Idemitsu Kosan Co.,Ltd.

TSE:5019 Stock Report

Market Cap: JP¥1.4t

Idemitsu KosanLtd Future Growth

Future criteria checks 3/6

Idemitsu KosanLtd's revenue is forecast to decline at 1.2% per annum while its annual earnings are expected to grow at 27% per year. EPS is expected to grow by 30.5% per annum. Return on equity is forecast to be 8.5% in 3 years.

Key information

27.0%

Earnings growth rate

30.49%

EPS growth rate

Oil and Gas earnings growth13.8%
Revenue growth rate-1.2%
Future return on equity8.54%
Analyst coverage

Good

Last updated17 Dec 2025

Recent future growth updates

Recent updates

Returns On Capital Are Showing Encouraging Signs At Idemitsu KosanLtd (TSE:5019)

Dec 24
Returns On Capital Are Showing Encouraging Signs At Idemitsu KosanLtd (TSE:5019)

Idemitsu KosanLtd (TSE:5019) Is Paying Out A Dividend Of ¥18.00

Dec 06
Idemitsu KosanLtd (TSE:5019) Is Paying Out A Dividend Of ¥18.00

Idemitsu KosanLtd's (TSE:5019) Soft Earnings Don't Show The Whole Picture

Nov 19
Idemitsu KosanLtd's (TSE:5019) Soft Earnings Don't Show The Whole Picture

What You Can Learn From Idemitsu Kosan Co.,Ltd.'s (TSE:5019) P/S

Oct 28
What You Can Learn From Idemitsu Kosan Co.,Ltd.'s (TSE:5019) P/S

Idemitsu KosanLtd (TSE:5019) Will Pay A Dividend Of ¥18.00

Sep 12
Idemitsu KosanLtd (TSE:5019) Will Pay A Dividend Of ¥18.00

Idemitsu KosanLtd (TSE:5019) Has A Somewhat Strained Balance Sheet

Aug 29
Idemitsu KosanLtd (TSE:5019) Has A Somewhat Strained Balance Sheet

Idemitsu KosanLtd (TSE:5019) Is Due To Pay A Dividend Of ¥18.00

Jul 24
Idemitsu KosanLtd (TSE:5019) Is Due To Pay A Dividend Of ¥18.00

Idemitsu KosanLtd (TSE:5019) Is Paying Out A Dividend Of ¥18.00

Jul 10
Idemitsu KosanLtd (TSE:5019) Is Paying Out A Dividend Of ¥18.00

Some May Be Optimistic About Idemitsu KosanLtd's (TSE:5019) Earnings

May 20
Some May Be Optimistic About Idemitsu KosanLtd's (TSE:5019) Earnings

Here's Why Idemitsu KosanLtd (TSE:5019) Is Weighed Down By Its Debt Load

Apr 10
Here's Why Idemitsu KosanLtd (TSE:5019) Is Weighed Down By Its Debt Load

Idemitsu KosanLtd (TSE:5019) Is Due To Pay A Dividend Of ¥18.00

Feb 27
Idemitsu KosanLtd (TSE:5019) Is Due To Pay A Dividend Of ¥18.00

Idemitsu KosanLtd (TSE:5019) Will Pay A Dividend Of ¥18.00

Feb 12
Idemitsu KosanLtd (TSE:5019) Will Pay A Dividend Of ¥18.00

Estimating The Fair Value Of Idemitsu Kosan Co.,Ltd. (TSE:5019)

Feb 03
Estimating The Fair Value Of Idemitsu Kosan Co.,Ltd. (TSE:5019)

Idemitsu KosanLtd (TSE:5019) Has Announced A Dividend Of ¥18.00

Jan 09
Idemitsu KosanLtd (TSE:5019) Has Announced A Dividend Of ¥18.00

Earnings and Revenue Growth Forecasts

TSE:5019 - Analysts future estimates and past financials data (JPY Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
3/31/20287,941,767154,75080,200317,7006
3/31/20277,875,929150,983105,933265,0337
3/31/20267,915,72984,157107,133369,7677
9/30/20258,491,85340,688208,664330,534N/A
6/30/20258,772,97114,276N/AN/AN/A
3/31/20259,190,225104,055381,520476,742N/A
12/31/20249,193,401116,887N/AN/AN/A
9/30/20249,198,764163,014318,356392,290N/A
6/30/20249,160,568278,134N/AN/AN/A
3/31/20248,719,201228,518300,275377,391N/A
12/31/20238,647,251243,102N/AN/AN/A
9/30/20238,666,655137,794239,560323,609N/A
6/30/20239,070,508119,731N/AN/AN/A
3/31/20239,456,281253,646-123,322-32,844N/A
12/31/20229,250,870329,199N/AN/AN/A
9/30/20228,633,841417,594-155,479-56,995N/A
6/30/20227,589,193370,439N/AN/AN/A
3/31/20226,686,761279,49838,660146,111N/A
12/31/20215,992,487242,364N/AN/AN/A
9/30/20215,407,911209,73760,972175,766N/A
6/30/20214,876,057204,639N/AN/AN/A
3/31/20214,556,62034,92037,639170,466N/A
12/31/20204,696,495-95,378N/AN/AN/A
9/30/20205,061,536-100,397-87,26868,667N/A
6/30/20205,552,362-140,263N/AN/AN/A
3/31/20206,045,850-22,935-162,904-32,712N/A
12/31/20195,645,71744,600N/AN/AN/A
9/30/20195,311,20223,3334,36088,796N/A
6/30/20194,896,73662,349N/AN/AN/A
3/31/20194,425,14481,450N/A151,015N/A
12/31/20184,406,430119,008N/AN/AN/A
9/30/20184,147,281208,442N/A9,569N/A
6/30/20183,903,699192,030N/AN/AN/A
3/31/20183,730,690162,307N/A136,760N/A
12/31/20173,593,853172,627N/AN/AN/A
9/30/20173,461,388122,744N/A156,963N/A
6/30/20173,343,29995,120N/AN/AN/A
3/31/20173,190,34788,164N/A53,539N/A
12/31/20163,034,22251,602N/AN/AN/A
9/30/20163,130,414-6,673N/A239,353N/A
6/30/20163,326,172-28,971N/AN/AN/A
3/31/20163,570,202-35,993N/A216,368N/A
12/31/20153,848,214-108,329N/AN/AN/A
9/30/20154,079,816-163,309N/A111,747N/A
6/30/20154,366,202-135,745N/AN/AN/A
3/31/20154,629,732-137,958N/A172,904N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 5019's forecast earnings growth (27% per year) is above the savings rate (0.6%).

Earnings vs Market: 5019's earnings (27% per year) are forecast to grow faster than the JP market (8.5% per year).

High Growth Earnings: 5019's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: 5019's revenue is expected to decline over the next 3 years (-1.2% per year).

High Growth Revenue: 5019's revenue is forecast to decline over the next 3 years (-1.2% per year).

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 5019's Return on Equity is forecast to be low in 3 years time (8.5%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/01/04 02:55
End of Day Share Price 2025/12/30 00:00
Earnings2025/09/30
Annual Earnings2025/03/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Idemitsu Kosan Co.,Ltd. is covered by 18 analysts. 7 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Takashi EnomotoBofA Global Research
Takashi MiyazakiCitigroup Inc
David HewittCLSA