ランキングに戻る

Eastman Chemical Company (EMN)

割安
Basic MaterialsSpecialty ChemicalsUnited States

ファンダメンタル

62

株価

$64.84

時価総額

$7.57B

パート1 · 企業の価値

概要

Eastman Chemical makes chemicals, plastics and fibers that other manufacturers use as inputs, from specialty films and coatings additives to basic petrochemical building blocks and acetate tow for cigarette filters. Rather than mining or drilling for its own feedstocks, it buys raw materials and energy and converts them, at large integrated plants such as its Kingsport, Tennessee site, into products used in automotive interlayers, food and personal-care ingredients, agricultural additives, and textile and packaging materials.

収益の仕組み

Eastman sells to other manufacturers as an input supplier rather than to consumers, so its revenue depends on the volumes and prices its industrial customers are willing to pay, both of which move with raw-material and energy costs it does not control. Advanced Materials and Additives & Functional Products, its specialty businesses, carry steadier prices and margins; Chemical Intermediates and Fibers behave more like commodity chemicals, with revenue falling double digits in 2025 as prices and volumes both softened.

セグメント別売上高

Advanced Materials33%

Specialty plastics, films and interlayers used in automotive glass, eyewear, packaging and other differentiated applications; the largest segment.

Additives & Functional Products33%

Additives for coatings, agriculture, personal care, aviation fluids and water treatment; the only segment whose revenue grew in 2025.

Chemical Intermediates22%

Basic and intermediate chemicals sold to other manufacturers as building blocks; more commodity-like, with revenue down 10% in 2025 on lower prices and volumes.

Fibers12%

Acetate tow, used mainly in cigarette filters, and acetate yarns; revenue fell 20% in 2025 as volumes declined.

競争優位性(moat)

コスト優位性 · 狭い

Eastman describes a competitive advantage from its low-cost manufacturing base, built on vertically integrated sites such as Kingsport that lower logistics costs and speed up scale-up from research to production, combined with proprietary process technology such as its oxo chemistry and a portfolio of thousands of active patents. This helps in its specialty product lines, but the Chemical Intermediates and Fibers segments still compete largely on price against other bulk chemical producers.

需要を左右する要因

景気循環型

Eastman states that its coatings-additives and chemical-intermediates product lines in particular are exposed to the cyclicality of their end markets, with periods of supply and demand imbalance driven by general economic conditions, raw material and energy prices, and consumer demand. Advanced Materials and Additives & Functional Products carry further exposure to consumer discretionary spending.

主なリスク

  • Raw material and energy cost volatility — The company relies on strategic raw material and energy commodities whose cost and availability can be hurt by economic conditions, severe weather, supply chain disruption, regulation and currency swings, adversely affecting financial results.
  • Customer concentration — Despite an extensive customer base, the company states that the loss of, or material financial weakness at, certain of its largest customers could adversely affect its financial condition until that business is replaced.
  • Cyclicality of key end markets — Eastman discloses that several of its product lines are cyclical, moving through periods of supply and demand imbalance tied to general economic conditions and consumer demand rather than to steady, predictable order patterns.

強気材料

Buyers argue that vertically integrated, low-cost sites and proprietary process technology give Eastman's specialty Advanced Materials and Additives & Functional Products segments a durable cost and product edge, that cost-cutting has kept cash flow close to $1 billion even as revenue fell, and that a cyclical downturn in Chemical Intermediates and Fibers should eventually turn.

弱気材料

Sellers worry that Chemical Intermediates and Fibers behave like commodity businesses with revenue down 10% and 20% respectively in 2025, that raw material and energy costs the company cannot control squeeze margins in weak periods, and that a cyclical downturn could persist longer than the 2025 cost-cutting response can offset.

Written by the editors, published on 2026年8月18日

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: —Score: 48Market cap: $20.10B

Dow is named by Eastman as a competitor in both additives and chemical intermediates, selling overlapping olefin- and oxo-derived chemistries to the same coatings, adhesives and industrial buyers.

BASF SEBFFAF
P/E: 7.5Score: 61Market cap: $46.25B

BASF is listed by Eastman among its competitors in additives and functional products, offering rival coatings additives, plasticizers and tire chemicals to the same formulators.

