|
Delayed
Japan Exchange
10:22:45 15/09/26 am AEST
|
5-day change | 1st Jan Change | ||
| 3,931.00 JPY | -1.23% |
|
+2.56% | +25.68% |
| 11/09 | Japan's Nikkei slides 3% as Fed hike bets, soaring oil weigh | RE |
| 09/09 | Kazakhstan says it intends to pursue case against Kashagan oil operator despite appeal | 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 | 4,625,636 | - | - |
| Change | - | 31.23% | 31.44% | -1.52% | 55.4% | 26.13% | - | - |
| Enterprise Value (EV) 1 | 2,367,740 | 2,865,586 | 3,380,591 | 3,182,231 | 4,743,762 | 5,928,270 | 5,792,334 | 5,724,550 |
| Change | - | 21.03% | 17.97% | -5.87% | 49.07% | 24.97% | -2.29% | -1.17% |
| P/E | 6.51x | 4.35x | 6.63x | 5.71x | 9.45x | 8.76x | 9.42x | 9.75x |
| PBR | 0.44x | 0.48x | 0.58x | 0.49x | 0.77x | 0.9x | 0.84x | 0.79x |
| PEG | - | 0x | -0.6x | 0.3x | -2.25x | 0.2x | -1.34x | -2.9x |
| Capitalization / Revenue | 1.12x | 0.78x | 1.11x | 1.04x | 1.82x | 2.04x | 2.08x | 2.15x |
| EV / Revenue | 1.9x | 1.23x | 1.56x | 1.4x | 2.36x | 2.62x | 2.6x | 2.66x |
| EV / EBITDA | 2.98x | 1.86x | 2.46x | 1.95x | 3.19x | 3.54x | 3.49x | 3.78x |
| EV / EBIT | 4.01x | 2.3x | 3.01x | 2.5x | 4.18x | 4.19x | 4.39x | 4.65x |
| EV / FCF | 8.64x | 12.7x | 5.92x | 9x | 189x | 20.4x | 21x | 26.2x |
| FCF Yield | 11.6% | 7.88% | 16.9% | 11.1% | 0.53% | 4.9% | 4.77% | 3.82% |
| Dividend per Share 2 | 48 | 62 | 74 | 86 | 100 | 113.9 | 118.8 | 123.4 |
| Rate of return | 4.79% | 4.44% | 3.89% | 4.36% | 3.2% | 2.86% | 2.99% | 3.1% |
| EPS 2 | 153.9 | 320.7 | 287 | 345.3 | 330.8 | 454.5 | 422.6 | 408.4 |
| Distribution rate | 31.2% | 19.3% | 25.8% | 24.9% | 30.2% | 25.1% | 28.1% | 30.2% |
| Net sales 1 | 1,244,369 | 2,324,660 | 2,165,702 | 2,265,837 | 2,011,351 | 2,265,913 | 2,224,297 | 2,155,239 |
| EBITDA 1 | 793,841 | 1,538,968 | 1,374,129 | 1,631,019 | 1,486,812 | 1,672,937 | 1,658,795 | 1,513,602 |
| EBIT 1 | 590,657 | 1,246,408 | 1,121,844 | 1,271,789 | 1,135,440 | 1,415,869 | 1,319,918 | 1,231,532 |
| Net income 1 | 223,048 | 438,276 | 371,531 | 427,344 | 393,836 | 523,657 | 475,641 | 450,876 |
| 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 | 3,980.00 | 3,980.00 | 3,980.00 |
| 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 | 9/2/22 | 9/2/23 | 13/2/24 | 13/2/25 | 12/2/26 | - | - | - |
1JPY in Million2JPY
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 8.7x | 2.67x | 3.38x | 2.89% | 29.74B | |
| 12.97x | 2.47x | 5.62x | 2.47% | 165B | |
| 12.42x | 3.31x | 6.34x | 3.59% | 103B | |
| 8.69x | 2.66x | 4.63x | 2.8% | 77.29B | |
| 7.55x | 2.58x | 4.1x | 1.67% | 61.44B | |
| 9.94x | 1.48x | 4.81x | 1.9% | 61.01B | |
| 9.7x | 2.67x | 5.21x | 2.21% | 57.76B | |
| 12.36x | 3.7x | 5.26x | 2.13% | 57.4B | |
| 12.35x | 3.45x | 5.21x | 5.71% | 44.8B | |
| 12.79x | 4.11x | 6.1x | 1.22% | 33.82B | |
| Average | 10.75x | 2.91x | 5.07x | 2.66% | 69.13B | |
| Weighted average by Cap. | 11.10x | 2.81x | 5.25x | 2.67% |
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
