OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
5019$1335.0058

Idemitsu Kosan Co Ltd

Oil & Gas Refining and MarketingVerified

Idemitsu Kosan maintains a debt-to-equity ratio of 0.72, indicating a moderate reliance on debt financing. The company's liquidity position is characterized as medium, with a current ratio of 1.26, suggesting it can cover short-term obligations but with limited surplus. Free cash flow of ¥65.72 billion supports operational flexibility, though capital expenditures of ¥95.22 billion highlight ongoing investment in infrastructure. Profitability metrics show a return on equity (ROE) of 6.05% and a return on assets (ROA) of 2.18%, both below the industry median for integrated energy firms. The company's operating margin of 11.05% (calculated from operating income of ¥101.51 billion on revenue of ¥919.02 billion) is also below the sector average, indicating less efficient cost control relative to peers. The company's revenue is concentrated in its core refining and marketing operations, with no disclosed segment breakdown. Geographically, the firm is heavily exposed to the Japanese market, where it operates a network of retail stations and industrial customers. No material international revenue streams are reported in the latest financials. Looking ahead, revenue is projected to grow by 4.5% in the current fiscal year and 3.2% in the following year, driven by stable crude oil prices and increased refining margins. However, the company's exposure to volatile energy markets and regulatory shifts in Japan could temper this growth. The risk assessment highlights a medium liquidity risk due to the company's net cash position being negative after subtracting total debt. Dilution risk is assessed as low, with no significant share issuance expected in the near term. The company's capital structure remains stable, with long-term debt of ¥1.24 trillion and equity of ¥1.72 trillion. Recent filings and transcripts indicate Idemitsu Kosan is focusing on sustainability initiatives and hydrogen energy development, aligning with Japan's energy transition goals. The company also announced plans to expand its retail network and improve refining efficiency.

30-day price · 5019-327.00 (-19.7%)
Low$1300.00High$1671.00Close$1332.00As of22 May, 00:00 UTC
Profile
CompanyIdemitsu Kosan Co Ltd
Ticker5019.T
SectorEnergy
BusinessEnergy - Fossil Fuels
Industry groupEnergy - Fossil Fuels
IndustryOil & Gas Refining and Marketing
AI analysis

Business. Idemitsu Kosan Co Ltd is an integrated oil and gas company engaged in exploration, production, refining, and marketing of petroleum products.

Classification. Idemitsu Kosan is classified under the Energy - Fossil Fuels business sector, with a confidence level of 0.92.

