Valuation Inpex Corporation

Stocks

1605

JP3294460005

Oil & Gas Exploration and Production

Market Closed - Japan Exchange 02:30:00 2026-08-17 EDT			5-day change	1st Jan Change
3,775.00 ^JPY	-0.19%		+7.89%	+20.72%

08-08	Inpex Corporation, H1 2026 Earnings Call, Aug 07, 2026
08-07	Inpex Corporation Announces Cash Dividend and Dividends of Class A Stock for the Period of Second Quarter End of Year Ending December 31, 2026, Payable on September 1, 2026; Provides Cash Dividend and Dividends of Class A Stock Guidance for Year-End of Fiscal Year Ending December 31, 2026	CI

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	4,387,381	-	-
Change	-	31.23%	31.44%	-1.52%	55.4%	19.63%	-	-
Enterprise Value (EV) ¹	2,367,740	2,865,586	3,380,591	3,182,231	4,743,762	5,804,881	5,591,954	5,514,464
Change	-	21.03%	17.97%	-5.87%	49.07%	22.37%	-3.67%	-1.39%
P/E	6.51x	4.35x	6.63x	5.71x	9.45x	8.51x	9.09x	9.27x
PBR	0.44x	0.48x	0.58x	0.49x	0.77x	0.85x	0.8x	0.75x
PEG	-	0x	-0.6x	0.3x	-2.25x	0.2x	-1.43x	-4.66x
Capitalization / Revenue	1.12x	0.78x	1.11x	1.04x	1.82x	1.95x	1.92x	1.98x
EV / Revenue	1.9x	1.23x	1.56x	1.4x	2.36x	2.57x	2.45x	2.48x
EV / EBITDA	2.98x	1.86x	2.46x	1.95x	3.19x	3.24x	3.32x	3.49x
EV / EBIT	4.01x	2.3x	3.01x	2.5x	4.18x	4.05x	4.21x	4.34x
EV / FCF	8.64x	12.7x	5.92x	9x	189x	49.2x	23.2x	25.2x
FCF Yield	11.6%	7.88%	16.9%	11.1%	0.53%	2.03%	4.31%	3.97%
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%	3.04%	3.11%	3.25%
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	3,775.00	3,775.00	3,775.00
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

Sector Comparison:

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INPEX CORPORATION	8.53x	2.58x	3.24x	3.03%	27.62B
CONOCOPHILLIPS	12.04x	2.3x	5.39x	2.68%	152B
CANADIAN NATURAL RESOURCES LIMITED	12.29x	3.23x	6.19x	3.74%	98.65B
EOG RESOURCES, INC.	8.52x	2.59x	4.58x	2.9%	74.8B
OCCIDENTAL PETROLEUM CORPORATION	7.44x	2.47x	3.95x	1.79%	58.34B
CENOVUS ENERGY INC.	9.81x	1.41x	4.58x	1.99%	57.29B
DIAMONDBACK ENERGY, INC.	10.95x	3.6x	5.27x	2.15%	56.7B
DEVON ENERGY CORPORATION	9.46x	2.51x	4.8x	2.45%	52.72B
WOODSIDE ENERGY GROUP LTD	12.75x	3.4x	5.13x	5.67%	43.94B
ECOPETROL S.A.	6.39x	1.61x	3.98x	5.52%	35.51B
Average	9.82x	2.57x	4.71x	3.19%	65.79B
Weighted average by Cap.	10.37x	2.59x	4.98x	3.03%