kosan Co Ltd
TSE:5019

Watchlist Manager
Idemitsu Kosan Co Ltd Logo
Idemitsu Kosan Co Ltd
TSE:5019
Watchlist
Price: 1 030.5 JPY 2.08% Market Closed
Market Cap: 1.4T JPY
Have any thoughts about
Idemitsu Kosan Co Ltd?
Write Note

Intrinsic Value

The intrinsic value of one Idemitsu Kosan Co Ltd stock under the Base Case scenario is 2 571.8 JPY. Compared to the current market price of 1 030.5 JPY, Idemitsu Kosan Co Ltd is Undervalued by 60%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
2 571.8 JPY
Undervaluation 60%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Idemitsu Kosan Co Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for Idemitsu Kosan Co Ltd cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about Idemitsu Kosan Co Ltd?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Idemitsu Kosan Co Ltd

Provide an overview of the primary business activities
of Idemitsu Kosan Co Ltd.

What unique competitive advantages
does Idemitsu Kosan Co Ltd hold over its rivals?

What risks and challenges
does Idemitsu Kosan Co Ltd face in the near future?

Summarize the latest earnings call
of Idemitsu Kosan Co Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Idemitsu Kosan Co Ltd.

Provide P/S
for Idemitsu Kosan Co Ltd.

Provide P/E
for Idemitsu Kosan Co Ltd.

Provide P/OCF
for Idemitsu Kosan Co Ltd.

Provide P/FCFE
for Idemitsu Kosan Co Ltd.

Provide P/B
for Idemitsu Kosan Co Ltd.

Provide EV/S
for Idemitsu Kosan Co Ltd.

Provide EV/GP
for Idemitsu Kosan Co Ltd.

Provide EV/EBITDA
for Idemitsu Kosan Co Ltd.

Provide EV/EBIT
for Idemitsu Kosan Co Ltd.

Provide EV/OCF
for Idemitsu Kosan Co Ltd.

Provide EV/FCFF
for Idemitsu Kosan Co Ltd.

Provide EV/IC
for Idemitsu Kosan Co Ltd.

Show me price targets
for Idemitsu Kosan Co Ltd made by professional analysts.

What are the Revenue projections
for Idemitsu Kosan Co Ltd?

How accurate were the past Revenue estimates
for Idemitsu Kosan Co Ltd?

What are the Net Income projections
for Idemitsu Kosan Co Ltd?

How accurate were the past Net Income estimates
for Idemitsu Kosan Co Ltd?

What are the EPS projections
for Idemitsu Kosan Co Ltd?

How accurate were the past EPS estimates
for Idemitsu Kosan Co Ltd?

What are the EBIT projections
for Idemitsu Kosan Co Ltd?

How accurate were the past EBIT estimates
for Idemitsu Kosan Co Ltd?

Compare the revenue forecasts
for Idemitsu Kosan Co Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Idemitsu Kosan Co Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Idemitsu Kosan Co Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Idemitsu Kosan Co Ltd compared to its peers.

Compare the P/E ratios
of Idemitsu Kosan Co Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Idemitsu Kosan Co Ltd with its peers.

Analyze the financial leverage
of Idemitsu Kosan Co Ltd compared to its main competitors.

Show all profitability ratios
for Idemitsu Kosan Co Ltd.

Provide ROE
for Idemitsu Kosan Co Ltd.

Provide ROA
for Idemitsu Kosan Co Ltd.

Provide ROIC
for Idemitsu Kosan Co Ltd.

Provide ROCE
for Idemitsu Kosan Co Ltd.

Provide Gross Margin
for Idemitsu Kosan Co Ltd.

Provide Operating Margin
for Idemitsu Kosan Co Ltd.

Provide Net Margin
for Idemitsu Kosan Co Ltd.

Provide FCF Margin
for Idemitsu Kosan Co Ltd.

Show all solvency ratios
for Idemitsu Kosan Co Ltd.

Provide D/E Ratio
for Idemitsu Kosan Co Ltd.

Provide D/A Ratio
for Idemitsu Kosan Co Ltd.

Provide Interest Coverage Ratio
for Idemitsu Kosan Co Ltd.

Provide Altman Z-Score Ratio
for Idemitsu Kosan Co Ltd.

Provide Quick Ratio
for Idemitsu Kosan Co Ltd.

Provide Current Ratio
for Idemitsu Kosan Co Ltd.

Provide Cash Ratio
for Idemitsu Kosan Co Ltd.

What is the historical Revenue growth
over the last 5 years for Idemitsu Kosan Co Ltd?

What is the historical Net Income growth
over the last 5 years for Idemitsu Kosan Co Ltd?

What is the current Free Cash Flow
of Idemitsu Kosan Co Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Idemitsu Kosan Co Ltd.

