Valuation Inpex Corporation

Stocks

1605

JP3294460005

Oil & Gas Exploration and Production

Market Closed - Japan Exchange Other stock markets 02:30:00 2026-06-16 EDT			5-day change	1st Jan Change
3,378.00 ^JPY	-3.35%		-7.22%	+8.03%

01:52am	Inpex shuts one LNG train at Australian Ichthys plant due to strike, sources say	RE
12:49am	Japan assessing impact on LNG supplies from Australia's Ichthys LNG strike	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	3,925,877	-	-
Change	-	31.23%	31.44%	-1.52%	55.4%	7.05%	-	-
Enterprise Value (EV) ¹	2,367,740	2,865,586	3,380,591	3,182,231	4,743,762	5,266,362	5,134,076	5,082,111
Change	-	21.03%	17.97%	-5.87%	49.07%	11.02%	-2.51%	-1.01%
P/E Ratio	6.51x	4.35x	6.63x	5.71x	9.45x	8.49x	9.2x	9.69x
PBR	0.44x	0.48x	0.58x	0.49x	0.77x	0.79x	0.75x	0.71x
PEG	-	0x	-0.6x	0.3x	-2.25x	0.3x	-1.2x	-1.9x
Capitalization / Revenue	1.12x	0.78x	1.11x	1.04x	1.82x	1.64x	1.72x	1.79x
EV / Revenue	1.9x	1.23x	1.56x	1.4x	2.36x	2.2x	2.24x	2.31x
EV / EBITDA	2.98x	1.86x	2.46x	1.95x	3.19x	3.07x	3.23x	3.49x
EV / EBIT	4.01x	2.3x	3.01x	2.5x	4.18x	3.63x	3.97x	4.22x
EV / FCF	8.64x	12.7x	5.92x	9x	189x	20.4x	15.9x	17.9x
FCF Yield	11.6%	7.88%	16.9%	11.1%	0.53%	4.9%	6.28%	5.58%
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%	3.17%	3.37%	3.53%
EPS ²	153.9	320.7	287	345.3	330.8	411.5	379.9	360.5
Distribution rate	31.2%	19.3%	25.8%	24.9%	30.2%	26.9%	31%	34.2%
Net sales ¹	1,244,369	2,324,660	2,165,702	2,265,837	2,011,351	2,393,747	2,286,904	2,198,764
EBITDA ¹	793,841	1,538,968	1,374,129	1,631,019	1,486,812	1,717,879	1,588,573	1,455,510
EBIT ¹	590,657	1,246,408	1,121,844	1,271,789	1,135,440	1,450,867	1,294,122	1,202,980
Net income ¹	223,048	438,276	371,531	427,344	393,836	465,357	438,342	403,517
Net Debt ¹	978,449	1,042,418	984,266	822,236	1,076,338	1,340,484	1,208,199	1,156,233
Reference price ²	1,002.00	1,396.00	1,904.50	1,970.50	3,127.00	3,495.00	3,495.00	3,495.00
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 Ratio, 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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INPEX CORPORATION	8.49x	2.26x	3.14x	3.17%	25.36B
CONOCOPHILLIPS	11.17x	2.11x	4.85x	3.01%	137B
CANADIAN NATURAL RESOURCES LIMITED	11.04x	3.09x	5.85x	4.05%	91.81B
EOG RESOURCES, INC.	7.47x	2.52x	4.16x	3.13%	70.3B
OCCIDENTAL PETROLEUM CORPORATION	7.22x	2.42x	3.91x	1.88%	54.17B
DIAMONDBACK ENERGY, INC.	11.4x	3.44x	4.79x	2.28%	53.44B
CENOVUS ENERGY INC.	8.42x	1.3x	4.4x	2.26%	50.82B
DEVON ENERGY CORPORATION	9.04x	2.3x	4.45x	2.71%	50.21B
WOODSIDE ENERGY GROUP LTD	10.57x	2.98x	4.37x	7.55%	39.67B
ECOPETROL S.A.	5.45x	1.63x	3.76x	4.65%	34.02B
Average	9.03x	2.40x	4.37x	3.47%	60.66B
Weighted average by Cap.	9.51x	2.43x	4.60x	3.32%