Idemitsu Kosan Co.,Ltd. (TYO:5019)

Idemitsu Kosan Ratios and Metrics

Market cap in millions JPY. Fiscal year is April - March.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 18, 2025	Mar 31, 2025	Mar 31, 2024	Mar 31, 2023	Mar 31, 2022	Mar 31, 2021
Market Capitalization	1,419,966	1,289,543	1,442,802	857,766	1,003,408	848,414
Market Cap Growth	3.67%	-10.62%	68.20%	-14.52%	18.27%	14.34%
Enterprise Value	2,546,755	2,457,615	2,690,826	2,402,013	2,313,745	2,098,597
Last Close Price	1159.50	1035.09	990.28	530.54	593.46	476.45
PE Ratio	36.13	12.39	6.31	3.38	3.59	24.30
Forward PE	12.16	8.73	8.44	8.83	7.80	7.48
PS Ratio	0.17	0.14	0.17	0.09	0.15	0.19
PB Ratio	0.81	0.74	0.80	0.53	0.70	0.70
P/TBV Ratio	0.97	0.88	0.94	0.65	0.91	1.02
P/FCF Ratio	6.51	3.31	4.71	-	19.53	17.17
P/OCF Ratio	4.30	2.71	3.82	-	6.87	4.98
PEG Ratio	0.76	-	-	-	0.28	0.15
EV/Sales Ratio	0.30	0.27	0.31	0.25	0.35	0.46
EV/EBITDA Ratio	12.49	9.20	5.92	6.06	4.22	8.47
EV/EBIT Ratio	25.40	15.15	7.77	8.50	5.33	14.98
EV/FCF Ratio	11.68	6.30	8.78	-	45.04	42.48
Debt / Equity Ratio	0.70	0.69	0.72	0.90	0.93	1.05
Debt / EBITDA Ratio	6.30	4.48	2.85	3.68	2.44	5.16
Debt / FCF Ratio	5.62	3.07	4.24	-	26.02	25.91
Asset Turnover	1.84	1.88	1.77	2.00	1.56	1.16
Inventory Turnover	6.40	6.43	5.86	7.31	6.61	6.07
Quick Ratio	0.61	0.61	0.62	0.59	0.61	0.45
Current Ratio	1.32	1.26	1.33	1.26	1.15	1.03
Return on Equity (ROE)	2.12%	5.75%	13.18%	16.36%	20.88%	2.92%
Return on Assets (ROA)	1.23%	2.07%	4.38%	3.73%	6.35%	2.23%
Return on Capital (ROIC)	1.90%	3.35%	6.98%	6.02%	10.31%	3.50%
Return on Capital Employed (ROCE)	3.30%	6.10%	12.30%	10.50%	17.10%	6.00%
Earnings Yield	2.87%	8.07%	15.84%	29.57%	27.86%	4.12%
FCF Yield	15.36%	30.26%	21.25%	-13.80%	5.12%	5.82%
Dividend Yield	3.10%	3.48%	3.23%	4.52%	4.04%	5.04%
Payout Ratio	113.92%	44.34%	17.60%	19.96%	12.79%	119.41%
Buyback Yield / Dilution	8.11%	5.62%	4.68%	0.02%	-0.01%	1.09%
Total Shareholder Return	11.22%	9.10%	7.91%	4.54%	4.04%	6.13%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.