Idemitsu Kosan - Public Comps and Valuation Multiples

Idemitsu Kosan Overview

About Idemitsu Kosan

Idemitsu Kosan Co Ltd engages in a variety of activities globally that include petroleum products, oil exploration and production, coal, and other businesses. The company operates through five segments. The Basic Chemicals segment makes and sells olefins and aroma products. Electricity/Renewable Energy covers thermal, solar, and wind power generation, electricity sales, and solar business. Fuel Oil handles production, trading, and import/export of refined petroleum. The Highly Functional Materials segment includes lubricants, chemicals, electronic materials, paving materials, and agri-bio. The Resource segment explores, develops, and sells crude oil, natural gas, and coal. Others cover insurance and intra-group services. It generates the majority of its revenue from the Fuel oil segment.

Founded

1940

HQ

Employees

19.1K+

Website

idemitsu.com

Sectors

Energy Exploration & Generation
Fossil Fuels

Financials

LTM Revenue $55.7B

LTM EBITDA $1.4B

EV

$15.2B

Valuation Multiples

Multiples.vc

Valuation Multiples for 15K+ Public Comps

Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.

Browse Valuation Multiples

Idemitsu Kosan Financials

As of September 2025, Idemitsu Kosan reported last 12-month revenue of $55.7B and EBITDA of $1.4B.

In the same period, Idemitsu Kosan generated $2.0B in LTM gross profit and $574M in net income.

See Idemitsu Kosan valuation multiples based on analyst estimates

Idemitsu Kosan P&L

In the most recent fiscal year, Idemitsu Kosan reported revenue of $60.3B and EBITDA of $1.8B.

Idemitsu Kosan expects next 12-month revenue of XXX and NTM EBITDA of XXX

See Idemitsu Kosan valuation multiples based on analyst estimates

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue	$55.7B	XXX	$60.3B	XXX	XXX	XXX
Gross Profit	$2.0B	XXX	$4.5B	XXX	XXX	XXX
Gross Margin	4%	XXX	8%	XXX	XXX	XXX
EBITDA	$1.4B	XXX	$1.8B	XXX	XXX	XXX
EBITDA Margin	3%	XXX	3%	XXX	XXX	XXX
EBIT	$830M	XXX	$1.1B	XXX	XXX	XXX
EBIT Margin	1%	XXX	2%	XXX	XXX	XXX
Net Profit	$574M	XXX	$683M	XXX	XXX	XXX
Net Margin	1%	XXX	1%	XXX	XXX	XXX
Net Debt	XXX	XXX	$6.8B	XXX	XXX	XXX

Financial data powered by Morningstar, Inc.

.seo-only-financials-wrapper { position: static; left: auto; width: auto; height: auto; overflow: visible; }

Financial performance metrics for Idemitsu Kosan including revenue, profitability, and margin analysis across different time periods. The company reported last twelve months revenue of $55.7B. EBITDA for the last twelve months was $1.4B. In the most recent fiscal year, Idemitsu Kosan achieved $60.3B in revenue and $1.8B in EBITDA.
Financial Metric	Last Twelve Months (LTM)	Next Twelve Months (NTM)	Most Recent Fiscal Year	Current Fiscal Year (2025)	Next Fiscal Year (2026)	Two Years Forward (2027)
Total Revenue	$55.7B	Analyst estimates available to subscribers	$60.3B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit	$2.0B	Analyst estimates available to subscribers	$4.5B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Gross Profit Margin	3.6% gross margin	Analyst estimates available to subscribers	7.5% gross profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA (Earnings Before Interest, Taxes, Depreciation, Amortization)	$1.4B	Analyst estimates available to subscribers	$1.8B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBITDA Margin	2.5% EBITDA margin	Analyst estimates available to subscribers	3.0% EBITDA margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT (Earnings Before Interest and Taxes)	$830M	Analyst estimates available to subscribers	$1.1B	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
EBIT Margin	1.5% EBIT margin	Analyst estimates available to subscribers	1.8% EBIT margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Income (Net Profit)	$574M	Analyst estimates available to subscribers	$683M	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Profit Margin	1.0% net profit margin	Analyst estimates available to subscribers	1.1% net profit margin	Analyst estimates available to subscribers	Analyst estimates available to subscribers	Analyst estimates available to subscribers
Net Debt Position	Detailed debt information available to subscribers	Detailed debt information available to subscribers	$6.8B	Detailed debt information available to subscribers	Detailed debt information available to subscribers	Detailed debt information available to subscribers

Financial Performance Summary for Idemitsu Kosan

This financial data table provides comprehensive performance metrics for Idemitsu Kosan, a company based in Japan. The metrics include revenue, profitability measures, and operational efficiency indicators across multiple time periods.

