|
Delayed
Japan Exchange
22:30:00 2026-09-09 EDT
|
5-day change | 1st Jan Change | ||
| 3,949.00 JPY | +0.95% |
|
+1.54% | +26.29% |
| 09-09 | Kazakhstan says it intends to pursue case against Kashagan oil operator despite appeal | RE |
| 09-09 | Kazakhstan says enforcement proceedings against Kashagan oil operator still on | 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 | 4,546,605 | - | - |
| Change | - | 31.23% | 31.44% | -1.52% | 55.4% | 23.97% | - | - |
| Enterprise Value (EV) 1 | 2,367,740 | 2,865,586 | 3,380,591 | 3,182,231 | 4,743,762 | 5,849,239 | 5,713,303 | 5,645,519 |
| Change | - | 21.03% | 17.97% | -5.87% | 49.07% | 23.3% | -2.32% | -1.19% |
| P/E | 6.51x | 4.35x | 6.63x | 5.71x | 9.45x | 8.66x | 9.26x | 9.66x |
| PBR | 0.44x | 0.48x | 0.58x | 0.49x | 0.77x | 0.89x | 0.83x | 0.77x |
| PEG | - | 0x | -0.6x | 0.3x | -2.25x | 0.2x | -1.42x | -2.34x |
| Capitalization / Revenue | 1.12x | 0.78x | 1.11x | 1.04x | 1.82x | 2.07x | 2.04x | 2.11x |
| EV / Revenue | 1.9x | 1.23x | 1.56x | 1.4x | 2.36x | 2.66x | 2.56x | 2.62x |
| EV / EBITDA | 2.98x | 1.86x | 2.46x | 1.95x | 3.19x | 3.37x | 3.39x | 3.73x |
| EV / EBIT | 4.01x | 2.3x | 3.01x | 2.5x | 4.18x | 4.13x | 4.31x | 4.58x |
| EV / FCF | 8.64x | 12.7x | 5.92x | 9x | 189x | 23.7x | 26.4x | 28.1x |
| FCF Yield | 11.6% | 7.88% | 16.9% | 11.1% | 0.53% | 4.23% | 3.78% | 3.56% |
| Dividend per Share 2 | 48 | 62 | 74 | 86 | 100 | 113.6 | 118.2 | 122.7 |
| Rate of return | 4.79% | 4.44% | 3.89% | 4.36% | 3.2% | 2.9% | 3.02% | 3.14% |
| EPS 2 | 153.9 | 320.7 | 287 | 345.3 | 330.8 | 451.9 | 422.4 | 405 |
| Distribution rate | 31.2% | 19.3% | 25.8% | 24.9% | 30.2% | 25.1% | 28% | 30.3% |
| Net sales 1 | 1,244,369 | 2,324,660 | 2,165,702 | 2,265,837 | 2,011,351 | 2,201,223 | 2,231,065 | 2,154,988 |
| EBITDA 1 | 793,841 | 1,538,968 | 1,374,129 | 1,631,019 | 1,486,812 | 1,737,803 | 1,684,110 | 1,513,602 |
| EBIT 1 | 590,657 | 1,246,408 | 1,121,844 | 1,271,789 | 1,135,440 | 1,415,794 | 1,326,229 | 1,231,513 |
| Net income 1 | 223,048 | 438,276 | 371,531 | 427,344 | 393,836 | 519,649 | 474,376 | 446,028 |
| Net Debt 1 | 978,449 | 1,042,418 | 984,266 | 822,236 | 1,076,338 | 1,302,635 | 1,166,699 | 1,098,914 |
| Reference price 2 | 1,002.00 | 1,396.00 | 1,904.50 | 1,970.50 | 3,127.00 | 3,912.00 | 3,912.00 | 3,912.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.48x | 2.62x | 3.31x | 2.97% | 28.88B | |
| 12.72x | 2.43x | 5.53x | 2.52% | 162B | |
| 12.57x | 3.35x | 6.41x | 3.55% | 105B | |
| 8.65x | 2.64x | 4.61x | 2.84% | 76.25B | |
| 9.92x | 1.47x | 4.8x | 1.9% | 61.3B | |
| 7.77x | 2.56x | 4.04x | 1.69% | 60.63B | |
| 12.04x | 3.63x | 5.15x | 2.18% | 55.91B | |
| 9.54x | 2.59x | 5.02x | 2.3% | 55.66B | |
| 12.22x | 3.43x | 5.16x | 5.71% | 44.35B | |
| 12.96x | 4.18x | 6.17x | 1.2% | 34.48B | |
| Average | 10.69x | 2.89x | 5.02x | 2.68% | 68.47B | |
| Weighted average by Cap. | 11.04x | 2.79x | 5.21x | 2.7% |
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
- Valuation Inpex Corporation
Select your edition
All financial news and data tailored to specific country editions
