Valuation Inpex Corporation OTC Markets
Stocks
IPXHY
US45790H1014
Oil & Gas Exploration and Production
|
Market Closed -
OTC Markets
15:53:26 2026-08-19 EDT
|
5-day change | 1st Jan Change | ||
| 24.26 USD | +0.25% |
|
+3.99% | +21.79% |
| 08-19 | Eni and Big Oil launch legal challenge over Kashagan | AN |
| 08-08 | Inpex Corporation, H1 2026 Earnings Call, Aug 07, 2026 |
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 | 4,486,169 | - | - |
| Change | - | 31.23% | 31.44% | -1.52% | 55.4% | 22.32% | - | - |
| Enterprise Value (EV) 1 | 2,367,740 | 2,865,586 | 3,380,591 | 3,182,231 | 4,743,762 | 5,903,669 | 5,690,743 | 5,613,253 |
| Change | - | 21.03% | 17.97% | -5.87% | 49.07% | 24.45% | -3.61% | -1.36% |
| P/E | 6.51x | 4.35x | 6.63x | 5.71x | 9.45x | 8.7x | 9.29x | 9.48x |
| PBR | 0.44x | 0.48x | 0.58x | 0.49x | 0.77x | 0.87x | 0.82x | 0.77x |
| PEG | - | 0x | -0.6x | 0.3x | -2.25x | 0.3x | -1.46x | -4.76x |
| Capitalization / Revenue | 1.12x | 0.78x | 1.11x | 1.04x | 1.82x | 1.99x | 1.96x | 2.02x |
| EV / Revenue | 1.9x | 1.23x | 1.56x | 1.4x | 2.36x | 2.62x | 2.49x | 2.53x |
| EV / EBITDA | 2.98x | 1.86x | 2.46x | 1.95x | 3.19x | 3.29x | 3.38x | 3.56x |
| EV / EBIT | 4.01x | 2.3x | 3.01x | 2.5x | 4.18x | 4.12x | 4.29x | 4.41x |
| EV / FCF | 8.64x | 12.7x | 5.92x | 9x | 189x | 50x | 23.6x | 25.7x |
| FCF Yield | 11.6% | 7.88% | 16.9% | 11.1% | 0.53% | 2% | 4.24% | 3.9% |
| Dividend per Share 2 | 48 | 62 | 74 | 86 | 100 | 114.6 | 117.4 | 122.7 |
| Rate of return | 4.79% | 4.44% | 3.89% | 4.36% | 3.2% | 2.97% | 3.04% | 3.18% |
| EPS 2 | 153.9 | 320.7 | 287 | 345.3 | 330.8 | 443.5 | 415.4 | 407.1 |
| Distribution rate | 31.2% | 19.3% | 25.8% | 24.9% | 30.2% | 25.8% | 28.3% | 30.1% |
| Net sales 1 | 1,244,369 | 2,324,660 | 2,165,702 | 2,265,837 | 2,011,351 | 2,254,834 | 2,284,915 | 2,220,544 |
| EBITDA 1 | 793,841 | 1,538,968 | 1,374,129 | 1,631,019 | 1,486,812 | 1,791,812 | 1,685,682 | 1,578,602 |
| EBIT 1 | 590,657 | 1,246,408 | 1,121,844 | 1,271,789 | 1,135,440 | 1,434,368 | 1,327,329 | 1,272,069 |
| Net income 1 | 223,048 | 438,276 | 371,531 | 427,344 | 393,836 | 510,307 | 466,976 | 448,250 |
| Net Debt 1 | 978,449 | 1,042,418 | 984,266 | 822,236 | 1,076,338 | 1,417,500 | 1,204,574 | 1,127,083 |
| Reference price 2 | 1,002.00 | 1,396.00 | 1,904.50 | 1,970.50 | 3,127.00 | 3,860.00 | 3,860.00 | 3,860.00 |
| Nbr of stocks (in thousands) | 1,386,518 | 1,305,994 | 1,258,244 | 1,197,663 | 1,172,825 | 1,162,220 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.32x | 2.35x | 5.51x | 2.62% | 156B | |
| 12.76x | 3.34x | 6.34x | 3.6% | 102B | |
| 8.89x | 2.7x | 4.76x | 2.78% | 78B | |
| 10.27x | 1.48x | 4.82x | 1.9% | 60.03B | |
| 7.66x | 2.53x | 4.04x | 1.74% | 59.78B | |
| 11.29x | 3.76x | 5.42x | 2.07% | 58.81B | |
| 9.87x | 2.6x | 4.98x | 2.35% | 55B | |
| 12.98x | 3.45x | 5.21x | 5.56% | 44.73B | |
| 12.5x | 4.04x | 5.92x | 1.24% | 33.24B | |
| Average | 10.95x | 2.92x | 5.22x | 2.65% | 71.98B | |
| Weighted average by Cap. | 11.11x | 2.80x | 5.30x | 2.71% |
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
- IPXHY Stock
- Valuation Inpex Corporation
Select your edition
All financial news and data tailored to specific country editions
