Valuation ENEOS Holdings, Inc.

Stocks

5020

JP3386450005

Oil & Gas Refining and Marketing

Market Closed - Japan Exchange 09:30:00 28/09/2026 +03			5-day change	1st Jan Change
1,428.50 ^JPY	-0.52%		-0.21%	+29.04%

09-16	Tranche Update on ENEOS Holdings, Inc.'s Equity Buyback Plan announced on May 14, 2026.	CI
09-16	Eneos Holdings Repurchases Shares Worth 2.42 Billion Yen in First 15 Days of September	MT

Company Valuation: ENEOS Holdings, Inc.

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	1,470,733	1,310,537	2,185,601	2,104,164	3,794,127	3,806,973	-	-
Change	-	-10.89%	66.77%	-3.73%	80.32%	0.34%	-	-
Enterprise Value (EV) ¹	4,020,277	4,559,554	4,677,929	4,384,825	5,532,561	5,758,101	5,784,402	5,311,504
Change	-	13.41%	2.6%	-6.27%	26.18%	4.08%	0.46%	-8.18%
P/E	2.74x	9.99x	7.65x	9.78x	14.7x	8.09x	11.2x	9.94x
PBR	0.51x	0.49x	0.68x	0.68x	1.13x	1.06x	1x	0.9x
PEG	-	-0.1x	0x	-0.6x	0.7x	0.1x	-0.4x	0.8x
Capitalization / Revenue	0.13x	0.09x	0.16x	0.17x	0.32x	0.3x	0.32x	0.32x
EV / Revenue	0.37x	0.3x	0.34x	0.36x	0.47x	0.45x	0.48x	0.45x
EV / EBITDA	3.6x	7.22x	5.85x	9.31x	6.95x	5.82x	6.35x	5.05x
EV / EBIT	5.12x	16.2x	10.1x	41.3x	11.9x	9.32x	11.1x	9.68x
EV / FCF	-28.6x	-20.2x	6.08x	22x	34x	-39.7x	24.5x	13.3x
FCF Yield	-3.49%	-4.96%	16.4%	4.56%	2.94%	-2.52%	4.08%	7.49%
Dividend per Share ²	22	22	22	26	34	38	41.43	45.6
Rate of return	4.8%	4.73%	3.01%	3.32%	2.41%	2.66%	2.9%	3.19%
EPS ²	167.3	46.57	95.64	79.96	96.18	176.5	127.2	143.7
Distribution rate	13.2%	47.2%	23%	32.5%	35.4%	21.5%	32.6%	31.7%
Net sales ¹	10,921,800	15,016,554	13,856,662	12,322,494	11,765,470	12,902,888	12,077,862	11,765,367
EBITDA ¹	1,117,900	631,467	799,000	471,010	795,822	990,200	911,350	1,051,150
EBIT ¹	785,900	281,285	464,946	106,093	466,627	617,675	521,600	548,717
Net income ¹	537,100	143,766	288,121	226,071	258,726	422,200	313,175	347,483
Net Debt ¹	2,549,544	3,249,017	2,492,328	2,280,661	1,738,434	1,951,129	1,977,430	1,504,532
Reference price ²	458.00	465.20	731.30	782.30	1,410.50	1,428.50	1,428.50	1,428.50
Nbr of stocks (in thousands)	3,211,206	2,817,148	2,988,652	2,689,716	2,689,916	2,665,014	-	-
Announcement Date	5/13/22 A	5/11/23 A	5/14/24 A	5/12/25 A	5/14/26 A	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENEOS HOLDINGS, INC.	8.14x	0.45x	5.84x	2.65%	24.32B
EXXONMOBIL HOLDINGS CORPORATION	13.66x	1.63x	6.91x	2.58%	660B
RELIANCE INDUSTRIES LTD	19.11x	1.58x	9.23x	0.48%	173B
BP PLC	7.26x	0.58x	2.63x	4.61%	114B
VALERO ENERGY CORPORATION	7.74x	0.75x	5.05x	1.25%	111B
MARATHON PETROLEUM CORPORATION	6.92x	0.8x	4.9x	1.04%	111B
PHILLIPS 66	8.74x	0.69x	6.35x	1.99%	102B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.52x	0.34x	5.22x	6.7%	90.29B
SUNCOR ENERGY INC.	9.73x	1.9x	4.87x	2.51%	79.89B
IMPERIAL OIL LIMITED	11.7x	1.44x	7.62x	1.98%	59.43B
Average	10.35x	1.02x	5.86x	2.58%	152.57B
Weighted average by Cap.	11.99x	1.27x	6.34x	2.46%