Cosmo Energy Holdings Co., Ltd.

TSE:5021 Stock Report

Market Cap: JP¥665.0b

Cosmo Energy Holdings Future Growth

Future criteria checks 2/6

Cosmo Energy Holdings's revenue is forecast to decline at 2.9% per annum while its annual earnings are expected to grow at 8.6% per year. EPS is expected to grow by 8.5% per annum. Return on equity is forecast to be 12% in 3 years.

Key information

8.6%

Earnings growth rate

8.51%

EPS growth rate

Oil and Gas earnings growth12.9%
Revenue growth rate-2.9%
Future return on equity11.98%
Analyst coverage

Good

Last updated12 Nov 2025

Recent future growth updates

Recent updates

Cosmo Energy Holdings' (TSE:5021) Soft Earnings Don't Show The Whole Picture

Nov 20
Cosmo Energy Holdings' (TSE:5021) Soft Earnings Don't Show The Whole Picture

Returns Are Gaining Momentum At Cosmo Energy Holdings (TSE:5021)

Nov 02
Returns Are Gaining Momentum At Cosmo Energy Holdings (TSE:5021)

Cosmo Energy Holdings (TSE:5021) Will Pay A Dividend Of ¥150.00

Sep 27
Cosmo Energy Holdings (TSE:5021) Will Pay A Dividend Of ¥150.00

Cosmo Energy Holdings (TSE:5021) Is Due To Pay A Dividend Of ¥150.00

Sep 06
Cosmo Energy Holdings (TSE:5021) Is Due To Pay A Dividend Of ¥150.00

Cosmo Energy Holdings (TSE:5021) Is Looking To Continue Growing Its Returns On Capital

Jul 24
Cosmo Energy Holdings (TSE:5021) Is Looking To Continue Growing Its Returns On Capital

Investors Can Find Comfort In Cosmo Energy Holdings' (TSE:5021) Earnings Quality

May 21
Investors Can Find Comfort In Cosmo Energy Holdings' (TSE:5021) Earnings Quality

Is Cosmo Energy Holdings (TSE:5021) Using Too Much Debt?

Apr 09
Is Cosmo Energy Holdings (TSE:5021) Using Too Much Debt?

Cosmo Energy Holdings' (TSE:5021) Returns On Capital Are Heading Higher

Mar 01
Cosmo Energy Holdings' (TSE:5021) Returns On Capital Are Heading Higher
User avatar

Future Earnings Will Benefit From Sustainable Aviation Fuel And Wind Power Projects

New sustainable aviation fuel facility and wind projects aim to enhance revenue streams and improve margins through cleaner energy initiatives.

Cosmo Energy Holdings (TSE:5021) Is Due To Pay A Dividend Of ¥150.00

Feb 06
Cosmo Energy Holdings (TSE:5021) Is Due To Pay A Dividend Of ¥150.00

Cosmo Energy Holdings (TSE:5021) Will Pay A Dividend Of ¥150.00

Dec 14
Cosmo Energy Holdings (TSE:5021) Will Pay A Dividend Of ¥150.00

Sentiment Still Eluding Cosmo Energy Holdings Co., Ltd. (TSE:5021)

Dec 05
Sentiment Still Eluding Cosmo Energy Holdings Co., Ltd. (TSE:5021)

Why Cosmo Energy Holdings' (TSE:5021) Earnings Are Better Than They Seem

Nov 20
Why Cosmo Energy Holdings' (TSE:5021) Earnings Are Better Than They Seem

Is Cosmo Energy Holdings Co., Ltd. (TSE:5021) Trading At A 48% Discount?

Nov 07
Is Cosmo Energy Holdings Co., Ltd. (TSE:5021) Trading At A 48% Discount?

Does Cosmo Energy Holdings (TSE:5021) Have A Healthy Balance Sheet?

Aug 12
Does Cosmo Energy Holdings (TSE:5021) Have A Healthy Balance Sheet?

Cosmo Energy Holdings Co., Ltd.'s (TSE:5021) Prospects Need A Boost To Lift Shares

Jul 27
Cosmo Energy Holdings Co., Ltd.'s (TSE:5021) Prospects Need A Boost To Lift Shares

Cosmo Energy Holdings Co., Ltd. (TSE:5021) Shares Could Be 22% Below Their Intrinsic Value Estimate

Jul 11
Cosmo Energy Holdings Co., Ltd. (TSE:5021) Shares Could Be 22% Below Their Intrinsic Value Estimate

Is Cosmo Energy Holdings (TSE:5021) Using Too Much Debt?

