Idemitsu Kosan Co Ltd (TSE:5019) overview

Japan/
Oilfield Services and Equipment/
TSE:5019

Financial Parameter NameValue
company nameIdemitsu Kosan Co Ltd (TSE:5019)
exchange tickerTSE:5019
industry groupOilfield Services and Equipment
countryJapan
broad groupJapan
sub groupJapan
bottom up beta for sector0.9200
bottom up levered beta2.4243
erp for country5.90
cost of equity usd17.34
total default spread for cost of debt1.60
pre tax cost of debt usd4.64
after tax cost of debt usd2.88
cost of capital usd6.85
roe cost of equity-5.58
roic cost of capital2.60
market cap usd3643.70
pv of lease debt50.51
total debt9592.80
total debt incl leases usd9643.31
firm value usd13287.01
cash1106.50
enterprise value usd12180.51
cash firm value8.33
liquidity ratio0.00
book debt to capital ratio56.29
market debt to capital ratio72.58
book debt to equity ratio128.78
market debt to equity ratio264.66
stock price on dec 31 2012 usd22.78
beta0.78
correlation with market38.73
standard deviation in stock price41.18
hilo risk measure0.14
interest coverage ratio9.97
current pe6.84
trailing pe4.13
forward pe11.56
peg2.12
pbv0.49
ps0.08
ev ebit7.69
ev ebitda6.86
ev invested capital0.78
ev sales0.26
payout ratio4.63
dividend yield1.12
historical growth in net income 3 yrs48.90
historical growth in net income 5 yrs54.10
historical growth in revenues 3 yrs11.10
historical growth in revenues 5 yrs0.98
expected growth rate in eps 5 yrs3.23
expected growth in revenues 2 yrs4.46
return on equity11.76
return on capital roc or roic9.45
net profit margin1.85
pre tax operating margin3.33
effective tax rate38.22
percent held by institutions28.52
net income532.60
trailing net income881.80
operating income1367.50
trailing operating income adj for leases1583.30
revenues46443.00
trailing revenues47582.40
ebitda1776.70
trailing ebitda1986.60
ebit 1 t978.12
net debt issued debt issue repaid-226.50
change in non cash working capital1074.80
net cap ex1097.50
reinvestment rate222.09
fcff-1194.18
fcfe-1064.00
fcfe without debt-1290.50
book value of equity 4 qtrs ago7501.10
invested capital 4 qtrs ago16751.71
current book value of equity7488.20
current invested capital15629.01
dividends-40.80
modified 2 yr beta0.64
modified 5 yr beta0.12
beta adjustment factor0.60
coeff of variation op income0.00
coeff of variation net income0.00
average 10 yr ebit0.00
average 10 yr net income0.00
dividends and buybacks-40.81
crp0.90
country marginal tax rate38.00