Celanese CorporationCE

Eastman names Celanese as a competitor in three of its four segments, and the two fight for the same acetyl-chain intermediates, coatings additives and acetate tow customers worldwide.

Covestro AG1COV

Covestro competes head-on with Eastman's Advanced Materials segment in engineering plastics such as polycarbonate and copolyester for consumer durables, medical devices and automotive parts.

Trinseo PLCTSE

Trinseo competes with Eastman in specialty plastics and engineered polymers, targeting the same automotive, appliance and packaging converters, including on recycled-content grades.

Daicel Corporation (ダイセル)4202

Daicel is one of the few producers worldwide of cellulose acetate flake and tow, competing directly with Eastman's Fibers segment for filtration-media and cigarette-filter customers.

貸借対照表と流動性

売上高

$8.87B

直近12か月(2026/6/30まで)

純利益

$442M

直近12か月(2026/6/30まで)

フリーキャッシュフロー

$424M

自己資本合計

$5.96B

負債合計

$8.82B

流動比率

1.50

利払い倍率

-

負債/EBITDA

3.75

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

景気循環株割安

適正価値

$120.12

現在株価

$64.84

安全マージン

+46.0%

適正価値レンジ

$78.08 - $162.16

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$81.47
ディスカウンテッド・キャッシュフロー(DCF):この種の企業には適用されません
利益倍率(P/E):$38.06
グレアムの成長公式:この種の企業には適用されません
収益力価値(EPV):$48.70
正当化されたP/B:この種の企業には適用されません
配当割引モデル(ゴードン):この種の企業には適用されません
P/FFO(運用から生まれる資金):この種の企業には適用されません
中間サイクル利益:$195.43
売上高倍率:この種の企業には適用されません
アナリスト・コンセンサス:買い (13B / 9H / 0S)
直近の決算サプライズ:+7.37%

バリュエーション指標

P/E レシオ

16.84

ROE

8.0%

P/B レシオ

1.22

P/FCF

13.76

粗利益率

19.9%

ROIC

-

収益性レーダー

価値創造(経済的モート)

ROIC

-

WACC

7.5%

ROIC − WACC

-

ファンダメンタル分析基準

合格(14)

  • EPS shows upward trend
  • P/FCF 13.76
  • P/B Ratio 1.22
  • Debt/Equity ratio
  • Positive Free Cash Flow
  • Current Ratio
  • Debt/EBITDA
  • Return on Tangible Assets
  • Price below Graham Number
  • DCF valuation (Undervalued)
  • Analyst Consensus 59% Buy
  • Earnings Quality (OCF/NI) 2.24
  • Share Dilution -2.0%
  • Piotroski F-Score 5/9

不合格(10)

  • EPS CAGR 0.36%
  • Price CAGR -1.18%
  • Gross Margin 19.9%
  • CapEx intensity
  • Low reliance on intangibles
  • ROE 7.4%
  • Revenue Growth 5Y 0.7%
  • Earnings Surprise avg -6.0%
  • PEG Ratio 5.19
  • Net Margin Trend 5.0% vs 9.0%

データなし(4)

  • ROIC NaN%
  • Dividend Payout NaN%
  • Operating Margin NaN%
  • Interest Coverage

Piotroski F-スコア

5/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

2.24

高品質:利益はキャッシュに裏付けられている

株式希薄化

-2.0%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Mark J. CostaChairman & CEO59
Mr. William Thomas McLain Jr.CFO & Executive VP52
Mr. Brad A. LichExecutive VP & Chief Commercial Officer57
Mr. B. Travis SmithExecutive VP of Additives & Functional Products, Manufacturing, WWE&C and HSE51
Ms. Michelle R. StewartVP, Chief Accounting Officer & Controller53
Mr. Stephen Glenn CrawfordEVP, CTO & Chief Sustainability Officer60
Mr. Gregory A. RiddleVice President of Investor Relations & Communications56
Ms. Ike AdeyemiSenior VP, Chief Legal Officer & Corporate Secretary47
Mr. Adrian J. HoltSenior VP & Chief Human Resources Officer56
Mr. J. P. KuijpersMD of EMEA Region & Global Procurement Director-

監査リスク

3

取締役会リスク

3

報酬リスク

4

株主権利リスク

2

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-13

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-07-31

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-07-30

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for EMN, sourced from Markets Gazette.

No recent news for EMN.