Recent Performance Highlights

Idemitsu Kosan generated $55.7B in revenue over the last twelve months.
The company achieved $1.4B in EBITDA over the last twelve months.
Gross profit for the last twelve months was $2.0B.
Net income over the last twelve months reached $574M.

Fiscal Year Performance

In the most recent fiscal year, Idemitsu Kosan reported $60.3B in total revenue.
Fiscal year EBITDA was $1.8B.
The company maintained a gross profit margin of 7.5% in the most recent fiscal year.
EBITDA margin for the fiscal year was 3.0%.
Net profit margin reached 1.1% in the most recent fiscal year.

This financial data is sourced from Morningstar, Inc. and represents the most recent available information for Idemitsu Kosan. Forward-looking estimates and detailed financial projections are available through our premium subscription service.

Idemitsu Kosan Stock Performance

Idemitsu Kosan has current market cap of JPY 1.23T (or $8.0B), and EV of JPY 2.32T (or $15.2B).

Market Cap Evolution

Idemitsu Kosan Stock Data

As of October 17, 2025, Idemitsu Kosan's stock price is JPY 1001 (or $7).

See Idemitsu Kosan trading valuation data

EV	Market Cap	Price 1D	Price 1M	Price 3M	Price 12M	EPS
$15.2B	$8.0B	XXX	XXX	XXX	XXX	$0.45

Benchmark Trading Valuation Multiples by Industry

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 Trial

Idemitsu Kosan Valuation Multiples

Idemitsu Kosan's trades at 0.3x EV/Revenue multiple, and 7.2x EV/EBITDA.

See valuation multiples for Idemitsu Kosan and 15K+ public comps

Idemitsu Kosan Financial Valuation Multiples

As of October 17, 2025, Idemitsu Kosan has market cap of $8.0B and EV of $15.2B.

Equity research analysts estimate Idemitsu Kosan's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX

Idemitsu Kosan has a P/E ratio of 14.0x.

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Market cap (current)	$8.0B	XXX	$8.0B	XXX	XXX	XXX
EV (current)	$15.2B	XXX	$15.2B	XXX	XXX	XXX
EV/Revenue	0.3x	XXX	0.3x	XXX	XXX	XXX
EV/EBITDA	10.8x	XXX	7.2x	XXX	XXX	XXX
EV/EBIT	18.3x	XXX	11.1x	XXX	XXX	XXX
EV/Gross Profit	7.7x	XXX	n/a	XXX	XXX	XXX
P/E	14.0x	XXX	9.1x	XXX	XXX	XXX
EV/FCF	11.8x	XXX	6.4x	XXX	XXX	XXX

Valuation data powered by FactSet, Inc. and Morningstar, Inc.

Get Idemitsu Kosan Valuation Multiples

Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.

Start Free Trial

Idemitsu Kosan Margins & Growth Rates

Idemitsu Kosan's last 12 month revenue growth is -7%

Idemitsu Kosan's revenue per employee in the last FY averaged $3.2M, while opex per employee averaged $0.2M for the same period.

Idemitsu Kosan's rule of 40 is -4% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).

Idemitsu Kosan's rule of X is -15% (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 Idemitsu Kosan and other 15K+ public comps

Idemitsu Kosan Operational Valuation Multiples

	LTM	NTM	Last FY	FY 2025	FY 2026	FY 2027
Revenue Growth	-7%	XXX	-7%	XXX	XXX	XXX
EBITDA Margin	3%	XXX	4%	XXX	XXX	XXX
EBITDA Growth	10%	XXX	-11%	XXX	XXX	XXX
Rule of 40	-4%	XXX	-4%	XXX	XXX	XXX
Bessemer Rule of X	XXX	XXX	-15%	XXX	XXX	XXX
Revenue per Employee	XXX	XXX	$3.2M	XXX	XXX	XXX
Opex per Employee	XXX	XXX	$0.2M	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.

Valuation Multiples Across 220+ Verticals

Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!

Digital Therapeutics

Pharma Analytics

Private Equity

ERP Software

Developer Tools

Consumer SaaS

Streaming Platforms

Explore Valuation Multiples by Industry

Start Free Trial