|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 3,495.00 JPY | -1.80% |
|
-5.16% | +11.77% |
| 06-15 | Australian unions plan to extend Inpex LNG strike by two weeks | RE |
| 06-15 | Australian unions plans to extend Inpex LNG strikes beyond June 23 | 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 | 4,061,854 | - | - |
| Change | - | 31.23% | 31.44% | -1.52% | 55.4% | 10.75% | - | - |
| Enterprise Value (EV) 1 | 2,367,740 | 2,865,586 | 3,380,591 | 3,182,231 | 4,743,762 | 5,402,338 | 5,270,052 | 5,218,087 |
| Change | - | 21.03% | 17.97% | -5.87% | 49.07% | 13.88% | -2.45% | -0.99% |
| 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 | 1.7x | 1.78x | 1.85x |
| EV / Revenue | 1.9x | 1.23x | 1.56x | 1.4x | 2.36x | 2.26x | 2.3x | 2.37x |
| EV / EBITDA | 2.98x | 1.86x | 2.46x | 1.95x | 3.19x | 3.14x | 3.32x | 3.59x |
| EV / EBIT | 4.01x | 2.3x | 3.01x | 2.5x | 4.18x | 3.72x | 4.07x | 4.34x |
| EV / FCF | 8.64x | 12.7x | 5.92x | 9x | 189x | 20.9x | 16.3x | 18.4x |
| FCF Yield | 11.6% | 7.88% | 16.9% | 11.1% | 0.53% | 4.78% | 6.12% | 5.43% |
| 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
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.65x | 2.29x | 3.19x | 3.11% | 25.82B | |
| 11.63x | 2.19x | 5.03x | 2.89% | 143B | |
| 11.35x | 3.16x | 5.99x | 3.94% | 94.47B | |
| 7.74x | 2.61x | 4.3x | 3.02% | 72.78B | |
| 7.5x | 2.5x | 4.04x | 1.81% | 56.24B | |
| 11.53x | 3.47x | 4.85x | 2.26% | 54.05B | |
| 8.76x | 1.34x | 4.56x | 2.17% | 52.91B | |
| 8.9x | 2.36x | 4.6x | 2.6% | 52.26B | |
| 11.16x | 3.13x | 4.58x | 7.15% | 41.88B | |
| 5.45x | 1.63x | 3.76x | 4.65% | 34.05B | |
| Average | 9.27x | 2.47x | 4.49x | 3.36% | 62.7B | |
| Weighted average by Cap. | 9.80x | 2.50x | 4.74x | 3.22% |
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
