Valuation Inpex Corporation OTC Markets
Stocks
IPXHF
JP3294460005
Oil & Gas Exploration and Production
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.52 USD | -5.18% |
|
+8.93% | +8.38% |
| 08-04 | Australian regulator sues Japan's Inpex over Ichthys LNG emissions breaches | RE |
| 08-04 | Australia regulator charges Inpex over emissions reporting at Ichthys LNG plant | RE |
Company Valuation: Inpex Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,389,291 | 1,823,168 | 2,396,325 | 2,359,995 | 3,667,424 | 4,021,177 | - | - |
| Change | - | 31.23% | 31.44% | -1.52% | 55.4% | 9.65% | - | - |
| Enterprise Value (EV) 1 | 2,367,740 | 2,865,586 | 3,380,591 | 3,182,231 | 4,743,762 | 5,353,561 | 5,207,201 | 5,141,535 |
| Change | - | 21.03% | 17.97% | -5.87% | 49.07% | 12.85% | -2.73% | -1.26% |
| P/E | 6.51x | 4.35x | 6.63x | 5.71x | 9.45x | 8.33x | 8.36x | 8.63x |
| PBR | 0.44x | 0.48x | 0.58x | 0.49x | 0.77x | 0.79x | 0.74x | 0.69x |
| PEG | - | 0x | -0.6x | 0.3x | -2.25x | 0.3x | -19.61x | -2.72x |
| Capitalization / Revenue | 1.12x | 0.78x | 1.11x | 1.04x | 1.82x | 1.68x | 1.72x | 1.78x |
| EV / Revenue | 1.9x | 1.23x | 1.56x | 1.4x | 2.36x | 2.23x | 2.22x | 2.27x |
| EV / EBITDA | 2.98x | 1.86x | 2.46x | 1.95x | 3.19x | 3.17x | 3.14x | 3.23x |
| EV / EBIT | 4.01x | 2.3x | 3.01x | 2.5x | 4.18x | 3.77x | 3.86x | 4.01x |
| EV / FCF | 8.64x | 12.7x | 5.92x | 9x | 189x | 18.1x | 16.5x | 17.1x |
| FCF Yield | 11.6% | 7.88% | 16.9% | 11.1% | 0.53% | 5.51% | 6.07% | 5.84% |
| Dividend per Share 2 | 48 | 62 | 74 | 86 | 100 | 110.7 | 117.9 | 123.2 |
| Rate of return | 4.79% | 4.44% | 3.89% | 4.36% | 3.2% | 3.2% | 3.41% | 3.56% |
| EPS 2 | 153.9 | 320.7 | 287 | 345.3 | 330.8 | 415.6 | 413.8 | 400.7 |
| Distribution rate | 31.2% | 19.3% | 25.8% | 24.9% | 30.2% | 26.6% | 28.5% | 30.7% |
| Net sales 1 | 1,244,369 | 2,324,660 | 2,165,702 | 2,265,837 | 2,011,351 | 2,398,307 | 2,343,587 | 2,263,675 |
| EBITDA 1 | 793,841 | 1,538,968 | 1,374,129 | 1,631,019 | 1,486,812 | 1,686,353 | 1,660,782 | 1,593,814 |
| EBIT 1 | 590,657 | 1,246,408 | 1,121,844 | 1,271,789 | 1,135,440 | 1,419,500 | 1,349,330 | 1,282,222 |
| Net income 1 | 223,048 | 438,276 | 371,531 | 427,344 | 393,836 | 477,894 | 465,916 | 442,194 |
| Net Debt 1 | 978,449 | 1,042,418 | 984,266 | 822,236 | 1,076,338 | 1,332,384 | 1,186,024 | 1,120,358 |
| Reference price 2 | 1,002.00 | 1,396.00 | 1,904.50 | 1,970.50 | 3,127.00 | 3,460.00 | 3,460.00 | 3,460.00 |
| Nbr of stocks (in thousands) | 1,386,518 | 1,305,994 | 1,258,244 | 1,197,663 | 1,172,825 | 1,162,190 | - | - |
| Announcement Date | 2/9/22 | 2/9/23 | 2/13/24 | 2/13/25 | 2/12/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.84x | 2.18x | 5.18x | 2.94% | 140B | |
| 11.78x | 3.24x | 5.94x | 3.97% | 93.27B | |
| 7.94x | 2.45x | 4.32x | 3.08% | 70.41B | |
| 7.65x | 2.46x | 3.9x | 1.87% | 53.52B | |
| 11.2x | 3.47x | 4.96x | 2.34% | 52.23B | |
| 8.83x | 1.28x | 4.15x | 2.22% | 51.07B | |
| 8.06x | 2.35x | 4.52x | 2.83% | 48.55B | |
| 11.98x | 3.28x | 4.93x | 5.98% | 42.62B | |
| 6.15x | 1.73x | 3.98x | 4.86% | 33.52B | |
| Average | 9.49x | 2.49x | 4.65x | 3.34% | 65.04B | |
| Weighted average by Cap. | 10.03x | 2.51x | 4.83x | 3.23% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 1605 Stock
- IPXHF Stock
- Valuation Inpex Corporation
Select your edition
All financial news and data tailored to specific country editions
