Valuation ENEOS Holdings, Inc.

Stocks

5020

JP3386450005

Oil & Gas Refining and Marketing

Delayed Japan Exchange Other stock markets 22:17:10 2026-07-02 EDT			5-day change	1st Jan Change
1,227.00 ^JPY	+0.62%		+1.07%	+10.89%

07-01	Tranche Update on ENEOS Holdings, Inc.'s Equity Buyback Plan announced on May 14, 2026.	CI
07-01	Eneos Repurchases 22.61 Billion Yen Worth of Shares in June	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	3,285,774	-	-
Change	-	-10.89%	66.77%	-3.73%	80.32%	-13.4%	-	-
Enterprise Value (EV) ¹	4,020,277	4,559,554	4,677,929	4,384,825	5,532,561	4,977,830	5,054,167	4,482,344
Change	-	13.41%	2.6%	-6.27%	26.18%	-10.03%	1.53%	-11.31%
P/E	2.74x	9.99x	7.65x	9.78x	14.7x	9.11x	10.8x	8.97x
PBR	0.51x	0.49x	0.68x	0.68x	1.13x	0.92x	0.88x	0.81x
PEG	-	-0.1x	0x	-0.6x	0.7x	0.2x	-0.7x	0.4x
Capitalization / Revenue	0.13x	0.09x	0.16x	0.17x	0.32x	0.26x	0.27x	0.27x
EV / Revenue	0.37x	0.3x	0.34x	0.36x	0.47x	0.39x	0.41x	0.36x
EV / EBITDA	3.6x	7.22x	5.85x	9.31x	6.95x	5.81x	6.25x	4.79x
EV / EBIT	5.12x	16.2x	10.1x	41.3x	11.9x	8.95x	10.7x	8.44x
EV / FCF	-28.6x	-20.2x	6.08x	22x	34x	15.3x	27.1x	16.1x
FCF Yield	-3.49%	-4.96%	16.4%	4.56%	2.94%	6.55%	3.69%	6.21%
Dividend per Share ²	22	22	22	26	34	37.78	41	45.43
Rate of return	4.8%	4.73%	3.01%	3.32%	2.41%	3.1%	3.36%	3.73%
EPS ²	167.3	46.57	95.64	79.96	96.18	133.8	112.8	135.9
Distribution rate	13.2%	47.2%	23%	32.5%	35.4%	28.2%	36.3%	33.4%
Net sales ¹	10,921,800	15,016,554	13,856,662	12,322,494	11,765,470	12,863,000	12,263,788	12,298,743
EBITDA ¹	1,117,900	631,467	799,000	471,010	795,822	857,140	809,000	934,967
EBIT ¹	785,900	281,285	464,946	106,093	466,627	555,911	473,450	531,129
Net income ¹	537,100	143,766	288,121	226,071	258,726	351,111	285,375	327,271
Net Debt ¹	2,549,544	3,249,017	2,492,328	2,280,661	1,738,434	1,692,056	1,768,393	1,196,570
Reference price ²	458.00	465.20	731.30	782.30	1,410.50	1,219.50	1,219.50	1,219.50
Nbr of stocks (in thousands)	3,211,206	2,817,148	2,988,652	2,689,716	2,689,916	2,694,362	-	-
Announcement Date	5/13/22	5/11/23	5/14/24	5/12/25	5/14/26	-	-	-

¹JPY in Million²JPY

Estimates

P/E, Detailed evolution

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENEOS HOLDINGS, INC.	16.18x	0.41x	6.58x	2.82%	20B
EXXON MOBIL CORPORATION	11.64x	1.47x	6.55x	3.04%	565B
RELIANCE INDUSTRIES LTD	20.48x	1.69x	9.74x	0.49%	186B
BP PLC	6.92x	0.52x	2.54x	5.66%	98.22B
VALERO ENERGY CORPORATION	8.75x	0.63x	5.83x	1.78%	80.01B
MARATHON PETROLEUM CORPORATION	7.33x	0.69x	5.65x	1.53%	77.33B
CHINA PETROLEUM & CHEMICAL CORPORATION	9.73x	0.28x	4.43x	7.16%	77.04B
PHILLIPS 66	8.53x	0.56x	6.56x	2.89%	69.96B
SUNCOR ENERGY INC.	8.24x	1.57x	4.17x	3.18%	63.43B
IMPERIAL OIL LIMITED	11.23x	1.26x	7.05x	2.16%	54.23B
Average	10.90x	0.91x	5.91x	3.07%	129.12B
Weighted average by Cap.	11.72x	1.19x	6.39x	2.91%