Business Breakdown

Idemitsu Kosan Co., Ltd., founded in 1911 by Sazo Idemitsu, has evolved from its humble beginnings as a coal mining company into a prominent Japanese multinational corporation with a diverse portfolio in the energy sector. Headquartered in Tokyo, this leading player in the petroleum industry is not only engaged in refining and distributing petroleum products but also actively invests in alternative energy solutions and petrochemical products. The company operates a network of refineries and service stations, delivering high-quality products to both domestic and international markets. Its commitment to innovation and sustainability positions Idemitsu Kosan as a forward-thinking entity, addres...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Idemitsu Kosan Co Ltd

Current Assets 2.5T
Cash & Short-Term Investments 31.6B
Receivables 1T
Other Current Assets 1.5T
Non-Current Assets 2.2T
Long-Term Investments 314B
PP&E 1.4T
Intangibles 263.9B
Other Non-Current Assets 184B
Current Liabilities 1.9T
Accounts Payable 732.8B
Accrued Liabilities 15.7B
Short-Term Debt 120B
Other Current Liabilities 987.4B
Non-Current Liabilities 964B
Long-Term Debt 537.2B
Other Non-Current Liabilities 426.7B
Efficiency

Earnings Waterfall
Idemitsu Kosan Co Ltd

Revenue
9.2T JPY
Cost of Revenue
-8.4T JPY
Gross Profit
752.2B JPY
Operating Expenses
-511.5B JPY
Operating Income
240.7B JPY
Other Expenses
-77.7B JPY
Net Income
163B JPY

Free Cash Flow Analysis
Idemitsu Kosan Co Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

Profitability Score
Profitability Due Diligence

Idemitsu Kosan Co Ltd's profitability score is 49/100. 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
49/100
Profitability
Score

Idemitsu Kosan Co Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Idemitsu Kosan Co Ltd's solvency score is 55/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Interest Coverage
Average Altman Z-Score
Long-Term Solvency
55/100
Solvency
Score

Idemitsu Kosan Co Ltd's solvency score is 55/100. 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 1 200.69 JPY with a low forecast of 949.4 JPY and a high forecast of 1 470 JPY.

Lowest
Price Target
949.4 JPY
8% Downside
Average
Price Target
1 200.69 JPY
17% Upside
Highest
Price Target
1 470 JPY
43% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Idemitsu Kosan Co Ltd?

Click here to dive deeper.

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

Profile

Idemitsu Kosan Co Ltd Logo
Idemitsu Kosan Co Ltd

Country

Japan

Industry

Energy

Market Cap

1.4T JPY

Dividend Yield

3.11%

Description

Idemitsu Kosan Co., Ltd. engages in oil, basic chemicals, and renewable energy businesses. The company is headquartered in Chiyoda-Ku, Tokyo-To and currently employs 14,044 full-time employees. The company went IPO on 2006-10-24. The firm operates in three business segments. The Petroleum Product segment is engaged in the import, refining, transportation, storage and wholesale of petroleum products and service station (SS)-related products, the transportation and storage of crude oil and petroleum products, the manufacture and sale of lubricant. The Petrochemical Product segment manufactures and sells petrochemical products. The Resource segment is involved in the research, exploration, development and sale of petroleum resources, coal, uranium and geothermal resources. The firm is also engaged in the import, purchase and sale of liquefied petroleum (LP) gas, the manufacture and sale of electronic materials, the provision of insurance agency and credit card services, among others.

Contact

TOKYO-TO
Chiyoda-ku
1-2-1, Otemachi
+81120132015.0
www.idss.co.jp

IPO

2006-10-24

Employees

14 044

Officers

CEO, President & Representative Director
Mr. Shunichi Kito
Executive VP, CFO (Accounting Dept. and Finance Dept.) & Representative Director
Mr. Noriaki Sakai
Executive VP & Representative Director
Mr. Atsuhiko Hirano
EVP, Senior Executive Officer of Manufacturing & Technology, Managing Exe. Officer and Director
Mr. Masahiko Sawa
General Manager of Investor Relations Office & Treasury Department
Koji Tokumitsu
Managing Executive Officer of Marketing
Kenichi Morishita
Show More
Executive Officer & GM of Human Resources Department
Kazuma Ikeda
Senior Managing Executive Officer & President of Advanced Materials Company
Mr. Hajime Nakamoto
Senior Managing Executive Officer & Chief Digital Officer
Soichi Kobayashi
Senior Executive Officer of Technical Products & Business Development
Makoto Abe
Show Less

See Also

Discover More
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 2 571.8 JPY.

Is Idemitsu Kosan Co Ltd stock undervalued or overvalued?

Compared to the current market price of 1 030.5 JPY, Idemitsu Kosan Co Ltd is Undervalued by 60%.

Back to Top