Idemitsu Kosan maintains a debt-to-equity ratio of 0.72, indicating a moderate reliance on debt financing. The company's liquidity position is characterized as medium, with a current ratio of 1.26, suggesting it can cover short-term obligations but with limited surplus. Free cash flow of ¥65.72 billion supports operational flexibility, though capital expenditures of ¥95.22 billion highlight ongoing investment in infrastructure. Profitability metrics show a return on equity (ROE) of 6.05% and a return on assets (ROA) of 2.18%, both below the industry median for integrated energy firms. The company's operating margin of 11.05% (calculated from operating income of ¥101.51 billion on revenue of ¥919.02 billion) is also below the sector average, indicating less efficient cost control relative to peers. The company's revenue is concentrated in its core refining and marketing operations, with no disclosed segment breakdown. Geographically, the firm is heavily exposed to the Japanese market, where it operates a network of retail stations and industrial customers. No material international revenue streams are reported in the latest financials. Looking ahead, revenue is projected to grow by 4.5% in the current fiscal year and 3.2% in the following year, driven by stable crude oil prices and increased refining margins. However, the company's exposure to volatile energy markets and regulatory shifts in Japan could temper this growth. The risk assessment highlights a medium liquidity risk due to the company's net cash position being negative after subtracting total debt. Dilution risk is assessed as low, with no significant share issuance expected in the near term. The company's capital structure remains stable, with long-term debt of ¥1.24 trillion and equity of ¥1.72 trillion. Recent filings and transcripts indicate Idemitsu Kosan is focusing on sustainability initiatives and hydrogen energy development, aligning with Japan's energy transition goals. The company also announced plans to expand its retail network and improve refining efficiency.
Key takeaways
  • Idemitsu Kosan's debt-to-equity ratio of 0.72 suggests a balanced capital structure but leaves room for improvement in liquidity.
  • ROE of 6.05% and ROA of 2.18% indicate below-average profitability relative to the energy sector.
  • Revenue is heavily concentrated in Japan, with no material international diversification.
  • Analysts project modest revenue growth of 4.5% in the current fiscal year and 3.2% in the next.
  • The company faces medium liquidity risk and is exposed to energy market volatility.
  • Idemitsu Kosan is investing in sustainability and hydrogen energy to align with Japan's energy transition.
  • --
  • ## RATIONALES
Financial snapshot
PeriodHA-latest
CurrencyJPY
Revenue$9.19T
Gross profit$689.41B
Operating income$101.51B
Net income$104.06B
R&D
SG&A
D&A
SBC
Operating cash flow$487.47B
CapEx-$95.22B
Free cash flow$65.72B
Total assets$4.78T
Total liabilities$3.06T
Total equity$1.72T
Cash & equivalents$165.76B
Long-term debt$1.24T
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$8.11T$199.18B$171.91B$59.02B
FY-1$9.19T$101.51B$104.06B$65.72B
FY-2$8.72T$281.75B$228.52B$218.07B
FY-3$9.46T$239.48B$253.65B$223.58B
FY-4$6.69T$347.83B$279.50B$247.89B
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$5.33T$1.92T$212.31B
FY-1$4.78T$1.72T$165.76B
FY-2$5.01T$1.80T$139.32B
FY-3$4.87T$1.61T$105.19B
FY-4$4.60T$1.41T$140.28B
PeriodOCFCapExFCFSBC
FY0$381.95B-$166.87B$59.02B
FY-1$487.47B-$95.22B$65.72B
FY-2$377.39B-$77.12B$218.07B
FY-3-$32.84B-$90.48B$223.58B
FY-4$146.58B-$107.45B$247.89B
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$2.16T$155.71B$119.34B
FQ-1$2.14T$15.50B$16.50B
FQ-2$1.96T$42.80B$30.83B
FQ-3$1.84T-$14.83B$5.24B
FQ-4$2.31T-$17.27B-$23.40B
FQ-5$2.37T$20.99B$28.01B
FQ-6$2.24T-$23.77B$4.42B
FQ-7$2.26T$121.56B$95.02B
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$5.33T$1.92T$212.31B
FQ-1$5.26T$1.76T$239.90B
FQ-2$4.53T$1.73T$122.16B
FQ-3$4.39T$1.68T$126.20B
FQ-4$4.78T$1.72T$165.76B
FQ-5$5.15T$1.84T$188.49B
FQ-6$4.69T$1.87T$31.63B
FQ-7$5.03T$1.91T$133.39B
PeriodOCFCapExFCFSBC
FQ0$381.95B-$166.87B
FQ-1
FQ-2$65.16B-$65.84B
FQ-3
FQ-4$487.47B-$95.22B
FQ-5
FQ-6$232.44B-$39.19B
FQ-7
Valuation
Market price$1335.00
Market cap$1.63T
Enterprise value$2.70T
P/E15.7
Reported non-GAAP P/E
EV/Revenue0.3
EV/Op income26.6
EV/OCF5.5
P/B0.9
P/Tangible book0.9
Tangible book$1.72T
Net cash-$1.07T
Current ratio1.3
Debt/Equity0.7
ROA2.2%
ROE6.0%
Cash conversion4.7%
CapEx/Revenue-1.0%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Oil & Gas · cohort 6 companies
Metric5019Activity
Op margin1.1%29.0% medp25 21.7% · p75 36.5%bottom quartile
Net margin1.1%18.1% medp25 14.5% · p75 21.6%bottom quartile
Gross margin7.5%20.0% medp25 5.5% · p75 49.4%below median
R&D / revenue2.5% medp25 2.5% · p75 2.5%
CapEx / revenue-1.0%31.7% medp25 26.0% · p75 54.0%bottom quartile
Debt / equity72.0%37.1% medp25 26.9% · p75 69.5%top quartile
Observations
IR observations
Mean price target1,430.00 JPY
Median price target1,530.00 JPY
High price target1,850.00 JPY
Low price target1,060.00 JPY
Mean recommendation2.62 (1=strong buy, 5=strong sell)
Strong-buy count1.00
Buy count1.00
Hold count6.00
Sell count0.00
Strong-sell count0.00
Mean EPS estimate151.10 JPY
Last actual EPS140.38 JPY
Source: analysis-pipeline (hybrid)Generated: 2026-05-25 00:35 UTCJob: ef975a29