top 100 other companies listed on stock market in Japan

companyindustry group
Mitsubishi UFJ Financial Group Inc (TSE:8306)Bank
Toyota Motor Corporation (TSE:7203)Auto and Truck
Nippon Telegraph and Telephone Corporation (TSE:9432)Telecom Services
Sumitomo Mitsui Financial Group Inc (TSE:8316)Bank
Mizuho Financial Group Inc (TSE:8411)Bank
Honda Motor Co Ltd (TSE:7267)Auto and Truck
NTT DOCOMO Inc (TSE:9437)Telecom(Wireless)
Mitsubishi Corporation (TSE:8058)Retail(Distributors)
Nissan Motor Co Ltd (TSE:7201)Auto and Truck
Mitsui and Co Ltd (TSE:8031)Retail(Distributors)
Hitachi Ltd (TSE:6501)Electronics
Bank of Japan (JASDAQ:8301)Financial Services
Nippon Steel and Sumitomo Metal Corporation (TSE:5401)Steel
KDDI Corporation (TSE:9433)Telecom(Wireless)
Canon Inc (TSE:7751)Electronics(Consumer and Office)
Inpex Corporation (TSE:1605)Oil and Gas(Production and Exploration)
Sony Corporation (TSE:6758)Electronics(Consumer and Office)
Denso Corp (TSE:6902)Auto Parts
Tokio Marine Holdings Inc (TSE:8766)Insurance(Prop and Cas)
JX Holdings Inc (TSE:5020)Oilfield Services and Equipment
SoftBank Corp (TSE:9984)Telecom(Wireless)
Sumitomo Mitsui Trust Holdings Inc (TSE:8309)Bank
Nomura Holdings Inc (TSE:8604)Brokerage and Investment Banking
Sumitomo Corporation (TSE:8053)Retail(Distributors)
Takeda Pharmaceutical Company Limited (TSE:4502)Pharma and Drugs
ITOCHU Corporation (TSE:8001)Retail(Distributors)
MS and AD Insurance Group Holdings Inc (TSE:8725)Insurance(Prop and Cas)
Japan Tobacco Inc (TSE:2914)Tobacco
Resona Holdings Inc (TSE:8308)Banks(Regional)
East Japan Railway Company (TSE:9020)Railroad
Seven and I Holdings Co Ltd (TSE:3382)Retail(Grocery and Food)
FUJIFILM Holdings Corporation (TSE:4901)Electronics
ORIX Corporation (TSE:8591)Financial Services(Non-bank and Insurance)
Kyocera Corp (TSE:6971)Electronics
Toyota Industries Corporation (TSE:6201)Auto Parts
Tokyo Electric Power Company Incorporated (TSE:9501)Power
Shin-Etsu Chemical Co Ltd (TSE:4063)Chemical(Specialty)
Bridgestone Corp (TSE:5108)Rubber and Tires
The Dai-Ichi Life Insurance Company Limited (TSE:8750)Insurance(Life)
Central Japan Railway Company (TSE:9022)Railroad
JFE Holdings Inc (TSE:5411)Steel
Aeon Co Ltd (TSE:8267)Retail(General)
Toshiba Corporation (TSE:6502)Diversified
Mitsubishi Heavy Industries Ltd (TSE:7011)Machinery
Panasonic Corporation (TSE:6752)Electronics(Consumer and Office)
Mitsubishi Electric Corporation (TSE:6503)Electrical Equipment
Chubu Electric Power Company Incorporated (TSE:9502)Power
Mitsubishi Estate Co Ltd (TSE:8802)Real Estate
Otsuka Holdings Co Ltd (TSE:4578)Pharma and Drugs
Marubeni Corporation (TSE:8002)Retail(Distributors)
NKSJ Holdings Inc (TSE:8630)Insurance(Prop and Cas)
Suzuki Motor Corporation (TSE:7269)Auto and Truck
Komatsu Ltd (TSE:6301)Heavy Construction
The Kansai Electric Power Company Incorporated (TSE:9503)Power
Sumitomo Electric Industries Ltd (TSE:5802)Electrical Equipment
Mitsui Fudosan Co Ltd (TSE:8801)Real Estate
Mitsubishi Chemical Holdings Corporation (TSE:4188)Chemical(Diversified)
Kirin Holdings Company Limited (TSE:2503)Beverage(Alcoholic)
Aisin Seiki Co Ltd (TSE:7259)Auto Parts
Nintendo Co Ltd (TSE:7974)Computer Software
Daiwa Securities Group Inc (TSE:8601)Brokerage and Investment Banking
Fanuc Corporation (TSE:6954)Machinery
Astellas Pharma Inc (TSE:4503)Pharma and Drugs
Asahi Glass Co Ltd (TSE:5201)Building Materials
Toyota Tsusho Corp (TSE:8015)Retail(Distributors)
Ricoh Company Ltd (TSE:7752)Electronics(Consumer and Office)
Dai Nippon Printing Co Ltd (TSE:7912)Publshing and Newspapers
Tokyo Gas Co Ltd (TSE:9531)Power
T and D Holdings Inc (TSE:8795)Insurance(Life)
Sumitomo Metal Mining Co Ltd (TSE:5713)Metals and Mining
Daiichi Sankyo Company Limited (TSE:4568)Pharma and Drugs
Kubota Corporation (TSE:6326)Heavy Construction
Bank of Yokohama Ltd (TSE:8332)Banks(Regional)
Murata Manufacturing Co Ltd (TSE:6981)Electronics
Daiwa House Industry Co Ltd (TSE:1925)Real Estate
Toppan Printing Co Ltd (TSE:7911)Publshing and Newspapers
Asahi Kasei Corporation (TSE:3407)Chemical(Basic)
Sekisui House Ltd (TSE:1928)Homebuilding
Toray Industries Inc (TSE:3402)Chemical(Basic)
Sumitomo Chemical Co Ltd (TSE:4005)Chemical(Diversified)
Osaka Gas Co Ltd (TSE:9532)Power
Dentsu Inc (TSE:4324)Advertising
The Shizuoka Bank Ltd (TSE:8355)Banks(Regional)
West Japan Railway Company (TSE:9021)Railroad
Secom Co Ltd (TSE:9735)Business and Consumer Services
NEC Corporation (TSE:6701)Computers and Peripherals
Asahi Group Holdings Ltd (TSE:2502)Beverage(Alcoholic)
ANA Holdings Inc (TSE:9202)Air Transport
Fujitsu Limited (TSE:6702)Computer Services
Mitsubishi Tanabe Pharma Corporation (TSE:4508)Pharma and Drugs
Fukuoka Financial Group Inc (TSE:8354)Banks(Regional)
The Chiba Bank Ltd (TSE:8331)Banks(Regional)
Daikin Industries Ltd (TSE:6367)Building Materials
Nippon Yusen Kabushiki Kaisha (TSE:9101)Shipbuilding and Marine
Keyence Corp (TSE:6861)Electronics
SMC Corp (TSE:6273)Machinery
Fuji Heavy Industries Ltd (TSE:7270)Auto and Truck
Sumitomo Realty and Development Co Ltd (TSE:8830)Real Estate
Shinsei Bank Limited (TSE:8303)Banks(Regional)
Mitsui OSK Lines Ltd (TSE:9104)Shipbuilding and Marine