May 12
Is Cosmo Energy Holdings (TSE:5021) Using Too Much Debt?

Investors Holding Back On Cosmo Energy Holdings Co., Ltd. (TSE:5021)

Apr 09
Investors Holding Back On Cosmo Energy Holdings Co., Ltd. (TSE:5021)

Cosmo Energy Holdings (TSE:5021) Will Pay A Dividend Of ¥150.00

Mar 13
Cosmo Energy Holdings (TSE:5021) Will Pay A Dividend Of ¥150.00

Cosmo Energy Holdings' (TSE:5021) Dividend Will Be ¥150.00

Feb 28
Cosmo Energy Holdings' (TSE:5021) Dividend Will Be ¥150.00

Earnings and Revenue Growth Forecasts

TSE:5021 - Analysts future estimates and past financials data (JPY Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
3/31/20282,510,38877,14330,467150,3676
3/31/20272,572,13678,04542,167157,9337
3/31/20262,518,99058,17893,050190,0007
9/30/20252,812,59860,663153,662236,351N/A
6/30/20252,793,34830,949N/AN/AN/A
3/31/20252,799,94757,67145,055137,118N/A
12/31/20242,754,80368,149N/AN/AN/A
9/30/20242,742,23766,615-55,98933,816N/A
6/30/20242,776,100105,341N/AN/AN/A
3/31/20242,729,57082,060101,475177,944N/A
12/31/20232,708,98051,660N/AN/AN/A
9/30/20232,728,7439,134167,246231,156N/A
6/30/20232,738,051-16,879N/AN/AN/A
3/31/20232,791,87267,935-56,7508,122N/A
12/31/20222,787,902121,105N/AN/AN/A
9/30/20222,716,381181,779-67,185-4,629N/A
6/30/20222,573,255188,542N/AN/AN/A
3/31/20222,440,452138,89054,128108,361N/A
12/31/20212,411,249149,321N/AN/AN/A
9/30/20212,359,555138,816118,316184,653N/A
6/30/20212,322,807139,844N/AN/AN/A
3/31/20212,233,25085,91083,520167,445N/A
12/31/20202,270,558-31,508N/AN/AN/A
9/30/20202,385,879-43,96719,588113,477N/A
6/30/20202,520,108-68,959N/AN/AN/A
3/31/20202,738,003-28,15524,544111,733N/A
12/31/20192,718,04243,818N/AN/AN/A
9/30/20192,758,32527,59535,830112,640N/A
6/30/20192,797,19647,365N/AN/AN/A
3/31/20192,770,36553,132N/A90,450N/A
12/31/20182,796,94153,238N/AN/AN/A
9/30/20182,722,33890,861N/A148,750N/A
6/30/20182,591,29888,690N/AN/AN/A
3/31/20182,523,10672,813N/A192,634N/A
12/31/20172,483,26578,520N/AN/AN/A
9/30/20172,402,73371,286N/A109,950N/A
6/30/20172,376,51553,130N/AN/AN/A
3/31/20172,292,28053,235N/A47,625N/A
12/31/20162,138,43521,817N/AN/AN/A
9/30/20162,097,657-28,423N/A55,860N/A
6/30/20162,127,635-59,122N/AN/AN/A
3/31/20162,244,306-50,230N/A18,427N/A
12/31/20152,426,413-64,202N/AN/AN/A
9/30/20152,653,831-79,889N/A103,664N/A
6/30/20152,886,800-57,580N/AN/AN/A
3/31/20153,035,818-77,729N/A163,384N/A
12/31/20143,306,894-62,306N/AN/AN/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: 5021's forecast earnings growth (8.6% per year) is above the savings rate (0.6%).

Earnings vs Market: 5021's earnings (8.6% per year) are forecast to grow faster than the JP market (8.2% per year).

High Growth Earnings: 5021's earnings are forecast to grow, but not significantly.

Revenue vs Market: 5021's revenue is expected to decline over the next 3 years (-2.9% per year).

High Growth Revenue: 5021's revenue is forecast to decline over the next 3 years (-2.9% per year).

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: 5021's Return on Equity is forecast to be low in 3 years time (12%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/11/26 01:05
End of Day Share Price 2025/11/26 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

Cosmo Energy Holdings Co., Ltd. is covered by 14 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
Syusaku NishikawaDaiwa Securities Co. Ltd.