Switch theme
Sign up to access all valuation multiples
Cosmo Energy Holdings Co Ltd is a holding company. It is involved in the management of subsidiaries involved in oil ranging from upstream and downstream and other businesses. The company's head office is located at Tokyo and overseas offices located in Abu Dhabi, Beijing and Doha.
2015
9.7K+
LTM Revenue $18.9B
LTM EBITDA $1.3B
$6.8B
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Cosmo Energy Holdings has a last 12-month revenue (LTM) of $18.9B and a last 12-month EBITDA of $1.3B.
In the most recent fiscal year, Cosmo Energy Holdings achieved revenue of $18.7B and an EBITDA of $1.5B.
Cosmo Energy Holdings expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Cosmo Energy Holdings valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $18.9B | XXX | $18.7B | XXX | XXX | XXX |
| Gross Profit | $2.0B | XXX | $2.2B | XXX | XXX | XXX |
| Gross Margin | 10% | XXX | 12% | XXX | XXX | XXX |
| EBITDA | $1.3B | XXX | $1.5B | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | 8% | XXX | XXX | XXX |
| EBIT | $894M | XXX | $1.0B | XXX | XXX | XXX |
| EBIT Margin | 5% | XXX | 5% | XXX | XXX | XXX |
| Net Profit | $411M | XXX | $563M | XXX | XXX | XXX |
| Net Margin | 2% | XXX | 3% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | $3.4B | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Cosmo Energy Holdings's stock price is JPY 6103 (or $42).
Cosmo Energy Holdings has current market cap of JPY 502B (or $3.4B), and EV of JPY 995B (or $6.8B).
See Cosmo Energy Holdings trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $6.8B | $3.4B | XXX | XXX | XXX | XXX | $4.78 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Cosmo Energy Holdings has market cap of $3.4B and EV of $6.8B.
Cosmo Energy Holdings's trades at 0.4x EV/Revenue multiple, and 4.6x EV/EBITDA.
Equity research analysts estimate Cosmo Energy Holdings's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Cosmo Energy Holdings has a P/E ratio of 8.4x.
See valuation multiples for Cosmo Energy Holdings and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $3.4B | XXX | $3.4B | XXX | XXX | XXX |
| EV (current) | $6.8B | XXX | $6.8B | XXX | XXX | XXX |
| EV/Revenue | 0.4x | XXX | 0.4x | XXX | XXX | XXX |
| EV/EBITDA | 5.3x | XXX | 4.6x | XXX | XXX | XXX |
| EV/EBIT | 7.6x | XXX | 6.5x | XXX | XXX | XXX |
| EV/Gross Profit | 3.5x | XXX | n/a | XXX | XXX | XXX |
| P/E | 8.4x | XXX | 6.4x | XXX | XXX | XXX |
| EV/FCF | 159.1x | XXX | 18.7x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialCosmo Energy Holdings's last 12 month revenue growth is -7%
Cosmo Energy Holdings's revenue per employee in the last FY averaged $1.9M, while opex per employee averaged $0.1M for the same period.
Cosmo Energy Holdings's rule of 40 is 1% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Cosmo Energy Holdings's rule of X is -11% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Cosmo Energy Holdings and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | -7% | XXX | -2% | XXX | XXX | XXX |
| EBITDA Margin | 7% | XXX | 8% | XXX | XXX | XXX |
| EBITDA Growth | 5% | XXX | -2% | XXX | XXX | XXX |
| Rule of 40 | 1% | XXX | 1% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | -11% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $1.9M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $0.1M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 6% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| ADNOC Drilling Company | XXX | XXX | XXX | XXX | XXX | XXX |
| ADNOC Gas | XXX | XXX | XXX | XXX | XXX | XXX |
| Dana Gas | XXX | XXX | XXX | XXX | XXX | XXX |
| TAQA | XXX | XXX | XXX | XXX | XXX | XXX |
| AGL Energy | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Cosmo Energy Holdings acquired XXX companies to date.
Last acquisition by Cosmo Energy Holdings was XXXXXXXX, XXXXX XXXXX XXXXXX . Cosmo Energy Holdings acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Cosmo Energy Holdings founded? | Cosmo Energy Holdings was founded in 2015. |
| Where is Cosmo Energy Holdings headquartered? | Cosmo Energy Holdings is headquartered in Japan. |
| How many employees does Cosmo Energy Holdings have? | As of today, Cosmo Energy Holdings has 9.7K+ employees. |
| Who is the CEO of Cosmo Energy Holdings? | Cosmo Energy Holdings's CEO is Mr. Shigeru Yamada. |
| Is Cosmo Energy Holdings publicy listed? | Yes, Cosmo Energy Holdings is a public company listed on TKS. |
| What is the stock symbol of Cosmo Energy Holdings? | Cosmo Energy Holdings trades under 5021 ticker. |
| When did Cosmo Energy Holdings go public? | Cosmo Energy Holdings went public in 2015. |
| Who are competitors of Cosmo Energy Holdings? | Similar companies to Cosmo Energy Holdings include e.g. ADNOC Drilling Company, ADNOC Gas, Dana Gas, TAQA. |
| What is the current market cap of Cosmo Energy Holdings? | Cosmo Energy Holdings's current market cap is $3.4B |
| What is the current revenue of Cosmo Energy Holdings? | Cosmo Energy Holdings's last 12 months revenue is $18.9B. |
| What is the current revenue growth of Cosmo Energy Holdings? | Cosmo Energy Holdings revenue growth (NTM/LTM) is -7%. |
| What is the current EV/Revenue multiple of Cosmo Energy Holdings? | Current revenue multiple of Cosmo Energy Holdings is 0.4x. |
| Is Cosmo Energy Holdings profitable? | Yes, Cosmo Energy Holdings is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Cosmo Energy Holdings? | Cosmo Energy Holdings's last 12 months EBITDA is $1.3B. |
| What is Cosmo Energy Holdings's EBITDA margin? | Cosmo Energy Holdings's last 12 months EBITDA margin is 7%. |
| What is the current EV/EBITDA multiple of Cosmo Energy Holdings? | Current EBITDA multiple of Cosmo Energy Holdings is 5.3x. |
| What is the current FCF of Cosmo Energy Holdings? | Cosmo Energy Holdings's last 12 months FCF is $42.9M. |
| What is Cosmo Energy Holdings's FCF margin? | Cosmo Energy Holdings's last 12 months FCF margin is 0%. |
| What is the current EV/FCF multiple of Cosmo Energy Holdings? | Current FCF multiple of Cosmo Energy Holdings is 159.1x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
